XML 27 R5.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
CASH FLOWS FROM OPERATING ACTIVITIES:  
Net income$ 2,667,752$ 3,599,842
Adjustments to reconcile net income to net cash provided by operating activities:  
Provision for loan losses3,541,3452,784,007
Depreciation and amortization659,146775,545
Loans originated for resale(4,505,200)(10,464,412)
Proceeds from sale of loans originated for sale4,607,53410,799,746
Gain on sale of loans held for sale(133,287)(386,642)
Gain on the sale of foreclosed real estate(38,218) 
Gain on sale of asset(12,500)(22,500)
Net amortization of premium/discount on investment securities148,066(223,610)
Increase in foreclosed real estate valuation allowance658,583287,934
Increase in cash surrender of bank owned life insurance(487,227)(6,337,133)
Deferred income tax benefit(9,001)(816,555)
Increase in accrued interest receivable(223,542)(3,950)
Decrease in deferred loan fees(562,689)(16,236)
Increase in accounts payable, accrued expenses, other liabilities834,523485,056
(Increase) decrease in other assets(354,580)82,815
Net cash provided by operating activities6,790,705543,907
CASH FLOWS FROM INVESTING ACTIVITIES:  
Purchase of investment securities available for sale(16,938,289)(98,504)
Proceeds from redemption or principal payments of investment securities available for sale7,770,83614,401,001
Purchase of investment securities held to maturity(44,566,549)(82,113,950)
Proceeds from maturities or principal payments of investment securities held to maturity31,417,12133,598,091
Net decrease of FHLB and Federal Reserve stock560,000416,800
Loans originated or acquired(212,137,977)(171,318,179)
Principal collected on loans160,219,253150,620,143
Purchase of premises and equipment(3,093,456)(972,208)
Proceeds from sale of foreclosed real estate8,611,201 
Proceeds from sale of assets12,50022,500
Net cash used in investing activities(68,145,360)(55,444,306)
CASH FLOWS FROM FINANCING ACTIVITIES:  
Net increase in deposits88,467,74277,171,980
Payments of long-term borrowings(10,035,408)(5,034,018)
Net decrease in short-term borrowings(383,019)(9,297,323)
Exercise of stock options311,30631,858
Proceeds from Small Business Lending Fund Preferred Stock20,000,000 
Redemption of Troubled Asset Relief Program Preferred Stock(16,317,000) 
Dividends Paid(1,932,099)(1,831,387)
Redemption of common stock(409,967) 
Net change in unearned ESOP shares(449,645)10,699
Net cash provided by financing activities79,251,91061,051,809
INCREASE IN CASH AND CASH EQUIVALENTS17,897,2556,151,410
CASH AND CASH EQUIVALENTS - JANUARY 19,823,43611,247,967
CASH AND CASH EQUIVALENTS - SEPTEMBER 3027,720,69117,399,377
Cash paid during the nine months for:  
Interest9,864,98610,370,713
Income taxes2,351,1373,398,891
Transfer from loans to foreclosed real estate7,878,77810,986,846
Issuance of common stock for payment of compensation$ 249,639