XML 31 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2012
Mar. 31, 2011
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net income $ 1,105,253 $ 241,498
Adjustments to reconcile net income to net cash provided (used) by operating activities:    
Provision for loan losses 341,074 2,005,830
Depreciation and amortization 249,149 214,957
Loans originated for resale (1,718,600) (1,476,600)
Proceeds from sale of loans originated for sale 1,774,555 1,491,984
Gain on sale of loans held for sale (65,975) (25,575)
Net loss on the sale of foreclosed real estate 96,917  
Net amortization of premium/discount on investment securities 116,842 45,142
Increase in foreclosed real estate valuation allowance 300,000 315,883
Increase in cash surrender of bank owned life insurance (159,206) (159,695)
Deferred income tax benefit (333,582) (37,136)
Decrease (Increase) in accrued interest receivable 31,456 (206,567)
Stock based compensation 201,060 241,036
(Decrease) Increase in deferred loan fees (33,169) 75,657
Decrease in accounts payable, accrued expenses, other liabilities (1,552,278) (1,151,934)
Decrease (Increase) in other assets 1,673,791 (1,738,166)
Net cash provided (used) by operating activities 2,027,287 (163,686)
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of investment securities available for sale (27,457) (30,943)
Proceeds from sale, redemption or principal payments of investment securities available for sale 7,641,683 4,055,862
Purchase of investment securities held to maturity (849,785) (99,951)
Proceeds from maturities or principal payments of investment securities held to maturity 13,615,678 13,367,862
Net decrease of FHLB and Federal Reserve stock (401,900) (38,400)
Loans originated or acquired (58,330,528) (47,637,459)
Principal collected on loans 45,043,677 51,751,940
Purchase of premises and equipment (1,771,651) (229,705)
Proceeds from sale of foreclosed real estate 299,032  
Net cash provided by investing activities 5,218,749 21,139,206
CASH FLOWS FROM FINANCING ACTIVITIES:    
Net decrease in deposits (21,564,090) (2,574,582)
Payments of long-term borrowings (12,162) (10,011,685)
Net increase (decrease) in short term borrowings 7,000,000 (363,332)
Exercise of stock options 66,895 49,560
Dividends paid (55,001) (211,733)
Net change in unearned ESOP shares (35,990) (32,742)
Redemption of common stock   (141,863)
Net cash used in financing activities (14,600,348) (13,286,377)
(DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS (7,354,312) 7,689,143
CASH AND CASH EQUIVALENTS - JANUARY 1 19,118,189 9,823,436
CASH AND CASH EQUIVALENTS - MARCH 31 11,763,877 17,512,579
Cash paid during the three months for:    
Interest 2,941,360 3,329,167
Income taxes      
Transfer from loans to foreclosed real estate 135,270 1,156,723
Issuance of common stock for payment of compensation $ 201,060 $ 241,036