XML 17 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
Cash Flows from Operating Activities:    
Net income $ 964,849 $ 944,868
Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities:    
Depreciation and amortization, bank premises and equipment 282,547 253,061
Provision for loan losses 250,003 187,500
Deferred income tax (111,584) 13,540
Net gain on sale of loans (280,817) (201,141)
Gain on Trust LLC (33,687) (42,372)
Amortization of bond premium, net 148,994 87,668
Write down of OREO 0 10,000
Proceeds from sales of loans held for sale 11,556,728 11,332,576
Originations of loans held for sale (10,573,864) (9,821,913)
Decrease in taxes payable (289,172) (370,310)
Increase in interest receivable (144,923) (176,468)
Amortization of FDIC insurance assessment 101,738 153,480
Decrease (increase) in mortgage servicing rights 28,024 (176,605)
Increase in other assets (443,232) (165,224)
Increase in cash surrender value of bank owned life insurance (30,820) (32,018)
Amortization of core deposit intangible 85,218 106,522
Amortization of limited partnerships 305,235 122,147
Decrease in unamortized loan fees (47,104) (23,480)
Decrease in interest payable (12,132) (16,415)
Decrease in accrued expenses (96,540) (325,850)
Increase (decrease) in other liabilities 16,525 (760)
Net cash provided by operating activities 1,675,986 1,858,806
Investments - held-to-maturity    
Maturities and pay downs 2,108,537 7,121,895
Purchases (5,968,984) (7,629,846)
Investments - available-for-sale    
Maturities, calls, pay downs and sales 3,000,000 4,000,000
Purchases (10,032,244) (11,120,276)
Proceeds from redemption of restricted equity securities 287,200 0
Investments in limited partnerships (213,830) 0
(Increase) decrease in loans, net (10,188,919) 1,888,431
Proceeds from sales of bank premises and equipment, net of capital expenditures (155,958) (208,466)
Proceeds from sales of OREO 0 435,800
Recoveries of loans charged off 15,036 21,573
Net cash used in investing activities (21,149,162) (5,490,889)
Cash Flows from Financing Activities:    
Net decrease in demand and NOW accounts (18,206,248) (5,688,831)
Net increase in money market and savings accounts 10,360,167 4,913,422
Net increase in time deposits 7,445,921 140,493
Net increase in repurchase agreements 3,124,191 2,372,000
Net increase in short-term borrowings 8,760,000 0
Repayments on long-term borrowings (6,000,000) (15,000,000)
Decrease in capital lease obligations (15,179) (10,953)
Dividends paid on preferred stock (46,875) (46,875)
Dividends paid on common stock (429,060) (374,056)
Net cash provided by (used in) financing activities 4,992,917 (13,694,800)
Net decrease in cash and cash equivalents (14,480,259) (17,326,883)
Cash and cash equivalents:    
Beginning 23,464,776 51,448,287
Ending 8,984,517 34,121,404
Supplemental Schedule of Cash Paid During the Period    
Interest 1,283,059 1,527,885
Income taxes 300,000 500,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities available-for-sale 53,771 (2,356)
Loans transferred to OREO 130,493 0
Investments in limited partnerships    
Investments in limited partnerships (213,830) 0
Common Shares Dividends Paid    
Dividends declared 661,881 647,865
Increase in dividends payable attributable to dividends declared (10,584) (95,212)
Dividends reinvested (222,237) (178,597)
Total common shares dividends paid $ 429,060 $ 374,056