XML 77 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows from Operating Activities    
Net income $ 3,303,840 $ 2,046,405
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for loan losses 354,600 777,505
Depreciation and amortization 648,119 521,935
Loans originated for resale (17,882,950) (3,292,600)
Proceeds from sale of loans originated for sale 17,963,029 3,402,426
Gain on sale of loans held for sale (516,050) (135,341)
Net losses on the sale of OREO   96,917
Gain on sale of asset (11,000)  
Net amortization of premium/discount on investment securities 327,305 204,597
Increase in OREO valuation allowance 329,976 626,176
Increase in cash surrender of bank owned life insurance (308,427) (319,116)
Deferred income tax benefit (96,796) (345,542)
Decrease (Increase) in accrued interest receivable 1,698 (51,308)
Stock based compensation 249,129 263,612
Increase (Decrease) in deferred loan fees 265,828 (11,099)
Decrease in accounts payable, accrued expenses and other liabilities (987,585) (9,524)
(Increase) Decrease in other assets (505,754) 1,388,154
Net Cash Provided by Operating Activities 3,134,962 5,163,197
Cash Flows from Investing Activities    
Purchase of AFS investment securities (13,464,967) (10,077,772)
Proceeds from redemption or principal payments of AFS investment securities 5,234,496 11,252,526
Purchase of HTM investment securities (10,932,813) (849,785)
Proceeds from maturities or principal payments of HTM investment securities 23,420,169 27,246,045
Net increase of FHLB and FRB stock (1,190,500) (193,450)
Loans originated or acquired (112,182,444) (125,552,773)
Principal collected on loans 113,696,335 98,929,725
Purchase of premises and equipment (155,699) (3,403,294)
Proceeds from sale of OREO   299,302
Proceeds from disposal of assets 11,000  
Net Cash Provided by (Used in) Investing Activities 4,435,577 (2,349,476)
Cash Flows from Financing Activities    
Net decrease in deposits (35,549,051) (11,478,877)
Proceeds from long-term borrowings 10,000,000  
Payments of long-term borrowings (25,445) (24,447)
Net increase in short term borrowings 23,000,000 3,000,000
Exercise of stock options 75,235 67,391
Dividends paid (709,238) (1,321,571)
Net change in unearned ESOP shares 215,824 (1,942)
Redemption of common stock (297,801) (153,800)
Net Cash Used in Financing Activities (3,290,476) (9,913,246)
Increase (Decrease) in Cash and Cash Equivalents 4,280,063 (7,099,525)
Cash and Cash Equivalents - January 1 11,295,655 19,118,189
Cash and Cash Equivalents - June 30 15,575,718 12,018,664
Supplemental Disclosures of Cash Flow Information    
Interest 4,017,398 5,797,788
Income taxes 2,600,000 1,020,000
Supplemental Schedule of Non-Cash Operating Activities    
Issuance of common stock for payment of compensation 249,129 263,612
Transfer from loans to OREO $ 370,800 $ 1,555,770