XML 37 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 Flow from Operating Activities:    
Net income $ 3,583,546 $ 3,946,008
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Depreciation and amortization, bank premises and equipment 1,022,178 1,035,739
Provision for loan losses 1,000,000 1,016,668
Deferred income tax (114,334) (456,275)
Net gain on sale of loans (792,303) (1,203,014)
Gain on sale of bank premises and equipment 0 (4,584)
Loss on sale of OREO 7,212 10,807
Gain on Trust LLC (147,779) (70,344)
Amortization of bond premium, net 399,486 382,422
Write down of Fannie Mae preferred stock 0 25,804
Write down of OREO 10,000 91,500
Proceeds from sales of loans held for sale 41,847,797 53,544,819
Originations of loans held for sale (40,977,123) (54,383,760)
Decrease in taxes payable (492,939) (288,003)
Decrease in interest receivable 89,021 105,692
Amortization of FDIC insurance assessment 401,296 572,408
Increase in mortgage servicing rights (20,734) (143,747)
Decrease (increase) in other assets 62,072 (281,602)
Increase in cash surrender value of bank owned life insurance (129,915) (120,315)
Amortization of core deposit intangible 426,086 532,608
Amortization of limited partnerships 615,864 495,592
Decrease in unamortized loan fees (81,602) (77,837)
Decrease in interest payable (41,966) (42,248)
(Decrease) increase in accrued expenses (55,074) 12,451
(Decrease) increase in other liabilities (321,870) 175,743
Net cash provided by operating activities 6,288,919 4,876,532
Investments - held-to-maturity    
Maturities and pay downs 46,799,907 55,629,885
Purchases (39,061,352) (48,304,349)
Investments - available-for-sale    
Maturities, calls, pay downs and sales 14,000,000 9,160,000
Purchases (58,981,492) (7,078,717)
Purchase of restricted equity securities 0 (401,700)
Increase (decrease) in limited partnership contributions payable 1,816,000 (766,455)
Investments in limited partnerships (2,779,260) 0
Decrease (increase) in loans, net 1,519,714 (8,724,874)
Proceeds from sales of bank premises and equipment, net of capital expenditures (945,433) (185,712)
Proceeds from sales of OREO 1,324,088 170,843
Recoveries of loans charged off 100,240 113,413
Net cash used in investing activities (36,207,588) (387,666)
Cash Flows from Financing Activities:    
Net increase in demand and NOW accounts 21,711,190 29,635,587
Net increase in money market and savings accounts 760,602 13,309,688
Net decrease in time deposits (6,270,746) (23,538,742)
Net increase in repurchase agreements 2,537,631 65,601
Net decrease in short-term borrowings 0 (3,401,000)
Proceeds from long-term borrowings 0 28,000,000
Repayments on long-term borrowings (15,000,000) (5,000,000)
Decrease in capital lease obligations (1,372) (41,697)
Dividends paid on preferred stock (187,500) (187,500)
Dividends paid on common stock (1,614,647) (1,485,659)
Net cash provided by financing activities 1,935,158 37,356,278
Net (decrease) increase in cash and cash equivalents (27,983,511) 41,845,144
Cash and cash equivalents:    
Beginning 51,448,287 9,603,143
Ending 23,464,776 51,448,287
Supplemental Schedule of Cash Paid During the Period    
Interest 5,637,594 6,569,985
Income taxes 841,550 1,300,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 86,475 (54,885)
Loans and bank premises transferred to OREO 221,000 740,450
Investments in limited partnerships    
Investments in limited partnerships (2,779,260) 0
Increase (decrease) in limited partnership contributions payable 1,816,000 (766,455)
Total investments in limited partnerships (963,260) (766,455)
Common Shares Dividends Paid    
Dividends declared 2,613,143 2,197,251
(Increase) decrease in dividends payable attributable to dividends declared (47,733) 1,207
Dividends reinvested (950,763) (712,799)
Total common shares dividend paid $ 1,614,647 $ 1,485,659