XML 16 R6.htm IDEA: XBRL DOCUMENT v3.5.0.2
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Interest Paid to Depositors [Member]    
Supplemental Disclosures of Cash Flow Information    
Interest paid to depositors $ 610,230 $ 655,777
Interest Paid on Borrowings [Member]    
Supplemental Disclosures of Cash Flow Information    
Interest paid to depositors 26,921 47,379
Net income 1,053,484 523,669
Depreciation 178,279 165,740
Provision for loan losses 302,500 220,000
Provision for deferred income taxes 484,450 115,195
Net amortization of premiums and discounts on securities 493,126 535,220
Gain on sale of securities, net (5,157) (19,591)
Origination of mortgage loans held for sale (12,746,064) (5,075,975)
Proceeds from sale of mortgage loans held for sale 12,365,680 5,112,792
Gain on sale of loans, net (330,316) (138,817)
Origination and purchase of mortgage servicing rights, net of amortization (42,433) (7,402)
Gain on sale of foreclosed real estate, net (183,491) (215,907)
Write down of foreclosed real estate 28,551 75,490
(Gain) loss on sale of repossessed assets, net (1,680) 2,399
ESOP compensation expense 44,258 41,981
MRP compensation expense 3,304 6,413
Compensation expense on RRP options granted 4,371 7,727
Amortization of core deposit intangible 69,000 87,000
Loans 90,729 115,835
Certificates of deposit (53,000) (82,000)
Federal Home Loan Bank Advances 2,777  
Increase in cash surrender value of life insurance (37,287) (35,805)
(Increase) decrease in accrued interest receivable (24,608) 57,546
(Increase) decrease in other assets (1,296,435) 402,798
Decrease in accrued interest payable and other liabilities (449,093) (801,265)
Net cash (used in) provided by operating activities (49,055) 1,093,043
Purchases (3,806,910) (9,481,877)
Sales, calls, maturities and paydowns 6,521,328 11,206,110
Sale of non-marketable equity securities 604,800 422,553
Net decrease in time deposits 205,861
Net (increase) decrease in loans (15,380,158) 1,844,187
Net decrease (increase) in federal funds sold (52,747,000) (4,006,000)
Proceeds from sale of foreclosed real estate 490,062 1,218,318
Proceeds from sale of repossessed assets 22,805 102,629
Purchase of premises and equipment (16,489) (192,894)
Net cash (used in) provided by investing activities (64,311,562) 1,318,887
Net increase (decrease) in deposits 55,205,102 (390,208)
Proceeds from Federal Home Loan Bank advances 10,000,000
Principal reduction of Federal Home Loan Bank advances (3,511,197) (2,811,033)
Proceeds from federal funds purchased
Net cash provided by (used in) financing activities 61,693,905 (3,201,241)
Net (decrease) in cash and cash equivalents (2,666,712) (789,311)
Beginning of period 7,135,719 5,193,235
End of period 4,469,007 4,403,924
Income taxes paid, net of refunds received   (48,000)
Supplemental Schedule of Noncash Investing and Financing Activities    
Real estate acquired through or in lieu of foreclosure 235,190 991,679
Other assets acquired in settlement of loans 46,000 73,100
Sale of foreclosed real estate through loan origination 128,000
Increase in ESOP put option liability $ 184,906 $ 38,160