XML 18 R8.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:    
Net Income $ 5,657,763 $ 5,009,467
Adjustments To Reconcile Net Income To Net Cash Provided By Operating Activities:    
Depreciation Expense 1,062,542 1,101,900
Stock Option Compensation Expense 0 25,358
Discount Accretion and Premium Amortization 4,271,865 4,190,700
Provisions for Losses on Loans 150,000 100,000
Earnings on BOLI (405,000) (374,000)
Proceeds from Insurance Settlement, Operating Activities 0  
Payments for (Proceeds from) Life Insurance Policies   (654,133)
Gain on Sales of Loans (999,045) (894,053)
Gain on Sales of Mortgage-Backed Securities (MBS) (181,034) (250,149)
Gain on Sales of Investment Securities (255,270) (457,752)
Gain (Loss) on Disposition of Property Plant Equipment 0 (1,900)
Gain on Sales of OREO (547,685) (321,687)
Write Down on OREO 56,000 68,121
Amortization of Deferred Loan Costs 73,163 127,058
Proceeds From Sale of Loans Held For Sale 38,316,435 33,301,781
Origination of Loans Held For Sale (35,002,538) (29,434,231)
(Increase) Decrease in Accrued Interest Receivable:    
Loans (129,675) 102,016
MBS 11,356 17,509
Investment Securities (50,354) (308,595)
Increase in Advance Payments By Borrowers 363,864 408,911
Other, Net (134,725) 594,400
Net Cash Provided By Operating Activities 12,257,662 12,350,721
CASH FLOWS FROM INVESTING ACTIVITIES:    
Purchase of MBS AFS (41,314,618) (42,875,234)
Proceeds from Payments and Maturities of MBS AFS 28,033,612 28,487,010
Proceeds from Payments and Maturities of MBS HTM 2,000,000  
Proceeds from Maturities, Prepayments and Calls of Long-term Investments   1,000,000
Proceeds from (Payments for) in Interest-bearing Deposits in Banks 0 1,095,000
Proceeds from Maturities, Prepayments and Calls of Mortgage Backed Securities (MBS) 2,536,945 2,836,011
Purchase of Investment Securities AFS (38,965,898) (75,688,312)
Proceeds from Sale, Maturity and Collection of Investments 23,557,323 17,854,087
Proceeds From Sale of Investment Securities Available For Sale 11,563,456 27,825,020
Payments to Acquire Held-to-maturity Securities 0 3,997,750
Proceeds From Sale Of Mortgage-Backed Securities Available For Sale 17,007,024 19,003,897
Purchase of FHLB Stock (4,194,300) (5,129,700)
Redemption of FHLB Stock 4,640,500 5,432,500
Payment to Acquire Life Insurance Policy, Investing Activities (1,900,000) (2,000,000)
Proceeds from Insurance Settlement, Investing Activities 0 1,463,285
Increase (Decrease) In Loans Receivable (36,340,156) (19,680,925)
Proceeds From Sale of OREO 1,064,664 1,558,891
Purchase and Improvement of Premises and Equipment (2,325,360) (2,769,640)
Proceeds from Sale of Property, Plant, and Equipment 0 1,900
Net Cash Used By Investing Activities (34,636,808) (45,583,960)
CASH FLOWS FROM FINANCING ACTIVITIES:    
Increase in Deposit Accounts 48,891,690 47,510,082
Proceeds from FHLB Advances 160,083,000 157,576,000
Repayment of FHLB Advances (172,763,000) (164,971,000)
Proceeds from (Repayments of) Other Debt 1,345,109 3,017,664
Repayments of Notes Payable (4,600,000) (3,300,000)
Early Repayment of Senior Debt 0 (20,000)
Proceeds from Stock Options Exercised 10,310 0
Dividends to Common Stock Shareholders (797,686) (795,277)
Net Cash Provided By Financing Activities 32,169,423 39,017,469
Net Increase in Cash and Cash Equivalents 9,790,277 5,784,230
Cash and Cash Equivalents at Beginning of Period 10,319,624 9,374,549
Cash and Cash Equivalents at End of Period 20,109,901 15,158,779
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:    
Interest 3,719,123 2,937,283
Income Taxes 992,273 1,162,000
Supplemental Schedule of Non Cash Transactions:    
Transfers From Loans Receivable to OREO $ 315,550 $ 491,748