XML 66 R5.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
3 Months Ended
Mar. 31, 2013
Mar. 31, 2012
Cash Flows from Operating Activities    
Net income $ 1,718,391 $ 1,105,253
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for loan losses 154,173 341,074
Depreciation and amortization 323,233 249,149
Loans originated for resale (12,609,950) (1,718,600)
Proceeds from sale of loans originated for sale 12,904,666 1,774,555
Gain on sale of loans held for sale (378,584) (65,975)
Net losses on the sale of OREO 0 96,917
Net amortization of premium/discount on investment securities 183,936 116,842
Increase in OREO valuation allowance 310,500 300,000
Increase in cash surrender of bank owned life insurance (151,433) (159,206)
Deferred income tax benefit (166,396) (333,582)
(Increase) Decrease in accrued interest receivable (123,522) 31,456
Stock based compensation 249,129 201,060
Decrease in deferred loan fees (1,581) (33,169)
Increase in accounts payable, accrued expenses and other liabilities (1,699,070) (1,552,278)
Decrease in other assets 887,715 1,673,791
Net Cash Provided by Operating Activities 1,601,207 2,027,287
Cash Flows from Investing Activities    
Purchase of AFS investment securities (22,258) (27,457)
Proceeds from redemption or principal payments of AFS investment securities 2,519,650 7,641,683
Purchase of HTM investment securities (10,932,813) (849,785)
Proceeds from maturities or principal payments of HTM investment securities 12,658,595 13,615,678
Net decrease of FHLB and Federal Reserve stock (153,100) (401,900)
Loans originated or acquired (37,456,655) (58,330,528)
Principal collected on loans 49,739,363 45,043,677
Purchase of premises and equipment (57,322) (1,771,651)
Proceeds from sale of OREO 0 299,032
Net Cash Provided by Investing Activities 16,295,460 5,218,749
Cash Flows from Financing Activities    
Net decrease in deposits (21,376,863) (21,564,090)
Proceeds from long-term borrowings 10,000,000 0
Payments of long-term borrowings (12,659) (12,162)
Net (decrease) increase in short term borrowings (1,000,000) 7,000,000
Exercise of stock options 33,200 66,895
Dividends paid (353,999) (55,001)
Net change in unearned ESOP shares 176,843 (35,990)
Redemption of common stock (112,341) 0
Net Cash Used in Financing Activities (12,645,819) (14,600,348)
Increase (Decrease) in Cash and Cash Equivalents 5,250,848 (7,354,312)
Cash and Cash Equivalents - January 1 11,295,655 19,118,189
Cash and Cash Equivalents - March 31 16,546,503 11,763,877
Supplemental Disclosures of Cash Flow Information    
Interest 2,082,743 2,941,360
Income taxes 200,000 0
Supplemental Schedule of Non-Cash Operating Activities    
Issuance of common stock for payment of compensation 249,129 201,060
Transfer from loans to OREO $ 370,800 $ 135,270