XML 22 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2016
Dec. 31, 2015
Operating Activities    
Net income $ 3,047,909 $ 3,026,123
Items not requiring (providing) cash    
Depreciation and amortization 394,935 386,063
Provision for loan losses 120,000 140,000
Amortization of premiums and discounts on securities and loans 722,191 652,730
Deferred income taxes (142,607) (137,484)
Net realized gains on available-for-sale securities (399,599) (320,585)
Amortization of mortgage servicing rights 120,980 127,800
Impairment of mortgage servicing rights asset 38,967  
Increase in cash surrender value of life insurance, net (177,798) (180,723)
Gains on sales of foreclosed assets (33,970) (49,975)
Shares held by ESOP committed to be released 108,421 90,649
Stock-based compensation expense 90,163 90,163
Changes in    
Interest receivable 127,131 (2,433)
Other assets (265,939) (216,149)
Interest payable (11,580) (47,717)
Other liabilities 207,498 (254,242)
Origination of loans held for sale (20,376,281) (16,942,428)
Proceeds from sales of loans held for sale 20,675,254 16,845,646
Net cash provided by operating activities 4,245,675 3,207,438
Investing Activities    
Net change in interest-earning time deposits 1,974,000 (2,724,000)
Proceeds from redemption of Federal Home Loan Bank stock 750,000  
Purchases of available-for-sale securities (66,685,397) (29,989,452)
Proceeds from maturities and payments of available-for-sale securities 11,400,048 8,303,432
Proceeds from the sales of available-for-sale investments and other investments 39,301,125 30,695,946
Net change in loans 8,564,794 (8,749,699)
Purchase of premises and equipment (165,431) (168,237)
Proceeds from the sale of foreclosed assets 266,613 182,378
Net cash used in investing activities (4,594,248) (2,449,632)
Financing Activities    
Net increase in demand deposits, money market, NOW and savings accounts 18,264,018 8,885,407
Net increase (decrease) in certificates of deposit 1,132,012 (15,545,039)
Net increase (decrease) in short-term borrowings (7,996,529) 1,309,981
Net increase in advances from borrowers for taxes and insurance 111,287 28,155
Stock repurchase (127,118) (765,311)
Proceeds from stock options exercised 211,775 386,790
Dividends paid (2,440,380) (565,995)
Net cash provided by (used in) financing activities 9,155,065 (6,266,012)
Increase (Decrease) in Cash and Cash Equivalents 8,806,492 (5,508,206)
Cash and Cash Equivalents, Beginning of Year 4,103,432 9,611,638
Cash and Cash Equivalents, End of Year 12,909,924 4,103,432
Supplemental Cash Flows Information    
Interest paid 1,059,906 1,175,090
Income taxes paid 1,325,000 1,356,000
Sale and financing of foreclosed assets 204,850 81,700
Real estate acquired in settlement of loans 114,400 379,825
Dividends declared not paid 179,904 1,934,834
Exercise and retirement of shares in stock option plan $ 74,458 $ 153,271