XML 109 R8.htm IDEA: XBRL DOCUMENT v3.20.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
CASH FLOWS FROM OPERATING ACTIVITIES:      
Net Income $ 7,794,487 $ 7,207,221 $ 5,918,340
Adjustments to Reconcile Net Income to Net Cash Provided By Operating Activities:      
Depreciation Expense 1,589,671 1,500,000 1,500,000
Stock Option Compensation Expense   0 25,358
Discount Accretion and Premium Amortization, Net 5,290,316 5,705,663 5,678,074
Provisions for Loan Losses 375,000 925,000 300,000
Earnings on BOLI (540,000) (540,000) (506,000)
BOLI death benefits (138,609) 0 (654,133)
Gain on Sales of Loans (1,728,741) (1,250,530) (1,179,837)
Loss (Gain) on Sales of Mortgage-Backed Securities (MBS) 139,390 (139,739) (246,212)
Gain on Sales of Investment Securities (958,443) (204,185) (248,469)
Gain (Loss) on Sale of Other Investments   (229,342)  
Gain on Sales of OREO (184,864) (588,720) (359,629)
Write Down on OREO 22,000 56,000 158,121
Amortization of Deferred Costs on Loans 202,684 110,036 159,284
Proceeds From Sale of Loans Held For Sale 61,466,054 46,595,060 43,156,408
Origination of Loans Held For Sale (61,945,934) (44,074,565) (40,784,614)
Decrease (Increase) in Accrued Interest Receivable:      
Loans 45,857 (190,026) (29,213)
MBS 40,635 (2,849) 16,474
Investment Securities 242,347 (177,883) (292,038)
(Decrease) Increase in Advance Payments By Borrowers (50,923) (11,256) 9,181
Other, Net 233,478 (177,273) 978,912
Net Cash Provided By Operating Activities 12,266,241 14,500,346 13,567,409
CASH FLOWS FROM INVESTING ACTIVITIES:      
Proceeds from Maturities, Prepayments and Calls of Held-to-maturity Securities 1,000,000 2,000,000 1,000,000
Payments for Other Deposits 0 0 (600,005)
Purchase of MBS Available For Sale (AFS) (106,828,636) (55,486,020) (63,945,253)
Proceeds from Maturities, Prepayments and Calls of MBS AFS 32,283,649 37,491,568 38,559,363
Purchase of MBS Held To Maturity (HTM) 0 (1,989,922) (2,917,426)
Purchase of Investment Securities AFS (83,980,247) (57,280,900) (95,561,763)
Proceeds from Payments and Maturities of Investment Securities AFS 35,243,895 31,024,291 24,035,102
Maturities of Investment Securities Held To Maturity 3,165,575 3,119,612 3,892,085
Proceeds from Sale of Investment Securities AFS 35,174,873 15,198,888 51,788,340
Payments to Acquire Held-to-maturity Securities 0 0 3,997,750
Proceeds From Sale of Mortgage-Backed Securities AFS 61,306,939 18,081,756 20,549,491
Redemption of Certificates of Deposits with Other Banks 250,005 750,000 1,095,000
Purchase of FHLB Stock (11,907,800) (5,717,400) (7,019,800)
Redemption of FHLB Stock 11,575,300 6,445,300 6,864,400
Payment to Acquire Life Insurance Policy, Investing Activities 0 (1,900,000) (2,000,000)
Proceeds from Life Insurance Policy 414,855 0 1,463,285
Increase in Loans Receivable (22,007,081) (42,300,871) (33,002,340)
Proceeds from Sale of OREO 1,040,366 1,361,499 2,387,799
Purchase and Improvement of Premises and Equipment (4,634,847) (2,864,597) (3,065,662)
Net Cash Used By Investing Activities (47,903,154) (52,066,796) (60,475,134)
CASH FLOWS FROM FINANCING ACTIVITIES:      
Increase in Deposit Accounts 3,910,775 65,390,088 48,003,341
Proceeds from FHLB Advances 342,223,000 204,923,000 227,436,000
Repayment of FHLB Advances (338,115,000) (222,573,000) (224,151,000)
Proceeds from (Repayments of) Notes Payable (2,362,500) (6,137,500) (4,500,000)
Proceeds from (Repayments of) Other Debt 881,390 (608,732) 1,969,013
Repayments of Convertible Debt 0 0 (20,000)
Proceeds from Stock Options Exercised 0 10,310 176,175
Dividends to Common Stock Shareholders (1,123,219) (1,063,626) (1,060,729)
Net Cash Provided By Financing Activities 35,467,314 39,952,736 47,852,800
Net (Decrease) Increase in Cash and Cash Equivalents (169,599) 2,386,286 945,075
Cash and Cash Equivalents at Beginning of Year 12,705,910 10,319,624 9,374,549
Cash And Cash Equivalents At End Of Year 12,536,311 12,705,910 10,319,624
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:      
Interest 7,882,527 5,574,723 4,128,260
Income Taxes 1,764,541 1,521,811 1,667,673
Supplemental Schedule of Non Cash Transactions:      
Transfers from Loans Receivable to OREO 832,800 435,550 580,748
Increase (Decrease) in Unrealized Gains on Securities AFS, Net of Taxes $ 4,495,436 $ (3,571,122) $ 1,752,036