XML 16 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2016
Jun. 30, 2015
Cash flows from operating activities    
Net income $ 1,915,775 $ 1,468,370
Adjustments to reconcile net income to net cash provided by operations    
Depreciation and amortization 148,430 134,855
Gain on sale of property and equipment (10) (50)
(Gain) loss on the sale of securities 33,127 (4,376)
Loss on the sale of foreclosed assets 31,103 9,620
Provision (recapture) of loan losses 212,741 (43,496)
Deferred income tax benefit (3,682) (630)
Accretion of discount on securities, net of amortization of premiums (1,766) (304)
Increase in cash surrender value of life insurance (94,095) (73,569)
Bank-owned life insurance death benefit in excess of CSV (315,754) (419,150)
Changes in assets and liabilities:    
Accrued income 67,871 (66,274)
Other assets (1,069,389) (427,953)
Accrued interest payable 36,654 30,255
Other liabilities 966,537 547,397
Net cash provided by operating activities 1,927,542 1,154,695
Cash flows from investing activities    
Net (increase) decrease in interest-bearing deposits with banks 6,928,999 432,980
Net increase in federal funds sold (4,748) (2,546)
Purchases of investment securities (1,500,516) (1,012,202)
Maturities of investment securities 2,003,678 1,002,913
Redemption of restricted equity 0 104,400
Purchase of restricted equity securities (4,230) (11,180)
Net increase in loans (10,290,202) (419,410)
Proceeds from the sale of investment securities 530,710 11,135
Proceeds from the sale of foreclosed assets 214,627 207,974
Purchases of property and equipment (86,260) (490,093)
Purchase of bank owned life insurance (1,500,000) 0
Life insurance proceeds 695,811 1,001,320
Proceeds from the sale of property and equipment 10 50
Net cash provided by (used in) investing activities (3,012,121) 825,341
Cash flows from financing activities    
Net increase in deposits 4,001,072 766,488
Maturity of long-term debt (1,000,000) (2,000,000)
Expenses incurred in recapitalization (25,000) 0
Dividends paid (1,049,869) (872,386)
Net cash provided by (used in) financing activities 1,926,203 (2,105,898)
Net increase (decrease) in cash and cash equivalents 841,624 (125,862)
Cash and due from banks, beginning 5,874,561 6,236,749
Cash and due from banks, ending 6,716,185 6,110,887
Supplemental disclosures of cash flow information    
Interest paid 420,159 555,635
Taxes paid 1,050,247 828,479
Supplemental disclosures of non-cash transactions    
Loans transferred to foreclosed properties 64,260 130,574
Cash dividends declared but not paid 45,730 45,730
Reclassification of Class A Common stock $ 1,338,189 $ 0