XML 20 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash flows from operating activities    
Net income $ 4,637,754 $ 3,826,192
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Deferred income taxes (202,665) 148,198
Amortization (accretion) of:    
Deferred loan origination costs, net (33,880) (47,784)
Premiums and discounts on securities 782,936 953,830
Core deposit intangible 58,000 75,000
Mortgage servicing rights 82,929 106,970
Fair value adjustments (62,869) (92,677)
Credit for loan losses (500,000) (250,000)
Depreciation 581,985 597,526
Gain on sale of securities available for sale (10,821) (109,712)
Gain on sale of loans (893,342) (630,779)
Loss on sale of property and equipment   80,545
Loss on sale of foreclosed assets 14,684 164,084
Write-down on foreclosed assets 355,500 202,694
Earnings on bank-owned life insurance (459,482) (379,065)
Increase in mortgage servicing rights (230,826) (150,546)
Proceeds from sales of loans held for sale 32,065,679 20,638,117
Originations of loans held for sale (32,326,632) (20,107,338)
Change in assets and liabilities:    
Accrued interest receivable and other assets 774,685 (474,625)
Accrued interest payable 53,467 (25,284)
Other liabilities (181,886) 204,595
Net cash provided by operating activities 4,505,216 4,729,941
Cash flows from investing activities    
Purchase of interest-earning time deposits (1,454,355) (10,477)
Proceeds from maturities of interest-earning time deposits 1,791,325  
Available for sale securities:    
Purchases (43,273,890) (26,749,263)
Proceeds from calls, maturities, and principal repayments 41,719,661 37,021,352
Proceeds from sales 1,630,421 5,259,541
Redemption of FHLB stock 1,140,000  
Purchase of Federal Reserve Bank stock   (1,676,700)
Increase in loans (18,719,080) (27,895,667)
Purchase of property and equipment (89,186) (1,456,558)
Proceeds from the sale of property and equipment   255,304
Proceeds from the sale of foreclosed assets 374,273 1,227,868
Purchase of bank-owned life insurance   (6,000,000)
Net cash used in investing activities (16,880,831) (20,024,600)
Cash flows from financing activities    
Net increase in deposit accounts 22,851,654 7,766,947
Net increase (decrease) in securities sold under agreements to repurchase 7,884,500 (14,917,903)
Proceeds from Federal Home Loan Bank advances 25,000,000  
Repayments of Federal Home Loan Bank advances (11,500,000) (11,500,000)
Repurchase of common stock (12,820)  
Cash dividends paid (1,681,615) (1,681,748)
Net cash provided by (used in) financing activities 42,541,719 (20,332,704)
Net increase (decrease) in cash and cash equivalents 30,166,104 (35,627,363)
Cash and cash equivalents:    
Beginning 49,066,462 84,693,825
Ending 79,232,566 49,066,462
Supplemental schedule of noncash investing and financing activities    
Assets acquired in settlement of loans   287,982
Loans made to finance sales of foreclosed assets 84,029 383,230
Cash paid during the period for:    
Interest 2,366,375 2,533,966
Income taxes, net of refunds $ 1,342,500 $ 1,535,000