XML 24 R7.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Cash Flows from Operating Activities:    
Net income $ 4,825,591 $ 5,124,908
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization, bank premises and equipment 969,661 969,691
Provision for loan losses 510,000 540,000
Deferred income tax (172,374) 755,139
Gain on sale of securities available-for-sale (17,502) (27,838)
Gain on sale of loans (424,240) (460,505)
Loss on sale of bank premises and equipment 130,603 6,610
Loss on sale of OREO 20,058 1,840
Income from CFSG Partners (361,044) (272,821)
Amortization of bond premium, net 148,526 239,580
Write down of OREO 75,820 10,000
Proceeds from sales of loans held for sale 24,397,411 21,346,042
Originations of loans held for sale (25,146,321) (20,702,287)
Increase in taxes payable 54,669 784,222
Decrease in interest receivable 65,235 79,857
Decrease in mortgage servicing rights 18,886 17,114
(Increase) decrease in other assets (309,552) 345,847
Increase in cash surrender value of BOLI (106,912) (110,267)
Amortization of core deposit intangible 272,695 272,700
Amortization of limited partnerships 565,335 591,122
Increase in deferred net loan costs (13,097) (2,965)
Decrease in interest payable (11,038) (11,632)
Increase (decrease) in accrued expenses 23,407 (36,802)
Increase (decrease) in other liabilities 76,798 (116,873)
Net cash provided by operating activities 5,592,615 9,342,682
Investments - held-to-maturity    
Maturities and pay downs 40,831,786 41,212,607
Purchases (42,375,260) (45,086,640)
Investments - available-for-sale - Maturities, calls, pay downs and sales 15,522,796 19,836,586
Purchases (9,234,828) (17,745,980)
Proceeds from redemption of restricted equity securities 890,800 300,400
Increase in limited partnership contributions payable 975,000 0
Investments in limited partnerships (975,500) 0
Increase in loans, net (10,903,013) (8,873,368)
Capital expenditures net of proceeds from sales of bank premises and equipment (1,071,523) (741,781)
Proceeds from sales of OREO 966,615 288,865
Recoveries of loans charged off 98,370 54,798
Net cash used in investing activities (5,274,757) (10,754,513)
Cash Flows from Financing Activities:    
Net increase in demand and interest-bearing transaction accounts 10,113,515 5,413,135
Net (decrease) increase in money market and savings accounts (2,187,668) 13,983,022
Net decrease in time deposits (5,459,748) (7,929,263)
Net decrease in repurchase agreements (6,469,723) (1,101,654)
Net increase in short-term borrowings 10,000,000 0
Proceeds from long-term borrowings 0 6,000,000
Repayments on long-term borrowings 0 (6,000,000)
Decrease in capital lease obligations (81,179) (71,498)
Dividends paid on preferred stock (81,250) (81,250)
Dividends paid on common stock (2,262,089) (2,168,476)
Net cash provided by financing activities 3,571,858 8,044,016
Net increase in cash and cash equivalents 3,889,716 6,632,185
Cash and cash equivalents:    
Beginning 24,962,174 18,329,989
Ending 28,851,890 24,962,174
Supplemental Schedule of Cash Paid (Received) During the Period:    
Interest 2,656,688 3,067,376
Income taxes, net of refunds 1,317,000 (345,087)
Supplemental Schedule of Noncash Investing and Financing Activities:    
Unrealized (loss) gain on securities available-for-sale during the year (57,502) 60,640
Loans transferred to OREO 86,173 433,500
Investment in limited partnership, not yet paid 975,000 0
Common Shares Dividends Paid:    
Dividends declared 3,172,179 3,130,868
Increase in dividends payable attributable to dividends declared (24,847) (55,980)
Dividends reinvested (885,243) (906,412)
Total $ 2,262,089 $ 2,168,476