XML 32 R6.htm IDEA: XBRL DOCUMENT v3.2.0.727
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
6 Months Ended
Jun. 30, 2015
Jun. 30, 2014
Cash Flows from Operating Activities:    
Net income $ 2,187,544 $ 2,355,951
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 487,192 488,888
Provision for loan losses 300,000 270,000
Deferred income tax (147,121) (75,275)
Gain on sale of securities available-for-sale (2,723) (21,828)
Gain on sale of loans (194,924) (251,370)
(Gain) loss on sale of OREO (51) 1,840
Gain on Trust LLC (175,191) (163,260)
Amortization of bond premium, net 95,186 283,156
Write down of OREO 45,320 0
Proceeds from sales of loans held for sale 11,515,834 10,147,291
Originations of loans held for sale (11,654,885) (10,356,676)
(Decrease) increase in taxes payable (1,225) 542,007
Decrease in interest receivable 120,562 333,530
Decrease in mortgage servicing rights 13,547 4,366
Increase in other assets (391,951) (154,554)
Increase in cash surrender value of BOLI (53,207) (54,810)
Amortization of core deposit intangible 136,350 136,350
Amortization of limited partnerships 282,666 295,560
(Increase) decrease in unamortized loan costs (3,841) 12,192
Decrease in interest payable (16,375) (4,937)
Decrease in accrued expenses (69,111) (59,879)
Decrease in other liabilities (17,813) (7,032)
Net cash provided by operating activities 2,455,783 3,721,510
Investments - held-to-maturity    
Maturities and pay downs 21,967,164 23,035,127
Purchases (5,894,988) (8,064,774)
Investments - available-for-sale Maturities, calls, pay downs and sales 9,659,289 16,527,429
Purchases (7,997,830) (12,711,520)
Proceeds from redemption of restricted equity securities 0 300,400
Increase in limited partnership contributions payable 975,000 0
Increase in limited partnerships (975,500) 0
Increase in loans, net (11,925,533) (11,019,180)
Capital expenditures of bank premises and equipment (700,995) (282,170)
Proceeds from sales of OREO 141,051 237,865
Recoveries of loans charged off 67,276 35,703
Net cash provided by investing activities 5,314,934 8,058,880
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (17,992,615) (22,585,289)
Net decrease in money market and savings accounts (12,594,989) (8,785,431)
Net (decrease) increase in time deposits (7,364,530) 4,883,070
Net decrease in repurchase agreements (4,139,646) (6,061,462)
Net increase in short-term borrowings 30,000,000 13,915,000
Proceeds from long-term borrowings 0 6,000,000
Decrease in capital lease obligations (39,772) (33,791)
Dividends paid on preferred stock (40,625) (40,625)
Dividends paid on common stock (1,106,763) (1,059,035)
Net cash used in financing activities (13,278,940) (13,767,563)
Net decrease in cash and cash equivalents (5,508,223) (1,987,173)
Cash and cash equivalents:    
Beginning 24,962,174 18,329,989
Ending 19,453,951 16,342,816
Supplemental Schedule of Cash Paid During the Period:    
Interest 1,416,192 1,576,223
Income taxes 637,000 44,931
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 11,062 87,592
Loans transferred to OREO 70,500 51,000
Common Shares Dividends Paid:    
Dividends declared 1,581,145 1,560,309
Increase in dividends payable attributable to dividends declared (1,466) (59,135)
Dividends reinvested (472,916) (442,139)
Total $ 1,106,763 $ 1,059,035