XML 25 R6.htm IDEA: XBRL DOCUMENT v3.3.0.814
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:    
Net income $ 2,530,596 $ 2,241,490
Adjustments to reconcile net income to net cash provided by operating activities:    
Provision for loan losses 141,300 255,000
Depreciation 711,978 667,168
Net amortization of investment securities 236,511 244,487
Income on cash surrender value of bank owned life insurance (110,281) (86,500)
Amortization of intangibles 11,719 41,025
Gain on sale/writedown of foreclosed assets (12,787) (56,909)
Net gain on sale of securities (3,587) (293,508)
Net gain on disposal of other assets (9,305) 267
Change in:    
Other assets (88,838) 571,446
Other liabilities 49,210 (305,207)
Net cash provided by operating activities 3,456,516 3,278,759
Cash flows from investing activities:    
Proceeds from calls, paydowns and maturities of securities HTM 3,115,158 2,259,476
Proceeds from calls, paydowns and maturities of securities AFS 1,892,662 2,111,002
Proceeds from Federal Home Loan Bank stock repurchase 141,600 845,000
Proceeds from sale of securities available for sale 4,044,500 2,208,318
Proceeds from sale of securities held to maturity 516,746 0
Proceeds from maturities of certificates of deposit in other banks 245,000 490,000
Purchase of securities held to maturity (3,583,857) (1,592,828)
Purchase of securities available for sale (1,094,645) (16,940,414)
Purchase of Federal Home Loan Bank Stock (195,800) (954,000)
Net change in loans (14,611,304) (7,656,773)
Proceeds from bank owned life insurance 30,011 0
Purchase of premises and equipment (319,416) (2,168,052)
Proceeds from sales of other assets 201,000 424,067
Net cash used in investing activities (9,618,345) (20,974,204)
Cash flows from financing activities:    
Net change in deposits 12,798,589 850,602
Payment of short-term portion of long-term debt (5,133,333) (18,800,000)
Proceeds from issuance of short-term debt 1,600,000 13,000,000
Proceeds from issuance of long-term debt 6,400,000 10,000,000
Cash dividends paid (764,351) (611,481)
Net cash provided by financing activities 14,900,905 4,439,121
Increase (decrease) in cash and cash equivalents 8,739,076 (13,256,324)
Cash and cash equivalents - beginning of period 12,558,697 35,370,160
Cash and cash equivalents - end of period 21,297,773 22,113,836
NONCASH ITEMS:    
Increase in foreclosed properties and decrease in loans 0 260,548
Sale of foreclosed properties through loans 150,000 0
Unrealized gain on securities available for sale 611,106 745,810
Net reclass between short and long-term debt $ 5,133,333 $ 5,133,333