XML 21 R9.htm IDEA: XBRL DOCUMENT v3.22.1
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:    
Net income $ 2,621 $ 1,079
Adjustments to reconcile net income to net cash provided by operating activities:    
ESOP expense 115 89
Stock based compensation 46  
Depreciation and amortization 561 576
Net amortization of bond premium 699 399
Provision for loan losses 205 480
Gain on sale of loans (130) (323)
Securities gains, net (535) (410)
Proceeds from loans sold 6,198 12,008
Origination of loans sold (6,068) (11,685)
Increase in bank-owned life insurance (105) (89)
(Increase) decrease in deferred loan costs (945) 351
Deferred tax expense (benefit) 309 (337)
Increase in accrued interest receivable (87) (177)
(Increase) decrease in other assets (771) 488
Increase in deferred compensation liability 62 60
Increase (decrease) in other liabilities 246 (1,088)
Net cash provided by operating activities 2,421 1,421
Cash flows from investing activities:    
Proceeds from sales, maturities and principal payments received on securities available-for-sale 20,037 27,433
Purchase of securities available-for-sale (57,339) (36,791)
Purchase of property and equipment (36) (316)
Loan purchases (16,022) (9,901)
Loan originations and principal collections, net 8,468 (13,772)
Recoveries of loans previously charged off 43 22
Net redemption of Federal Home Loan Bank stock 108 1,175
Proceeds from sales of interest bearing time deposits with other banks 1,243 247
Net cash used by investing activities (43,498) (31,903)
Cash flows from financing activities:    
Net increase in NOW, demand deposits, money market and savings accounts 56,204 58,116
Net increase (decrease) in time deposits 9,658 (12,351)
(Decrease) increase in mortgagors’ escrow accounts (768) 834
Treasury stock purchases (515) (233)
Net cash provided by financing activities 41,719 32,469
Net change in cash and cash equivalents 642 1,987
Cash and cash equivalents at beginning of year 5,996 4,009
Cash and cash equivalents at end of year 6,638 5,996
Cash activities:    
Cash paid for interest 1,282 3,162
Cash paid for income taxes 386 447
Effect of change in fair value of securities available-for-sale:    
Securities available-for-sale (1,243) 1,316
Deferred taxes 337 (356)
Total unrealized (loss) gain on securities available-for-sale (906) 960
Effect of change in fair value of interest rate swaps:    
Interest rate swaps 337 (137)
Deferred taxes (91) 37
Other comprehensive income (loss) 246 (100)
Federal Home Loan Bank Advances [Member]    
Cash flows from financing activities:    
Proceeds from short-term FHLB advances 75,375 15,095
Proceeds from long-term FHLB advances 15,430 21,105
Payments on short-term FHLB advances (75,470) (39,907)
Payments on long-term FHLB advances (20,000) (28,385)
FRB [Member]    
Cash flows from financing activities:    
Proceeds from short-term FHLB advances   25,713
Payments on short-term FHLB advances $ (18,195) $ (7,518)