XML 18 R6.htm IDEA: XBRL DOCUMENT v3.4.0.3
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash Flows from Operating Activities:    
Net income $ 1,169,494 $ 1,109,841
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Depreciation and amortization, bank premises and equipment 251,627 242,300
Provision for loan losses 100,000 150,000
Deferred income tax (29,227) (68,564)
Gain on sale of loans (101,510) (73,031)
Gain on sale of OREO 0 (51)
Income from Trust LLC (82,579) (93,846)
Amortization of bond premium, net 33,267 41,349
Proceeds from sales of loans held for sale 4,753,088 4,455,158
Originations of loans held for sale (3,977,378) (5,681,534)
Increase in taxes payable 273,795 272,734
Increase in interest receivable (431,151) (360,314)
Decrease in mortgage servicing rights 14,097 5,497
Decrease (increase) in other assets 177,535 (292,098)
Increase in cash surrender value of BOLI (26,103) (26,509)
Amortization of core deposit intangible 68,175 68,175
Amortization of limited partnerships 146,490 141,333
Decrease (increase) in unamortized loan costs 1,441 (555)
Increase (decrease) in interest payable 8,675 (861)
Decrease in accrued expenses (359,833) (560,280)
Increase in other liabilities 17,125 472
Net cash provided by (used in) operating activities 2,007,028 (670,784)
Investments - held-to-maturity    
Maturities and pay downs 1,630,861 2,159,253
Purchases (3,828,156) (3,180,291)
Investments - available-for-sale Maturities, calls, pay downs and sales 1,406,742 1,301,984
Purchases (4,206,847) 0
Proceeds from redemption of restricted equity securities 550,400 0
Decrease (increase) in loans, net 2,648,313 (4,915,561)
Capital expenditures of bank premises and equipment (43,238) (612,753)
Proceeds from sales of OREO 192,108 70,551
Recoveries of loans charged off 25,433 23,597
Net cash used in investing activities (1,624,384) (5,153,220)
Cash Flows from Financing Activities:    
Net decrease in demand and interest-bearing transaction accounts (16,033,104) (17,752,545)
Net increase in money market and savings accounts 8,317,948 4,433,418
Net increase (decrease) in time deposits 1,129,730 (2,581,067)
Net increase (decrease) in repurchase agreements 3,075,801 (313,325)
Net increase in short-term borrowings 0 15,000,000
Proceeds from long-term borrowings 350,000 0
Decrease in capital lease obligations (21,337) (19,686)
Dividends paid on preferred stock (21,875) (20,313)
Dividends paid on common stock (579,027) (552,216)
Net cash used in financing activities (3,781,864) (1,805,734)
Net decrease in cash and cash equivalents (3,399,220) (7,629,738)
Cash and cash equivalents:    
Beginning 28,851,890 24,962,174
Ending 25,452,670 17,332,436
Supplemental Schedule of Cash Paid During the Period:    
Interest 654,587 728,375
Income taxes, net of refunds 50,000 50,000
Supplemental Schedule of Noncash Investing and Financing Activities:    
Change in unrealized gain on securities available-for-sale 334,883 203,004
Loans transferred to OREO 395,108 70,500
Common Shares Dividends Paid:    
Dividends declared 799,182 789,242
(Increase) decrease in dividends payable attributable to dividends declared (914) 917
Dividends reinvested (219,241) (237,943)
Total $ 579,027 $ 552,216