XML 28 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 394,476 $ 1,912,745
Adjustments to reconcile net income to net cash provided by operating activities:    
Deferred income taxes (benefit) (1,087,104) 485,249
Provision for loan losses 4,692,000 1,675,000
Provision for depreciation 611,997 756,295
Stock dividends received (2,900) (7,100)
Write-down of other real estate 244,143 780,168
(Gain) on sale of mortgage loans (508,013) (275,114)
(Gain) on sale of investment securities (2,654,054) (465,465)
(Gain) Loss on sale of other real estate 24,355 (648,469)
(Gain) Loss on sale of other repossessed assets 474 0
Net amortization (accretion) of securities 702,189 111,412
Amortization of acquisition premium 107,616 107,616
Unearned compensation 10,173 (47,469)
Net change in:    
Loans held for sale 3,159,545 (5,289,951)
Accrued interest receivable 446,291 221,018
Cash surrender value of life insurance (44,081) (45,621)
Other assets 1,581,831 779,807
Accrued interest payable (82,326) (135,157)
Accrued taxes and other liabilities (1,272,331) (36,287)
Net Cash Provided by (Used in) Operating Activities 6,324,281 (121,323)
CASH FLOWS FROM INVESTING ACTIVITIES:    
(Increase) decrease in federal funds sold 112,497 (53,698)
Proceeds from sales, principal pay-downs and maturities of investment securities held-to-maturity 14,008,419 5,264,312
Proceeds from sales, principal pay-downs and maturities of investment securities available-for-sale 68,362,835 45,240,358
Proceeds from redemption of Federal Home Loan Bank stock 375,700 2,094,000
Purchases of investment securities available-for-sale (61,344,923) (44,450,355)
Purchase of other equity securities (174,800) (660,000)
Net (increase)/decrease in loans 22,590,276 6,424,360
Proceeds from sale of other real estate 840,139 1,350,037
Proceeds from sale and transfer of other repossessed assets 8,976 0
Purchases of premises and equipment (320,843) (324,472)
Net Cash provided by (Used in) Investing Activities 44,458,276 14,884,542
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net increase (decrease) in customer deposits (916,448) 7,103,364
Net increase (decrease) in brokered deposits 5,431,461 497,047
Net increase (decrease) in Federal Home Loan Bank advances (8,457,000) (23,565,752)
Net increase (decrease) in securities sold under repurchase agreements (2,881,260) (1,845,430)
Increase (decrease) in advances from borrowers for taxes and insurance (54,314) (13,372)
Cash dividends paid (1,155,672) (1,537,536)
Common stock issued 52,551 107,100
Fair value of unexercised stock options 1,989 6,572
Net Cash Provided by (Used in) Financing Activities (7,978,693) (19,248,007)
NET INCREASE/(DECREASE) IN CASH AND DUE FROM BANKS 42,803,864 (4,484,788)
CASH AND DUE FROM BANKS AT BEGINNING OF YEAR 5,818,853 10,303,641
CASH AND DUE FROM BANKS AT END OF YEAR 48,622,717 5,818,853
Cash payments for:    
Income taxes 664,193 (74,320)
Interest on deposits and borrowings 4,417,317 5,839,893
SCHEDULE OF NONCASH INVESTING AND FINANCING ACTIVITIES:    
Transfers to other real estate/other repossessed assets 1,639,721 3,969,718
Change in unrealized (gains) losses on securities available-for-sale (637,563) (558,738)
Change in the deferred tax effect in unrealized gains (losses) on securities available-for-sale $ (237,811) $ (208,409)