XML 36 R8.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income $ 5,918,340 $ 5,924,656 $ 6,115,927
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:      
Depreciation Expense 1,467,402    
Deferred Compensation Arrangement with Individual, Allocated Share-based Compensation Expense 25,358    
Stock Option Compensation Expense 0 7,912 12,676
Discount Accretion and Premium Amortization 5,678,074 5,460,999 4,852,140
Provisions for Loan Losses 300,000 500,000 0
Earnings on BOLI (506,000) (528,000) (423,000)
BOLI death benefits (654,133)    
Gain on Sales of Loans (1,179,837) (956,333) (689,843)
Gain on Sales of Mortgage-Backed Securities (MBS) (246,212) (29,080) (510,702)
Gain on Sales of Investment Securities (248,469) (674,668) (1,375,379)
Gain on Sales of OREO (359,629) (841,221) (227,053)
Write Down on OREO 158,121 40,000 312,347
Amortization of Deferred Costs on Loans 159,284 113,056 64,257
Proceeds From Sale of Loans Held For Sale 43,156,408 34,609,725 24,272,860
Origination of Loans Held For Sale (40,784,614) (35,434,740) (24,180,577)
(Increase) Decrease in Accrued Interest Receivable:      
Loans (29,213) (151,476) 84,601
MBS 16,474 9,451 67,660
Investment Securities (292,038) 115,277 (114,276)
Increase (Decrease) in Advance Payments By Borrowers 9,181 3,850 (9,622)
Other, Net 978,912 1,808,774 (507,719)
Net Cash Provided By Operating Activities 13,567,409 11,361,575 8,986,675
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from Maturities, Prepayments and Calls of Held-to-maturity Securities 1,000,000    
Payments for Other Deposits (600,005) 0 (1,350,005)
Purchase of MBS Available For Sale (AFS) (63,945,253) (44,877,661) (35,881,719)
Proceeds from Maturities, Prepayments and Calls of MBS AFS 38,559,363 34,544,961 28,187,696
Purchase of MBS Held To Maturity (HTM) (2,917,426) (1,507,125) 0
Purchase of Investment Securities AFS (95,561,763) (52,310,805) (78,573,124)
Proceeds from Payments and Maturities of Investment Securities AFS 24,035,102 23,277,500 30,858,855
Maturities of Investment Securities Held To Maturity 3,892,085 5,212,545 2,663,303
Proceeds from Sale of Investment Securities AFS 51,788,340 39,395,848 44,312,795
Payments to Acquire Held-to-maturity Securities 3,997,750 0 0
Proceeds From Sale of Mortgage-Backed Securities AFS 20,549,491 4,479,563 27,329,862
Redemption of Certificates of Deposits with Other Banks 1,095,000 1,000,000 0
Purchase of FHLB Stock (7,019,800) (6,469,000) (5,044,000)
Redemption of FHLB Stock 6,864,400 5,907,300 5,973,800
Payment to Acquire Life Insurance Policy, Investing Activities (2,000,000) 0 (5,000,000)
Proceeds from Life Insurance Policy 1,463,285    
(Increase) Decrease in Loans Receivable (33,002,340) (29,008,003) 5,472,435
Proceeds from Sale of OREO 2,387,799 3,467,596 3,145,640
Purchase and Improvement of Premises and Equipment (3,065,662) (2,464,159) (3,120,422)
Net Cash (Used) Provided By Investing Activities (60,475,134) (19,351,440) 18,975,116
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase (Decrease) in Deposit Accounts 48,003,341 2,006,733 (8,018,619)
Proceeds from FHLB Advances 227,436,000 331,501,000 284,804,000
Repayment of FHLB Advances (224,151,000) (317,746,000) (303,064,000)
Proceeds from (Repayments of) Notes Payable (4,500,000) 13,000,000 0
Proceeds from (Repayments of) Other Debt 1,969,013 2,926,171 (2,111,371)
Repayments of Convertible Debt (20,000) 0 0
Proceeds from Stock Options Exercised 176,175    
Payments for Repurchase of Preferred Stock and Preference Stock 0 (21,340,000)  
Dividends to Preferred Stock Shareholders 0 (422,889) (440,000)
Dividends to Common Stock Shareholders (1,060,729) (942,552) (942,552)
Net Cash Provided (Used) By Financing Activities 47,852,800 8,982,463 (29,772,542)
Net Increase (Decrease) in Cash and Cash Equivalents 945,075 992,598 (1,810,751)
Cash and Cash Equivalents at Beginning of Year 9,374,549 8,381,951  
Cash And Cash Equivalents At End Of Year 10,319,624 9,374,549 8,381,951
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 4,128,260 3,600,927 4,384,109
Income Taxes 1,667,673 899,242 2,258,388
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 580,748 1,026,178 4,362,635
Transfers of Available For Sale Securities to Held To Maturity 0 0  
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ 1,752,036 $ (3,082,275) $ (1,214,014)