XML 81 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (USD $)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Cash Flows from Operating Activities:    
Net income $ 5,086,655 $ 4,400,690
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 1,018,806 1,112,094
Provision for loan losses 670,000 1,000,000
Deferred income tax benefit (402,748) (231,970)
Net loss (gain) on sale of securities available-for-sale 5,521 (351,301)
Gain on sale of loans (778,203) (1,375,689)
(Gain) loss on sale of bank premises and equipment (12,077) 4,583
Gain on sale of OREO (9,990) (15,139)
Gain on Trust LLC (287,251) (149,715)
Amortization of bond premium, net 427,496 514,934
Write down of OREO 44,500 0
Proceeds from sales of loans held-for-sale 29,755,130 48,721,888
Originations of loans held-for-sale (27,684,721) (46,562,338)
Increase (decrease) in taxes payable 1,432,445 (747,180)
Increase in interest receivable (27,220) (50,485)
Amortization of FDIC insurance assessment 775,595 356,266
(Increase) decrease in mortgage servicing rights (319,456) 87,819
Decrease (increase) in other assets 54,026 (799,545)
Increase in cash surrender value of bank owned life insurance (115,663) (124,398)
Amortization of core deposit intangible 272,695 340,870
Amortization of limited partnerships 575,232 1,214,839
Increase in deferred net loan costs (130,928) (162,250)
Decrease in interest payable (17,193) (57,313)
Increase in accrued expenses 107,476 155,052
Increase in other liabilities 66,951 1,411
Net cash provided by operating activities 10,507,078 7,283,123
Cash Flows from Investing Activities:    
Maturities and pay downs 41,971,398 29,136,655
Purchases (38,042,754) (41,300,051)
Investments - available - for - sale Maturities, calls, pay downs and sales 15,185,380 43,421,610
Purchases (10,253,097) (18,314,769)
Proceeds from redemption of restricted equity securities 388,500 287,200
Decrease in limited partnership contributions payable (527,000) (1,289,000)
Investments in limited partnerships 0 (213,830)
Increase in loans, net (25,583,827) (31,945,256)
Capital expenditures net of proceeds from sales of bank premises and equipment (486,877) (644,772)
Proceeds from sales of OREO 1,596,590 291,132
Recoveries of loans charged off 261,264 121,160
Net cash used in investing activities (15,490,423) (20,449,921)
Cash Flows from Financing Activities:    
Net increase in demand and interest-bearing transaction accounts 6,953,944 15,541,005
Net (decrease) increase in money market and savings accounts (323,709) 21,497,833
Net decrease in time deposits (574,525) (15,935,288)
Net (decrease) increase in repurchase agreements (4,504,993) 12,504,162
Repayments on long-term borrowings (6,000,000) (12,010,000)
Decrease in capital lease obligations (63,659) (58,766)
Dividends paid on preferred stock (81,250) (187,500)
Dividends paid on common stock (1,974,314) (1,767,584)
Net cash (used in) provided by financing activities (6,568,506) 19,583,862
Net (decrease) increase in cash and cash equivalents (11,551,851) 6,417,064
Cash and cash equivalents:    
Beginning 29,881,840 23,464,776
Ending 18,329,989 29,881,840
Supplemental Schedule of Cash Paid During the Period    
Interest 3,459,327 4,939,632
Income taxes 0 800,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized (loss) gain on securities available-for-sale (332,157) 57,616
Loans transferred to OREO 1,661,920 1,260,698
Investments in limited partnerships    
Investment in limited partnerships 0 (213,830)
Decrease in limited partnership contributions payables (527,000) (1,289,000)
Total (527,000) (1,502,830)
Common Shares Dividends Paid    
Dividends declared 2,706,461 2,666,741
Increase in dividends payable attributable to dividends declared (28,465) (49,467)
Dividends reinvested (703,682) (849,690)
Total $ 1,974,314 $ 1,767,584