XML 47 R5.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash Flows from Operating Activities    
Net income $ 5,006,681 $ 3,519,346
Adjustments to reconcile net income to net cash provided by operating activities    
Provision for loan losses 640,210 1,523,580
Depreciation and amortization 965,380 845,804
Loans originated for resale (20,903,681) (9,987,050)
Proceeds from sale of loans originated for sale 21,326,491 10,383,776
Gain on sale of loans held for sale (546,819) (471,725)
Net (gains) losses on the sale of OREO (215,345) 96,917
Gain on sale of asset (11,000)  
Net amortization of premium/discount on investment securities 440,932 308,509
Increase in OREO valuation allowance 500,536 657,226
Increase in cash surrender of bank owned life insurance (464,775) (476,293)
Deferred income tax benefit (128,314) (773,527)
Decrease (Increase) in accrued interest receivable 54,259 (39,413)
Stock based compensation 249,129 263,088
(Decrease in deferred loan fees 215,478 104,942
Decrease in accounts payable, accrued expenses and other liabilities (455,443) 441,789
(Increase) Decrease in other assets (165,764) 2,411,207
Net Cash Provided by Operating Activities 6,507,955 8,808,176
Cash Flows from Investing Activities    
Purchase of AFS investment securities (13,486,742) (10,101,789)
Proceeds from redemption or principal payments of AFS investment securities 8,091,820 15,465,959
Purchase of HTM investment securities (11,682,813) (11,249,535)
Proceeds from maturities or principal payments of HTM investment securities 32,651,698 39,413,413
Net increase of FHLB and FRB stock (117,050) 155,250
Loans originated or acquired (182,200,307) (173,628,906)
Principal collected on loans 168,063,366 147,989,755
Purchase of premises and equipment (455,356) (4,253,518)
Proceeds from sale of OREO 712,945 344,512
Proceeds from disposal of assets 11,000  
Net Cash Provided by Investing Activities 1,588,561 4,135,141
Cash Flows from Financing Activities    
Net decrease in deposits (2,982,829) (4,265,600)
Proceeds from long-term borrowings 10,000,000  
Payments of long-term borrowings (38,360) (36,854)
Net increase in short term borrowings 1,640,000  
Exercise of stock options 125,222 67,391
Dividends paid (1,063,992) (1,371,571)
Net change in unearned ESOP shares 126,812 (1,942)
Redemption of common stock (302,519) (257,935)
Net Cash Used in Financing Activities 7,504,334 (5,866,511)
Increase (Decrease) in Cash and Cash Equivalents 15,600,850 7,076,806
Cash and Cash Equivalents - January 1 11,295,655 19,118,189
Cash and Cash Equivalents - June 30 26,896,505 26,194,995
Supplemental Disclosures of Cash Flow Information    
Interest 5,856,848 8,340,170
Income taxes 3,164,596 1,470,590
Supplemental Schedule of Non-Cash Operating Activities    
Issuance of common stock for payment of compensation 249,129 263,088
Transfer from loans to OREO $ 1,390,286 $ 2,165,376