XML 26 R6.htm IDEA: XBRL DOCUMENT v2.4.0.8
Consolidated Statements of Cash Flows (Unaudited) (USD $)
9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Cash flows from operating activities:    
Net income $ 2,241,490 $ 1,790,260
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for loan losses 255,000 315,000
Depreciation 667,168 678,783
Net amortization of investment securities 244,487 271,978
Income on cash surrender value of bank owned life insurance (86,500) (130,581)
Amortization of intangibles 41,025 161,775
Loss (gain) on sale/writedown of foreclosed assets (56,909) 142,757
Net gain on sale of securities (293,508) 0
Net loss (gain) on disposal of other assets 267 (28,670)
Change in:    
Other assets 571,446 345,239
Other liabilities (305,207) (413,994)
Net cash provided by operating activities 3,278,759 3,132,547
Cash flows from investing activities:    
Proceeds from calls, paydowns and maturities of securities HTM 2,259,476 7,336,830
Proceeds from calls, paydowns and maturities of securities AFS 2,111,002 3,448,345
Proceeds from Federal Home Loan Bank stock repurchase 845,000 491,500
Proceeds from sale of securities available for sale 2,208,318 0
Proceeds from maturities of certificates of deposit in other banks 490,000 0
Purchase of securities held to maturity (1,592,828) (8,112,143)
Purchase of securities available for sale (16,940,414) (15,850,303)
Purchase of Federal Home Loan Bank stock (954,000) (765,000)
Purchase of certificates of deposit in other banks 0 (245,000)
Net change in loans (7,656,773) (17,519,842)
Purchase of bank owned life insurance 0 (116,000)
Proceeds from bank owned life insurance 0 68,505
Purchase of premises and equipment (2,168,052) (668,091)
Proceeds from sales of other assets 424,067 1,120,298
Net cash used in investing activities (20,974,204) (30,810,901)
Cash flows from financing activities:    
Net change in deposits 850,602 16,895,273
Payment of short-term portion of long term debt (18,800,000) (2,000,000)
Proceeds from issuance of short-term debt 13,000,000 9,000,000
Proceeds from issuance of long-term debt 10,000,000 0
Cash dividends paid (611,481) (305,740)
Net cash (used in) provided by financing activities 4,439,121 23,589,533
Decrease in cash and cash equivalents (13,256,324) (4,088,821)
Cash and cash equivalents - beginning of period 35,370,160 36,581,052
Cash and cash equivalents - end of period 22,113,836 32,492,231
NONCASH ITEMS:    
Increase in foreclosed properties and decrease in loans 260,548 104,330
Unrealized gain (loss) on securities available for sale 745,810 (837,863)
Adjustment to Directors' deferred compensation liability 0 (33,000)
Net reclass between short and long-term debt $ 5,133,333 $ 10,000,000