XML 73 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
ALLOWANCE FOR LOAN LOSSES AND IMPAIRED LOANS (Tables)
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
The following tables present the activity in the allowance for loan losses for the three month periods ended March 31, 2015 and 2014 by portfolio segment:
 
Three Months Ended March 31, 2015
 
Commercial
 
Commercial
Real Estate
 
Consumer
 
Residential
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
500,776
 
$
848,589
 
$
294,039
 
$
204,485
 
$
130,283
 
$
1,978,172
 
Charge-offs
 
 
0
 
 
(392,397)
 
 
(477)
 
 
0
 
 
0
 
 
(392,874)
 
Recoveries
 
 
17,100
 
 
0
 
 
5,344
 
 
0
 
 
0
 
 
22,444
 
Provision for loan losses
 
 
(4,902)
 
 
(46,353)
 
 
(3,977)
 
 
2,222
 
 
53,010
 
 
0
 
Ending balance
 
$
512,974
 
$
409,839
 
$
294,929
 
$
206,707
 
$
183,293
 
$
1,607,742
 
 
Three Months Ended March 31, 2014
 
Commercial
 
Commercial
Real Estate
 
Consumer
 
Residential
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
 
$
339,048
 
$
1,713,193
 
$
424,824
 
$
227,767
 
$
104,810
 
$
2,809,642
 
Charge-offs
 
 
0
 
 
0
 
 
(274)
 
 
(32,201)
 
 
0
 
 
(32,475)
 
Recoveries
 
 
253,800
 
 
0
 
 
11,242
 
 
0
 
 
0
 
 
265,042
 
Provision for loan losses
 
 
(166,776)
 
 
(26,579)
 
 
(38,825)
 
 
3,117
 
 
229,063
 
 
0
 
Ending balance
 
$
426,072
 
$
1,686,614
 
$
396,967
 
$
198,683
 
$
333,873
 
$
3,042,209
 
Allowance for Credit Losses on Financing Receivables [Table Text Block]
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment based on impairment method as of March 31, 2015 and December 31, 2014:
 
March 31, 2015
 
Commercial
 
Commercial
Real Estate
 
Consumer
 
Residential
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
135,692
 
$
0
 
$
161,997
 
$
82,185
 
$
0
 
$
379,874
 
Collectively evaluated for impairment
 
 
377,282
 
 
409,839
 
 
132,932
 
 
124,522
 
 
0
 
 
1,044,575
 
Unallocated
 
 
0
 
 
0
 
 
0
 
 
0
 
 
183,293
 
 
183,293
 
Total ending allowance balance
 
$
512,974
 
$
409,839
 
$
294,929
 
$
206,707
 
$
183,293
 
$
1,607,742
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
1,794,952
 
$
5,752,005
 
$
374,375
 
$
549,776
 
$
0
 
$
8,471,108
 
Collectively evaluated for impairment
 
 
49,504,817
 
 
47,730,190
 
 
7,029,164
 
 
14,994,198
 
 
0
 
 
119,258,369
 
Total ending loans balance
 
$
51,299,769
 
$
53,482,195
 
$
7,403,539
 
$
15,543,974
 
$
0
 
$
127,729,477
 
 
December 31, 2014
 
Commercial
 
Commercial
Real Estate
 
Consumer
 
Residential
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending allowance balance attributable to loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
135,694
 
$
411,996
 
$
162,615
 
$
82,753
 
$
0
 
$
793,058
 
Collectively evaluated for impairment
 
 
365,082
 
 
436,593
 
 
131,424
 
 
121,732
 
 
0
 
 
1,054,831
 
Unallocated
 
 
0
 
 
0
 
 
0
 
 
0
 
 
130,283
 
 
130,283
 
Total ending allowance balance
 
$
500,776
 
$
848,589
 
$
294,039
 
$
204,485
 
$
130,283
 
$
1,978,172
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
1,802,389
 
$
6,474,866
 
$
377,322
 
$
553,880
 
$
0
 
$
9,208,457
 
Collectively evaluated for impairment
 
 
49,266,280
 
 
49,697,482
 
 
7,270,248
 
 
14,654,563
 
 
0
 
 
120,888,573
 
Total ending loans balance
 
$
51,068,669
 
$
56,172,348
 
$
7,647,570
 
$
15,208,443
 
$
0
 
$
130,097,030
 
Impaired Financing Receivables [Table Text Block]
The following tables present loans individually evaluated for impairment by class of loans as of March 31, 2015 and December 31, 2014. For purposes of this disclosure, the unpaid principal balance is not reduced for partial charge-offs.
 
 
 
Recorded
 
Unpaid Principal
 
Related
 
March 31, 2015
 
Investment
 
Balance
 
Allowance
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
1,360,220
 
$
1,356,936
 
$
0
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
5,752,005
 
 
5,738,147
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
87,646
 
 
87,646
 
 
0
 
Other
 
 
0
 
 
0
 
 
0
 
Residential
 
 
157,992
 
 
157,833
 
 
0
 
Subtotal
 
$
7,357,863
 
$
7,340,562
 
$
0
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
434,732
 
$
433,086
 
$
135,692
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
0
 
 
0
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
275,495
 
 
274,274
 
 
150,767
 
Other
 
 
11,234
 
 
11,231
 
 
11,230
 
Residential
 
 
391,784
 
 
390,793
 
 
82,185
 
Subtotal
 
$
1,113,245
 
$
1,109,384
 
$
379,874
 
Total
 
$
8,471,108
 
$
8,449,946
 
$
379,874
 
 
 
 
Recorded
 
Unpaid Principal
 
Related
 
December 31, 2014
 
Investment
 
Balance
 
Allowance
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
1,436,684
 
$
1,432,867
 
$
0
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
4,734,250
 
 
4,797,634
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
87,646
 
 
97,188
 
 
0
 
Other
 
 
363
 
 
363
 
 
0
 
Residential
 
 
160,580
 
 
193,074
 
 
0
 
Subtotal
 
$
6,419,523
 
$
6,521,126
 
$
0
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
365,705
 
$
379,068
 
$
135,694
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
1,740,616
 
 
2,478,367
 
 
411,996
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
277,650
 
 
276,294
 
 
151,074
 
Other
 
 
11,663
 
 
11,541
 
 
11,541
 
Residential
 
 
393,300
 
 
401,270
 
 
82,753
 
Subtotal
 
$
2,788,934
 
$
3,546,540
 
$
793,058
 
Total
 
$
9,208,457
 
$
10,067,666
 
$
793,058
 
Schedule Of Non Performing Past Due And Accrual Status Of Impaired Loans [Table Text Block]
The following tables present the average recorded investment of loans individually evaluated for impairment by class of loans as of March 31, 2015 and December 31, 2014 and the associated interest income. For purposes of this disclosure, the unpaid principal balance is not reduced for partial charge-offs.
 
 
 
Three Months
 
Three Months
 
Three Months
 
 
 
Average Recorded
 
Interest Income
 
Cash Basis
 
March 31, 2015
 
Investment
 
Recognized
 
Interest Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
1,386,096
 
$
12,983
 
$
12,983
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
2,972,875
 
 
50,983
 
 
43,492
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
87,646
 
 
0
 
 
0
 
Other
 
 
0
 
 
0
 
 
0
 
Residential
 
 
159,049
 
 
465
 
 
465
 
Subtotal
 
$
4,605,666
 
$
64,431
 
$
56,940
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
421,864
 
$
5,629
 
$
4,926
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
1,055,540
 
 
0
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
276,595
 
 
4,534
 
 
4,447
 
Other
 
 
11,314
 
 
0
 
 
0
 
Residential
 
 
392,307
 
 
4,212
 
 
4,212
 
Subtotal
 
$
2,157,620
 
$
14,375
 
$
13,585
 
Total
 
$
6,763,286
 
$
78,806
 
$
70,525
 
 
 
 
Three Months
 
Three Months
 
Three Months
 
 
 
Average Recorded
 
Interest Income
 
Cash Basis
 
March 31, 2014
 
Investment
 
Recognized
 
Interest Recognized
 
With no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
1,030,157
 
$
7,574
 
$
7,574
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
2,866,528
 
 
49,967
 
 
38,992
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
107,344
 
 
523
 
 
523
 
Other
 
 
23,801
 
 
268
 
 
0
 
Residential
 
 
405,104
 
 
0
 
 
0
 
Subtotal
 
$
4,432,934
 
$
58,332
 
$
47,089
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
Commercial
 
$
223,626
 
$
2,793
 
$
1,904
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
General
 
 
5,517,604
 
 
29,923
 
 
29,923
 
Consumer:
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
294,172
 
 
3,992
 
 
3,341
 
Other
 
 
66,637
 
 
460
 
 
221
 
Residential
 
 
708,899
 
 
6,025
 
 
5,462
 
Subtotal
 
$
6,810,938
 
$
43,193
 
$
40,851
 
Total
 
$
11,243,872
 
$
101,525
 
$
87,940
 
Past Due Financing Receivables [Table Text Block]
The following tables present the aging of the recorded investment in past due and non accrual loans by class of loans as of March 31, 2015:
 
 
 
 
 
 
 
 
 
Greater Than 90
 
Total Accruing
 
 
 
 
Total Recorded
 
 
 
30-59 Days Past
 
60-89 Days Past
 
Days Past
 
Past Due
 
Current
 
Investment of
 
Accruing Loans
 
Due
 
Due
 
Due
 
Loans
 
Accruing Loans
 
Accruing Loans
 
Commercial
 
$
0
 
$
0
 
$
0
 
$
0
 
$
51,284,372
 
$
51,284,372
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General
 
 
0
 
 
0
 
 
0
 
 
0
 
 
49,799,697
 
 
49,799,697
 
Construction
 
 
0
 
 
0
 
 
0
 
 
0
 
 
2,386,903
 
 
2,386,903
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
167,973
 
 
0
 
 
0
 
 
167,973
 
 
5,392,865
 
 
5,560,838
 
Other
 
 
26,887
 
 
0
 
 
0
 
 
26,887
 
 
1,269,321
 
 
1,296,208
 
Credit card
 
 
0
 
 
0
 
 
4,031
 
 
4,031
 
 
458,200
 
 
462,231
 
Residential
 
 
162,373
 
 
0
 
 
0
 
 
162,373
 
 
15,248,444
 
 
15,410,817
 
Total
 
$
357,233
 
$
0
 
$
4,031
 
$
361,264
 
$
125,839,802
 
$
126,201,066
 
 
 
 
 
 
 
 
 
 
Greater Than 90
 
Total
 
Current
 
Total Non Accrual
 
 
 
30-59 Days Past
 
60-89 Days Past
 
Days Past
 
Non Accrual
 
Non Accrual
 
Recorded
 
Non Accrual Loans
 
Due
 
Due
 
Due
 
Past Due Loans
 
Loans
 
Investment
 
Commercial
 
$
0
 
$
0
 
$
0
 
$
0
 
$
15,397
 
$
15,397
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General
 
 
175,908
 
 
174,852
 
 
0
 
 
350,760
 
 
944,835
 
 
1,295,595
 
Construction
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
0
 
 
0
 
 
84,262
 
 
84,262
 
 
0
 
 
84,262
 
Other
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Credit card
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Residential
 
 
84,482
 
 
0
 
 
48,675
 
 
133,157
 
 
0
 
 
133,157
 
Total
 
$
260,390
 
$
174,852
 
$
132,937
 
$
568,179
 
$
960,232
 
$
1,528,411
 
 
The following tables present the aging of the recorded investment in past due and non-accrual loans by class of loans as of December 31, 2014:
 
 
 
 
 
 
 
 
 
Greater Than 90
 
Total Accruing
 
 
 
 
Total Recorded
 
 
 
30-59 Days Past
 
60-89 Days Past
 
Days Past
 
Past Due
 
Current
 
Investment of
 
Accruing Loans
 
Due
 
Due
 
Due
 
Loans
 
Accruing Loans
 
Accruing Loans
 
Commercial
 
$
0
 
$
0
 
$
0
 
$
0
 
$
51,052,522
 
$
51,052,522
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General
 
 
0
 
 
0
 
 
0
 
 
0
 
 
52,439,759
 
 
52,439,759
 
Construction
 
 
0
 
 
0
 
 
0
 
 
0
 
 
1,897,422
 
 
1,897,422
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
133,353
 
 
0
 
 
0
 
 
133,353
 
 
5,576,570
 
 
5,709,923
 
Other
 
 
175
 
 
0
 
 
0
 
 
175
 
 
1,362,269
 
 
1,362,444
 
Credit card
 
 
4,958
 
 
0
 
 
0
 
 
4,958
 
 
485,785
 
 
490,743
 
Residential
 
 
144,798
 
 
0
 
 
0
 
 
144,798
 
 
14,928,488
 
 
15,073,286
 
Total
 
$
283,284
 
$
0
 
$
0
 
$
283,284
 
$
127,742,815
 
$
128,026,099
 
 
 
 
 
 
 
 
 
 
Greater Than 90
 
Total
 
Current
 
Total Non Accrual
 
 
 
30-59 Days Past
 
60-89 Days Past
 
Days Past
 
Non Accrual
 
Non Accrual
 
Recorded
 
Non Accrual Loans
 
Due
 
Due
 
Due
 
Past Due Loans
 
Loans
 
Investment
 
Commercial
 
$
0
 
$
0
 
$
0
 
$
0
 
$
16,147
 
$
16,147
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
General
 
 
0
 
 
0
 
 
310,442
 
 
310,442
 
 
1,524,725
 
 
1,835,167
 
Construction
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Consumer:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Lines of credit
 
 
0
 
 
0
 
 
84,262
 
 
84,262
 
 
0
 
 
84,262
 
Other
 
 
0
 
 
0
 
 
198
 
 
198
 
 
0
 
 
198
 
Credit card
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
Residential
 
 
86,482
 
 
0
 
 
48,675
 
 
135,157
 
 
0
 
 
135,157
 
Total
 
$
86,482
 
$
0
 
$
443,577
 
$
530,059
 
$
1,540,872
 
$
2,070,931
 
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following table presents loans by class modified as troubled debt restructurings that occurred during the three month period ended March 31, 2014:
 
 
 
 
 
 
Pre-Modification
 
Post-Modification
 
 
 
 
 
 
 
 
 
Outstanding Recorded
 
Outstanding Recorded
 
Current
 
Three Months Ended March 31, 2014
 
Number of Loans
 
Investment
 
Investment
 
Balance
 
Troubled Debt Restructurings:
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
1
 
$
249,249
 
$
275,116
 
$
230,000
 
Commercial Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
General
 
 
1
 
 
2,413,000
 
 
2,413,000
 
 
2,344,843
 
Total
 
 
2
 
$
2,662,249
 
$
2,688,116
 
$
2,574,843
 
Financing Receivable Credit Quality Indicators [Table Text Block]
As of March 31, 2015 and December 31, 2014, and based on the most recent analysis performed, the recorded investment by risk category and class of loans is as follows:
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
Commercial Real Estate
 
 
 
Commercial
 
General
 
Construction
 
 
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
 
 
2015
 
2014
 
2015
 
2014
 
2015
 
2014
 
1
 
$
6,115
 
$
15,816
 
$
0
 
$
0
 
$
0
 
$
0
 
2
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
 
0
 
3
 
 
11,834,584
 
 
10,755,378
 
 
5,610,365
 
 
5,743,647
 
 
414,227
 
 
0
 
4
 
 
15,105,896
 
 
15,207,227
 
 
22,710,477
 
 
23,551,631
 
 
273,985
 
 
351,678
 
5
 
 
20,230,282
 
 
21,175,719
 
 
14,325,436
 
 
15,460,915
 
 
183,362
 
 
186,594
 
5M
 
 
1,005,257
 
 
692,413
 
 
4,100,600
 
 
4,441,083
 
 
0
 
 
0
 
6
 
 
1,737,791
 
 
1,764,371
 
 
2,860,917
 
 
2,872,263
 
 
1,515,329
 
 
1,359,150
 
7
 
 
1,364,383
 
 
1,441,534
 
 
415,550
 
 
729,249
 
 
0
 
 
0
 
8
 
 
15,461
 
 
16,211
 
 
1,071,947
 
 
1,476,138
 
 
0
 
 
0
 
Total
 
$
51,299,769
 
$
51,068,669
 
$
51,095,292
 
$
54,274,926
 
$
2,386,903
 
$
1,897,422
 
 
The following tables present the recorded investment in residential and consumer loans based on payment activity as of March 31, 2015 and December 31, 2014:
 
 
 
Residential
 
 
 
March 31,
 
December 31,
 
 
 
2015
 
2014
 
Performing
 
$
14,994,198
 
$
14,654,563
 
Impaired
 
 
549,776
 
 
553,880
 
Total
 
$
15,543,974
 
$
15,208,443
 
 
 
 
Consumer – Lines of credit
 
Consumer – Other
 
Consumer – Credit card
 
 
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
March 31,
 
December 31,
 
 
 
2015
 
2014
 
2015
 
2014
 
2015
 
2014
 
Performing
 
$
5,281,959
 
$
5,428,889
 
$
1,284,974
 
$
1,350,616
 
$
462,231
 
$
490,743
 
Impaired
 
 
363,141
 
 
365,296
 
 
11,234
 
 
12,026
 
 
0
 
 
0
 
Total
 
$
5,645,100
 
$
5,794,185
 
$
1,296,208
 
$
1,362,642
 
$
462,231
 
$
490,743