XML 30 R6.htm IDEA: XBRL DOCUMENT v2.4.0.6
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash Flows from Operating Activities:    
Net income $ 1,041,778 $ 964,849
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 261,932 282,547
Provision for loan losses 206,250 250,003
Deferred income tax (144,408) (111,584)
Net gain on sale of loans (219,954) (280,817)
Gain on sale of OREO (9,728) 0
Gain on Trust LLC (63,594) (33,687)
Amortization of bond premium, net 120,290 148,994
Proceeds from sales of loans held for sale 8,069,687 11,556,728
Originations of loans held for sale (7,695,988) (10,573,864)
Increase (decrease) in taxes payable 277,187 (289,172)
Increase in interest receivable (219,530) (144,923)
Amortization of FDIC insurance assessment 94,105 101,738
(Increase) decrease in mortgage servicing rights (36,629) 28,024
Increase in other assets (124,301) (443,232)
Increase in cash surrender value of bank owned life insurance (27,890) (30,820)
Amortization of core deposit intangible 68,175 85,218
Amortization of limited partnerships 144,570 305,235
Decrease in unamortized loan fees (37,468) (47,104)
Decrease in interest payable (9,891) (12,132)
Decrease in accrued expenses (446,324) (96,540)
Increase in other liabilities 38,046 16,525
Net cash provided by operating activities 1,286,315 1,675,986
Cash Flows from Investing Activities:    
Maturities and pay downs 4,476,973 2,108,537
Purchases (4,992,386) (5,968,984)
Investments - available - for - sale Maturities, calls, pay downs and sales 2,000,000 3,000,000
Purchases (7,268,244) (10,032,244)
Proceeds from redemption of restricted equity securities 388,500 287,200
Decrease in limited partnership contributions payable (527,000) 0
Investments in limited partnerships 0 (213,830)
Increase in loans, net (1,128,848) (10,188,919)
Proceeds from sales of bank premises and equipment, net of capital expenditures (191,092) (155,958)
Proceeds from sales of OREO 204,728 0
Recoveries of loans charged off 10,215 15,036
Net cash used in investing activities (7,027,154) (21,149,162)
Cash Flows from Financing Activities:    
Net decrease in demand and NOW accounts (22,861,793) (18,206,248)
Net increase in money market and savings accounts 10,422,592 10,360,167
Net decrease in time deposits 1,204,441 7,445,921
Net (decrease) increase in repurchase agreements (5,525,656) 3,124,191
Net increase in short-term borrowings 7,845,000 8,760,000
Repayments on long-term borrowings (6,000,000) (6,000,000)
Decrease in capital lease obligations (15,441) (15,179)
Dividends paid on preferred stock (20,313) (46,875)
Dividends paid on common stock (487,661) (429,060)
Net cash (used in) provided by financing activities (15,438,831) 4,992,917
Net decrease in cash and cash equivalents (21,179,670) (14,480,259)
Cash and cash equivalents:    
Beginning 29,881,840 23,464,776
Ending 8,702,170 8,984,517
Supplemental Schedule of Cash Paid During the Period    
Interest 944,688 1,283,059
Income taxes 0 300,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized (loss) gain on securities available-for-sale (23,700) 53,771
Loans transferred to OREO 0 130,493
Investments in limited partnerships    
Investment in limited partnerships 0 (213,830)
Decrease in limited partnership contributions payables (527,000) 0
Total (527,000) (213,830)
Common Shares Dividends Paid    
Dividends declared 673,502 661,881
Increase in dividends payable attributable to dividends declared (18,758) (10,584)
Dividends reinvested (167,083) (222,237)
Total $ 487,661 $ 429,060