XML 27 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
12 Months Ended
Dec. 31, 2011
Dec. 31, 2010
Cash Flows from Operating Activities    
Net income $ 3,161,464 $ 4,765,701
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for loan losses 4,087,151 3,933,448
Depreciation and amortization 904,103 1,042,610
Loans originated for resale (9,747,000) (14,248,912)
Proceeds from sale of loans held for sale 9,968,715 14,653,649
Gain on sale of loans held for sale (286,978) (470,626)
Gain on sale of asset (22,500) (22,500)
Net gain on the sale of foreclosed real estate (454,339)  
Net amortization of premium/discount on mortgage-backed securities and investments 245,650 (177,420)
Increase in foreclosed real estate valuation allowance 1,963,227 287,934
Increase in cash surrender of bank owned life insurance (650,393) (504,296)
Deferred income tax benefit (646,717) (761,235)
Stock based compensation 253,466  
(Increase) Decrease in accrued interest receivable (243,388) 140,875
Decrease in deferred loan fees (139,826) (38,265)
Increase in accounts payable, accrued expenses and other liabilities 1,387,446 1,124,647
Decrease (Increase) in other assets 542,387 (898,148)
Net Cash Provided by Operating Activities 10,322,468 8,827,462
Cash Flows from Investing Activities    
Purchase of investment securities available for sale (18,994,828) (129,159)
Proceeds from redemption or principal payments of investment securities available for sale 11,983,674 19,522,952
Purchase of investment securities held to maturity (72,541,253) (93,208,717)
Proceeds from maturities or principal payments of investment securities held to maturity 45,712,623 56,463,705
Net decrease of FHLB and Federal Reserve stock 728,600 619,900
Loans originated or acquired (269,796,003) (244,552,180)
Principal collected on loans 204,254,129 193,319,561
Purchase of bank owned life insurance policies   (6,000,000)
Proceeds from sale of foreclosed real estate 9,952,873  
Proceeds from disposal of asset 22,500 22,500
Purchase of premises and equipment (5,212,864) (1,187,061)
Net Cash Used in Investing Activities (93,890,549) (75,128,499)
Cash Flows from Financing Activities    
Net increase in deposits 102,670,875 84,163,537
Proceeds from long-term borrowings   15,000,000
Payments of long-term borrowings (10,047,449) (20,045,586)
Net decrease in short-term borrowings (816,422) (12,264,108)
Exercise of stock options 121,319 147,799
Excess tax benefits on stock based compensation   4,558
Dividends paid (1,932,099) (2,043,117)
Net change in unearned ESOP shares (406,425) (62,577)
Proceeds from Small Business Lending Fund Preferred Stock 20,000,000  
Redemption of Troubled Asset Relief Program Preferred Stock (16,317,000)  
Redemption of common stock (409,965) (24,000)
Net Cash Provided by Financing Activities 92,862,834 64,876,506
Increase (Decrease) in Cash and Cash Equivalents 9,294,753 (1,424,531)
Cash and Cash Equivalents - January 1 9,823,436 11,247,967
Cash and Cash Equivalents - December 31 19,118,189 9,823,436
Cash paid during the year for    
Interest 13,223,072 13,808,041
Income taxes 2,381,137 4,597,711
Supplemental Schedule of Non-Cash Operating Activities    
Issuance of common stock for payment of accrued compensation 253,466  
Transfer of loans to foreclosed real estate 7,878,778 11,480,843
Transfer of foreclosed real estate to loans $ 3,177,855