XML 27 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash Flows from Operating Activities:    
Net income $ 1,071,565 $ 1,041,778
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 246,008 261,932
Provision for loan losses 135,000 206,250
Deferred income tax (27,827) (144,408)
Gain on sale of loans (127,454) (219,954)
Loss (gain) on sale of OREO 1,840 (9,728)
Gain on Trust LLC (79,812) (63,594)
Amortization of bond premium, net 79,113 120,290
Proceeds from sales of loans held for sale 4,922,980 8,069,687
Originations of loans held for sale (5,091,626) (7,695,988)
Increase in taxes payable 540,800 277,187
Increase in interest receivable (219,996) (219,530)
Amortization of FDIC insurance assessment 0 94,105
Decrease (increase) in mortgage servicing rights 7,384 (36,629)
Decrease (increase) in other assets 149,217 (124,301)
Increase in cash surrender value of bank owned life insurance (27,260) (27,890)
Amortization of core deposit intangible 68,175 68,175
Amortization of limited partnerships 147,780 144,570
Decrease (increase) in unamortized loan costs 10,164 (37,468)
Increase (decrease) in interest payable 1,186 (9,891)
Decrease in accrued expenses (424,696) (446,324)
Increase in other liabilities 15,067 38,046
Net cash provided by operating activities 1,397,608 1,286,315
Cash Flows from Investing Activities:    
Maturities and pay downs 3,083,260 4,476,973
Purchases (4,065,647) (4,992,386)
Investments - available - for - sale Maturities, calls, pay downs and sales 6,000,000 2,000,000
Purchases (2,015,945) (7,268,244)
Proceeds from redemption of restricted equity securities 0 388,500
Decrease in limited partnership contributions payable 0 (527,000)
Increase in loans, net (12,490,049) (1,128,848)
Capital expenditures net of proceeds from sales of bank premises and equipment (122,115) (191,092)
Proceeds from sales of OREO 237,865 204,728
Recoveries of loans charged off 15,871 10,215
Net cash used in investing activities (9,356,760) (7,027,154)
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (15,747,305) (22,861,793)
Net increase in money market and savings accounts 6,498,097 10,422,592
Net increase in time deposits 10,304,209 1,204,441
Net decrease in repurchase agreements (3,758,911) (5,525,656)
Net increase in short-term borrowings 6,000,000 7,845,000
Proceeds from long-term borrowings 6,000,000 0
Repayments on long-term borrowings 0 (6,000,000)
Decrease in capital lease obligations (16,727) (15,441)
Dividends paid on preferred stock (20,313) (20,313)
Dividends paid on common stock (502,719) (487,661)
Net cash provided by (used in) financing activities 8,756,331 (15,438,831)
Net increase (decrease) in cash and cash equivalents 797,179 (21,179,670)
Cash and cash equivalents:    
Beginning 18,329,989 29,881,840
Ending 19,127,168 8,702,170
Supplemental Schedule of Cash Paid During the Period    
Interest 792,104 944,688
Income taxes (330,069) 0
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities available-for-sale 61,956 (23,700)
Common Shares Dividends Paid    
Dividends declared 778,872 673,502
Increase in dividends payable attributable to dividends declared (102,207) (18,758)
Dividends reinvested (173,946) (167,083)
Total $ 502,719 $ 487,661