XML 13 R4.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2011
Jun. 30, 2010
Cash Flow from Operating Activities:    
Net income $ 1,816,187 $ 1,671,445
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Depreciation and amortization, bank premises and equipment 499,082 522,184
Provision for loan losses 425,000 425,000
Deferred income tax (33,055) (208,813)
Net gain on sale of loans (324,726) (319,683)
Gain on sale of bank premises and equipment 0 (9,649)
Loss on sale of OREO 7,212 10,807
Gain on Trust LLC (90,809) (37,679)
Amortization of bond premium, net 181,748 191,428
Write down of OREO 10,000 25,000
Proceeds from sales of loans held for sale 19,164,732 16,690,724
Originations of loans held for sale (18,031,356) (16,546,277)
Decrease in taxes payable (312,257) (506,901)
Decrease in interest receivable 224,425 148,761
Amortization of FDIC insurance assessment 236,473 292,273
(Increase) decrease in mortgage servicing rights (127,103) 37,052
Increase in other assets (290,624) (262,497)
Increase in cash surrender value of bank owned life insurance (64,665) (59,609)
Amortization of core deposit intangible 213,043 266,304
Amortization of limited partnerships 244,293 247,794
Decrease in unamortized loan fees (35,548) (55,209)
Decrease in interest payable (36,691) (37,222)
Decrease in accrued expenses (161,825) (68,189)
(Decrease) increase in other liabilities (76,394) 21,325
Net cash provided by operating activities 3,437,142 2,438,369
Investments - held-to-maturity    
Maturities and pay downs 26,597,110 31,120,979
Purchases (11,096,177) (17,180,769)
Investments - available-for-sale    
Maturities, calls, pay downs and sales 7,000,000 5,160,000
Purchases (13,120,276) (4,021,959)
Increase in limited partnership contributions payable 1,084,000 0
Cash investments in limited partnerships (1,085,000) 0
Increase in loans, net (3,367,384) (4,343,947)
Proceeds from sales of bank premises and equipment, net of capital expenditures (319,888) 64,571
Proceeds from sales of OREO 1,193,088 170,843
Recoveries of loans charged off 37,120 25,172
Net cash provided by investing activities 6,922,593 10,994,890
Cash Flows from Financing Activities:    
Net decrease in demand, NOW, money market and savings accounts (18,094,999) (12,330,865)
Net decrease in time deposits (3,156,950) (20,530,507)
Net increase in repurchase agreements 1,750,931 138,762
Net increase in short-term borrowings 0 1,432,000
Proceeds from long-term borrowings 0 23,000,000
Repayments On Long-Term Borrowings (15,000,000) 0
Decrease in capital lease obligations (22,125) (20,435)
Dividends paid on preferred stock (93,750) (93,750)
Dividends paid on common stock (786,342) (748,482)
Net cash used in financing activities (35,403,235) (9,153,277)
Net (decrease) increase in cash and cash equivalents (25,043,500) 4,279,982
Cash and cash equivalents:    
Beginning 51,448,287 9,603,143
Ending 26,404,787 13,883,125
Supplemental Schedule of Cash Paid During the Period    
Interest 2,969,669 3,361,806
Income taxes 591,550 850,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 201,364 (25,551)
Loans and bank premises transferred to OREO 131,000 (534,150)
Investments in limited partnerships    
Cash investment in limited partnerships (1,085,000) 0
Increase in contributions payable 1,084,000 0
Total Investments In Limited Partnerships (1,000)  
Common Shares Dividends Paid    
Dividends declared 1,299,474 1,094,320
(Increase) decrease in dividends payable attributable to dividends declared (41,941) 7,190
Dividends reinvested (471,191) (353,028)
Common Shares Dividends Paid Total $ 786,342 $ 748,482