XML 36 R8.htm IDEA: XBRL DOCUMENT v3.3.1.900
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income $ 6,115,927 $ 5,810,740 $ 3,791,162
Adjustments To Reconcile Net Income To Net Cash Provided By Operating Activities:      
Depreciation Expense 1,242,378 1,214,912 1,243,839
Amortization of Intangible Assets 0 11,970 50,004
Stock Option Compensation Expense 12,676 12,676 (2,580)
Discount Accretion and Premium Amortization 4,852,140 5,180,338 7,162,479
Provisions For Losses on Loans 0 450,000 2,645,381
Income From Bank Owned Life Insurance (423,000) (300,000) (339,000)
Gain on Sales of Loans (689,843) (620,994) (779,554)
Gain On Sales of Mortgage-Backed Securities (510,702) (503,288) (1,104,491)
(Gain) Loss on Sales of Investment Securities (1,375,379) 66,417 (221,332)
Gain on Sale of OREO (227,053) (303,440) (101,645)
Write Down on OREO 312,347 505,000 1,394,378
Gain (Loss) on Disposition of Assets (5,647)    
Amortization of Deferred Costs on Loans 64,257 6,154 6,589
Proceeds From Sale of Loans Held For Sale 24,272,860 23,607,017 33,207,780
Origination of Loans Held For Sale (24,180,577) (23,616,864) (28,891,624)
(Increase) Decrease in Accrued Interest Receivable:      
Loans 84,601 60,178 210,325
Mortgage-Backed Securities 67,660 49,515 169,323
Investment Securities (114,276) (15,768) (261,894)
Increase (Decrease) in Advance Payments By Borrowers (9,622) 10,988 65,940
Decrease in Prepaid FDIC Assessment 0 0 1,781,476
Other, Net (502,072) 575,230 335,386
Net Cash Provided By Operating Activities 8,986,675 12,200,781 20,361,942
CASH FLOWS FROM INVESTING ACTIVITIES:      
Purchase of Mortgage-Backed Securities Available For Sale (AFS) (35,881,719) (54,673,351) (88,844,145)
Proceeds from Maturities, Prepayments and Calls of Mortgage Backed Securities (MBS) 28,187,696 32,752,039 56,166,594
Principal Repayments on Mortgage-Backed Securities AFS 21,151,344    
Principal Repayments on Mortgage-Backed Securities Held To Maturity 2,663,303 0 942,806
Purchase of Investment Securities AFS (78,573,124) (64,593,473) (72,626,491)
Maturities of Investment Securities AFS 9,707,511 21,531,825 22,028,941
Purchase of Investment Securities Held To Maturity 0 0 (1,000,000)
Maturities of Investment Securities Held To Maturity 0 0 3,501,978
Proceeds From Sale of Investment Securities AFS 44,312,795 37,842,271 21,957,851
Proceeds From Sale of Mortgage-Backed Securities AFS 27,329,862 31,762,151 40,802,371
Investment in Certificates of Deposits with Other Banks (1,350,005) 0 (370,000)
Purchase of FHLB Stock (5,044,000) (5,905,180) (4,950,606)
Redemption of FHLB Stock 5,973,800 7,777,180 6,112,706
Payments to Acquire Life Insurance Policies (5,000,000)    
Proceeds from Life Insurance Policies   624,260 0
Decrease in Loans Receivable 5,472,435 17,578,222 28,739,400
Proceeds From Sale of OREO 3,145,640 2,154,091 5,375,648
Purchase and Improvement of Premises and Equipment (3,164,108) (2,204,748) (567,582)
Proceeds from Insurance Settlement, Investing Activities 43,686    
Net Cash Provided By Investing Activities 18,975,116 24,645,287 17,269,471
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase (Decrease) in Deposit Accounts (8,018,619) 1,418,392 (17,641,881)
Proceeds From FHLB Advances 284,804,000 253,630,000 150,800,000
Repayment of FHLB Advances (303,064,000) (288,470,058) (168,317,124)
Proceeds From (Repayments of) Other Borrowings, Net (2,111,371) 520,609 (1,314,505)
Repayment of Warrant Issued in Conjunction with Preferred Stock 0 0 (50,000)
Dividends to Preferred Stock Shareholders (440,000) (440,000) (440,000)
Dividends to Common Stock Shareholders (942,552) (942,080) (942,082)
Net Cash Used By Financing Activities (29,772,542) (34,283,137) (37,905,592)
Net Increase (Decrease) in Cash and Cash Equivalents (1,810,751) 2,562,931 (274,179)
Cash and Cash Equivalents at Beginning of Year 10,192,702 7,629,771 7,903,950
Cash And Cash Equivalents At End Of Year 8,381,951 10,192,702 7,629,771
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 4,384,109 5,969,581 7,728,772
Income Taxes 2,258,388 1,464,350 448,419
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 4,362,635 1,638,135 3,861,182
Transfers of Held to Maturity Investmets to Available For Sale     49,907,323
Transfers of Held to Maturity Mortgage Baked Securities to Available For Sale     22,100,000
Transfers of Available For Sale Securities to Held To Maturity 32,811,452    
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ (1,214,014) $ 5,003,969 $ (6,958,904)