XML 18 R8.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
OPERATING ACTIVITIES    
Net income $ 439 $ 379
Adjustments to reconcile net income to net cash flows from operating activities:    
Net amortization of premiums and accretion of discounts on investments 296 351
Gain on sales of securities (36) (106)
Gain on sale of loans (1,609) (985)
Proceeds from loans sold 24,188 17,277
Loans originated for sale (24,301) (18,993)
Amortization of net deferred loan origination costs 174 127
Depreciation and amortization 332 337
Provision for loan losses 135 112
Expense related to ESOP 32 25
Deferred income tax benefit (120) (132)
Earnings on investment in bank owned life insurance (50) (55)
Decrease in accrued interest receivable 13 3
Increase in other assets (273) (680)
Increase in other liabilities 293 504
Net cash flows from operating activities (487) (1,836)
INVESTING ACTIVITIES    
Purchases of securities available-for-sale (11,579) (4,000)
Proceeds from maturities and calls of securities available-for-sale 9,096 3,000
Proceeds from sales of securities available-for-sale 2,213 2,574
Proceeds from principal paydowns on securities available-for-sale 2,572 3,217
Purchases of securities held-to-maturity (932) (919)
Proceeds from maturities and calls of securities held-to-maturity 6,798 2,129
Proceeds from sales of securities held-to-maturity 393 856
Proceeds from principal paydowns on securities held-to-maturity 351 516
Net increase in loans (12,011) (10,118)
Redemption (Purchase) of Federal Home Loan Bank stock, net (92) 2
Purchase of premises and equipment (665) (330)
Net cash flows from investing activities (3,856) (3,073)
FINANCING ACTIVITIES    
Net increase (decrease) in deposits (7,033) 4,832
Proceeds from long-term borrowings 9,500 11,000
Repayments on long-term borrowings (11,812) (11,518)
Proceeds from short-term borrowings, net 4,000  
Net increase (decrease) in official bank checks (619) 374
Net proceeds from stock conversion and offering 8,990  
Purchase of treasury stock   (6)
Net cash flows from financing activities 3,026 4,682
Change in cash and cash equivalents (1,317) (227)
Cash and cash equivalents at beginning of period 6,147 4,335
Cash and cash equivalents at end of period 4,830 4,108
CASH PAID DURING THE PERIOD FOR:    
Interest 1,612 1,460
Income taxes $ 113 $ 28