XML 16 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Cash flows from operating activities    
Net income $ 1,075,138 $ 225,885
Adjustments to reconcile net income to net cash from operating activities:    
Depreciation and amortization 462,236 481,459
Stock dividend on financial institution stock (10,614) (6,112)
Loss on sale and impairments of other real estate 89,779 405,863
Amortization of premiums and discounts on securities, net 415,573 470,861
ESOP expense 46,570 40,489
Amortization of core deposit intangible 63,048 80,845
Gain on sale of available-for-sale securities 0 (6,414)
Gain on sale of loans (7,525,079) (3,231,290)
Proceeds from sale of loans held for sale 200,814,873 111,895,180
Funding of loans held for sale (203,873,331) (110,106,173)
Provision for loan losses 306,000 300,000
Net increase in bank-owned life insurance (94,448) (98,709)
Changes in operating assets and liabilities:    
Accrued interest receivable (82,617) (48,492)
Prepaid and other assets (3,799,456) (181,172)
Accrued interest and other liabilities 687,933 (620,459)
Other 0 23,365
Net cash used for operating activities (11,424,395) (374,874)
Cash flows from investing activities    
Proceeds from principal payments on available-for-sale securities 4,978,150 5,081,993
Proceeds from sales of available-for-sale securities 0 2,799,336
Purchases of available-for-sale securities (8,456,771) (9,742,836)
Net change in loans held for investment (35,564,164) (22,894,381)
Purchases of premises and equipment (266,317) (368,756)
(Purchase) redemption of stock in financial institutions (1,970,800) 366,200
Net proceeds from sales of other real estate 411,778 24,454
Net cash used for investing activities (40,868,124) (24,733,990)
Cash flows from financing activities    
Net change in deposits 18,609,572 10,268,554
Net change in escrows 206,572 126,257
Net change in Federal Home Loan Bank advances 36,000,000 11,000,000
Net cash provided by financing activities 54,816,144 21,394,811
Net (decrease) increase in cash and cash equivalents 2,523,625 (3,714,053)
Cash and cash equivalents, beginning of period 19,824,864 14,823,973
Cash and cash equivalents, end of period 22,348,490 11,109,920
Supplemental disclosures:    
Interest on deposits and advances paid 1,240,123 1,059,325
Income taxes paid 42,000 0
Noncash investing and financing activities:    
Transfers of loans to other real estate $ 195,558 $ 28,317