XML 32 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
6 Months Ended
Jun. 30, 2014
Jun. 30, 2013
Cash Flows from Operating Activities:    
Net income $ 2,355,951 $ 2,280,122
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 488,888 515,185
Provision for loan losses 270,000 326,250
Deferred income tax (75,275) (180,802)
Gain on sale of securities available-for-sale (21,828) 0
Gain on sale of loans (251,370) (452,096)
Loss (gain) on sale of OREO 1,840 (9,728)
Gain on Trust LLC (163,260) (138,402)
Amortization of bond premium, net 283,156 236,566
Proceeds from sales of loans held for sale 10,147,291 16,843,986
Originations of loans held for sale (10,356,676) (15,909,303)
Increase in taxes payable 542,007 544,931
Decrease in interest receivable 333,530 2,848
Amortization of FDIC insurance assessment 0 775,595
Decrease (increase) in mortgage servicing rights 4,366 (126,968)
Increase in other assets (154,554) (318,581)
Increase in cash surrender value of bank owned life insurance (54,810) (57,205)
Amortization of core deposit intangible 136,350 136,350
Amortization of limited partnerships 295,560 289,140
Decrease (increase) in unamortized loan costs 12,192 (78,123)
Decrease in interest payable (4,937) (17,871)
(Decrease) increase in accrued expenses (59,879) 158,099
(Decrease) increase in other liabilities (7,032) 10,182
Net cash provided by operating activities 3,721,510 4,830,175
Cash Flows from Investing Activities:    
Maturities and pay downs 23,035,127 26,801,004
Purchases (8,064,774) (9,041,386)
Investments - available-for-sale Maturities, calls, pay downs and sales 16,527,429 3,000,000
Purchases (12,711,520) (7,268,244)
Proceeds from redemption of restricted equity securities 300,400 388,500
Decrease in limited partnership contributions payable 0 (527,000)
Increase in loans, net (11,019,180) (9,865,963)
Capital expenditures, net of proceeds from sales of bank premises and equipment (282,170) (374,041)
Proceeds from sales of OREO 237,865 204,728
Recoveries of loans charged off 35,703 40,133
Net cash provided by investing activities 8,058,880 3,357,731
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (22,585,289) (25,775,860)
Net decrease in money market and savings accounts (8,785,431) (10,068,534)
Net increase in time deposits 4,883,070 4,806,639
Net decrease in repurchase agreements (6,061,462) (6,752,238)
Net increase in short-term borrowings 13,915,000 22,055,000
Proceeds from long-term borrowings 6,000,000 0
Repayments on long-term borrowings 0 (6,000,000)
Decrease in capital lease obligations (33,791) (31,193)
Dividends paid on preferred stock (40,625) (40,625)
Dividends paid on common stock (1,059,035) (980,621)
Net cash used in financing activities (13,767,563) (22,787,432)
Net decrease in cash and cash equivalents (1,987,173) (14,599,526)
Cash and cash equivalents:    
Beginning 18,329,989 29,881,840
Ending 16,342,816 15,282,314
Supplemental Schedule of Cash Paid During the Period    
Interest 1,576,223 1,845,071
Income taxes 44,931 0
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities available-for-sale 87,592 (318,035)
Loans transferred to OREO 51,000 1,291,916
Common Shares Dividends Paid    
Dividends declared 1,560,309 1,349,171
Increase in dividends payable attributable to dividends declared (59,135) (23,837)
Dividends reinvested (442,139) (344,713)
Total $ 1,059,035 $ 980,621