XML 17 R7.htm IDEA: XBRL DOCUMENT v3.4.0.3
Statements of Cash Flows - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 698,000 $ 622,000
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation 551,000 535,000
Income on life insurance (30,000) (35,000)
Gain on sale of securities available-for-sale (105,000) (35,000)
(Gain) Loss on sale of foreclosed real estate (43,000) 5,000
Adjustment of carrying value of foreclosed real estate (4,000) 134,000
Accretion of bond premiums/discounts 253,000 270,000
Deferred tax benefit (70,000) 0
Net change in:    
Interest receivable 22,000 178,000
Other assets (1,407,000) 173,000
Accrued interest payable (1,000) 80,000
Accrued expenses and other liabilities 2,518,000 122,000
Net Cash Provided by Operating Activities 2,382,000 2,049,000
CASH FLOWS FROM INVESTING ACTIVITIES    
Net (increase) decrease in loans (10,233,000) 6,336,000
Purchase of securities available-for-sale (100,000) (10,765,000)
Proceeds from sale and maturities of securities available-for-sale 17,564,000 11,057,000
Sale (Purchase) of Federal Home Loan Bank stock $ (314,000) 30,000
Purchase of Federal Reserve Bank stock (37,000)
Payments for the purchase of premises and equipment $ (3,215,000) (339,000)
Payments for the purchase of other real estate owned (5,000)
Proceeds from sales of other real estate owned $ 68,000 400,000
Net Cash Provided by Investing Activities 3,770,000 6,677,000
CASH FLOWS FROM FINANCING ACTIVITIES    
Net increase (decrease) in Federal Home Loan Bank advances 9,700,000 (300,000)
Net change in:    
Demand deposits 10,696,000 10,426,000
Savings deposits (7,816,000) 6,283,000
Time deposits (5,683,000) (8,577,000)
Net Cash Used in Financing Activities 6,897,000 7,832,000
Net decrease in cash and cash equivalents 13,049,000 16,558,000
Cash and Cash Equivalents, Beginning of the Year 26,338,000 35,560,000
Cash and Cash Equivalents, End of the Year 39,387,000 52,118,000
Supplemental Disclosure of Cash Paid During the Year for:    
Interest 632,000 $ 776,000
Taxes 70,000
Supplemental Disclosure of Non Cash Transactions:    
Other real estate acquired in settlement of foreclosed loans 1,063,000 $ 367,000
Loans made to finance sale of foreclosed real estate 244,000 45,000
Change in unrealized gains (losses) on securities available-for-sale $ 680,000 $ 591,000