XML 61 R48.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Financial Information (Parent Company Only) (Tables)
12 Months Ended
Dec. 31, 2016
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of Condensed Balance Sheets

Condensed Balance Sheets

 

    December 31,  
    2016     2015  
Assets            
Cash and due from banks   $ 4,806,252     $ 4,800,526  
Investment in common stock of subsidiary     41,366,024       42,428,601  
Loan receivable from subsidiary     177,347       216,506  
Other assets     118,460       106,960  
                 
Total assets   $ 46,468,083     $ 47,552,593  
                 
Liabilities                
Other liabilities   $ 222,518     $ 1,986,093  
                 
Stockholders' Equity     46,245,565       45,566,500  
                 
Total liabilities and stockholders' equity   $ 46,468,083     $ 47,552,593  
 
Schedule of Condensed Statements of Income and Comprehensive Income

Condensed Statements of Income and Comprehensive Income

 

    Year Ending December 31,  
    2016     2015  
Income                
Dividends from subsidiary   $ 2,500,000     $ 2,000,000  
Other income     10,544       11,712  
                 
Total income     2,510,544       2,011,712  
                 
Expenses                
Other expenses     360,950       361,694  
                 
Income Before Income Tax and Equity in Undistributed Income of Subsidiary     2,149,594       1,650,018  
                 
Income Tax Benefit     (136,020 )     (137,420 )
                 
Income Before Equity in Undistributed Income of Subsidiary     2,285,614       1,787,438  
                 
Equity in Undistributed Income of Subsidiary     762,295       1,238,685  
                 
Net Income   $ 3,047,909     $ 3,026,123  
                 
Comprehensive Income   $ 1,081,274     $ 3,104,981  

 
Schedule of Condensed Statements of Cash Flows

Condensed Statements of Cash Flows

 

    Year Ending December 31,  
    2016     2015  
Operating Activities                
Net income   $ 3,047,909     $ 3,026,123  
Items not providing cash, net     (762,295 )     (1,238,685 )
Stock-based compensation expense     90,163       90,163  
Change in other assets and liabilities, net     (53,487 )     (17,617 )
                 
Net cash provided by operating activities     2,322,290       1,859,984  
                 
Investing Activity                
Loan payment from subsidiary     39,159       37,879  
                 
Net cash provided by investing activities     39,159       37,879  
                 
Financing Activities                
Dividends paid     (2,440,380 )     (565,995 )
Stock repurchase     (127,118 )     (765,311 )
Exercise of stock options     211,775       386,790  
                 
Net cash used in financing activities     (2,355,723 )     (944,516 )
                 
Net Change in Cash and Cash Equivalents     5,726       953,347  
                 
Cash and Cash Equivalents at Beginning of Year     4,800,526       3,847,179  
                 
Cash and Cash Equivalents at End of Year   $ 4,806,252     $ 4,800,526