XML 19 R6.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Operating activities    
Net loss $ (4,798,519) $ (6,500,256)
Adjustments to reconcile net loss to cash used in operating activities:    
Provision (reversal of provision) for loan losses 150,000 (30,000)
Depreciation 215,471 216,323
Amortization of investment securities discounts/premiums, net 110,134 240,072
Stock option expense related to stock based amortization $ 303,829 385,508
Loss (gain) on sale of investment securities (118,452)
Gain on sale of loans held for sale $ 87,995 (1,032)
Net changes in fair value and losses on other real estate owned and repossessed assets 364,942 588,450
Decrease in other assets, net 170,697 $ 361,679
Forgiveness of debt (403,245)
Increase (decrease) in other liabilities, net (1,185,202) $ 1,976,418
Net cash used in operating activities (4,983,898) (2,881,290)
Investing activities    
Net decrease (increase) in loans $ 1,142,421 (6,753,965)
Proceeds from sale of loans held for sale $ 1,033,000
Purchases of investment securities available for sale $ (336,864)
Purchases of interest bearing deposits in other institutions (1,500,000)
Maturities and sales of investment securities available for sale 4,070,789 $ 4,097,244
Repayments of investment securities available for sale 1,166,366 1,392,127
Redemption (purchase) of non-marketable equity securities 217,150 (185,450)
Purchase of property, equipment, and software (30,260) (87,514)
Proceeds from sale of other real estate owned and repossessed assets 582,295 505,263
Net cash provided by investing activities 5,311,897 705
Financing activities    
Increase (decrease) in deposits, net 692,662 (6,294,014)
(Repayments on) proceeds from borrowings (5,000,000) 5,000,000
(Decrease) increase in securities sold under agreements to repurchase (40,523) 56,724
(Repayments on) proceeds from issuance of note payable (600,000) $ 600,000
Issuance of preferred stock, net of offering expenses 7,615,577
Net cash provided by (used in) financing activities 2,667,716 $ (637,290)
Net increase (decrease) in cash and cash equivalents 2,995,715 (3,517,875)
Cash and cash equivalents at beginning of the year 10,904,080 14,421,955
Cash and cash equivalents at end of the year 13,899,795 10,904,080
Cash paid for    
Interest 331,379 311,230
Schedule of non-cash transactions    
Unrealized gain on securities available for sale, net of tax 24,697 1,218,904
Loans transferred to other real estate owned and repossessed assets $ 300,000 $ 1,143,000