XML 31 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 $ 3,627,366 $ 3,733,140
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 728,753 736,587
Provision for loan losses 375,000 405,000
Deferred income tax (261,012) (112,439)
Gain on sale of securities available-for-sale (2,723) (27,838)
Gain on sale of loans (301,910) (341,687)
Loss on sale of bank premises and equipment 87,278 0
(Gain) loss on sale of OREO 5,384 1,840
Gain on Trust LLC (269,313) (224,749)
Amortization of bond premium, net 130,432 193,303
Write down of OREO 45,320 0
Proceeds from sales of loans held for sale 18,395,365 15,779,107
Originations of loans held for sale (19,265,838) (15,554,320)
Increase in taxes payable 251,897 1,321,462
Decrease in interest receivable 10,965 89,412
Decrease in mortgage servicing rights 15,716 2,536
(Increase) decrease in other assets (258,984) 210,344
Increase in cash surrender value of BOLI (80,102) (82,505)
Amortization of core deposit intangible 204,525 204,525
Amortization of limited partnerships 423,999 443,340
(Increase) decrease in unamortized loan costs (4,795) 11,531
Decrease in interest payable (13,022) (9,932)
Decrease in accrued expenses (52,429) (113,790)
Decrease in other liabilities (9,752) (12,892)
Net cash provided by operating activities 3,782,120 6,651,975
Investments - held-to-maturity    
Maturities and pay downs 28,218,911 28,095,563
Purchases (34,065,859) (38,228,279)
Investments - available-for-sale Maturities, calls, pay downs and sales 11,081,823 18,516,920
Purchases (8,490,830) (12,711,520)
Proceeds from redemption of restricted equity securities 0 300,400
Increase in limited partnership contributions payable 975,000 0
Investments in limited partnerships (975,500) 0
Increase in loans, net (8,035,374) (4,784,999)
Capital expenditures of bank premises and equipment (618,097) (641,869)
Proceeds from sales of OREO 210,616 288,865
Recoveries of loans charged off 75,835 48,171
Net cash provided by investing activities (11,623,475) (9,116,748)
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (9,352,999) (12,482,283)
Net increase in money market and savings accounts 4,804,037 9,058,918
Net decrease in time deposits (9,462,010) (3,751,396)
Net decrease in repurchase agreements (6,565,646) (6,284,604)
Net increase in short-term borrowings 20,000,000 10,175,000
Proceeds from long-term borrowings 0 6,000,000
Repayments on long-term borrowings 0 (6,000,000)
Decrease in capital lease obligations (60,267) (52,204)
Dividends paid on preferred stock (60,938) (60,938)
Dividends paid on common stock (1,683,898) (1,615,342)
Net cash used in financing activities (2,381,721) (5,012,849)
Net decrease in cash and cash equivalents (10,223,076) (7,477,622)
Cash and cash equivalents:    
Beginning 24,962,174 18,329,989
Ending 14,739,098 10,852,367
Supplemental Schedule of Cash Paid During the Period:    
Interest 2,045,309 2,342,227
Income taxes, net of refunds 917,000 (345,087)
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain (loss) on securities available-for-sale 157,052 (50,212)
Loans transferred to OREO 81,475 283,000
Common Shares Dividends Paid:    
Dividends declared 2,375,465 2,344,289
Increase in dividends payable attributable to dividends declared (23,805) (59,097)
Dividends reinvested (667,762) (669,850)
Total $ 1,683,898 $ 1,615,342