XML 19 R25.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans Receivable, Net (Tables)
6 Months Ended
Jun. 30, 2015
Loans Receivable, Net [Abstract]  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

The following table shows non-accrual loans by category at June 30, 2015 compared to December 31, 2014:
 
At June 30, 2015
 
At December 31, 2014
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
3,307,665

 
1.03
%
 
$
3,061,339

 
0.90
%
 
$
246,326

 
8.0
 %
Commercial Business
175,802

 
0.05

 
246,977

 
0.10

 
(71,175
)
 
(28.8
)
Commercial Real Estate
4,091,092

 
1.27

 
9,859,689

 
2.80

 
(5,768,597
)
 
(58.5
)
Consumer
351,441

 
0.11

 
573,644

 
0.20

 
(222,203
)
 
(38.7
)
Total Non-accrual Loans
$
7,926,000

 
2.46
%
 
$
13,741,649

 
4.00
%
 
$
(5,815,649
)
 
(42.3
)%

(1) PERCENT OF TOTAL LOANS HELD FOR INVESTMENT, NET OF DEFERRED FEES AND LOANS IN PROCESS.
Impaired Financing Receivables [Table Text Block]
The following tables are a summary of information related to impaired loans at June 30, 2015 and December 31, 2014 and for the three and six months ended June 30, 2015 and 2014.
 
 
 
 
At
 
 
 
At
 
 
June 30, 2015
 
December 31, 2014
Impaired Loans
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
 
Related
Allowance
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,673,511

 
$
2,758,641

 
$

 
$
2,519,814

 
$
2,618,003

 
$

Consumer
 
180,315

 
180,315

 

 
152,029

 
159,529

 

Commercial Business
 
175,801

 
375,801

 

 
236,030

 
436,030

 

Commercial Real Estate
 
10,386,266

 
13,955,279

 

 
13,721,964

 
18,088,149

 

With An Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
270,971

 
270,971

 
35,500

 

 

 

Consumer
 
67,517

 
75,017

 
3,890

 
66,203

 
66,203

 
2,600

Commercial Business
 

 

 

 

 

 

Commercial Real Estate
 
1,262,958

 
1,273,688

 
145,760

 
3,551,915

 
3,582,465

 
472,400

Total
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,944,482

 
3,029,612

 
35,500

 
2,519,814

 
2,618,003

 

Consumer
 
247,832

 
255,332

 
3,890

 
218,232

 
225,732

 
2,600

Commercial Business
 
175,801

 
375,801

 

 
236,030

 
436,030

 

Commercial Real Estate
 
11,649,224

 
15,228,967

 
145,760

 
17,273,879

 
21,670,614

 
472,400

Total
 
$
15,017,339

 
$
18,889,712

 
$
185,150

 
$
20,247,955

 
$
24,950,379

 
$
475,000

























8.    Loans Receivable, Net, Continued

 
 
For the Three Months Ended June 30,
 
 
2015
 
2014
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,694,645

 
$
486

 
$
4,298,141

 
$
14,139

Consumer
 
181,718

 

 
249,210

 

Commercial Business
 
192,401

 

 
16,089

 

Commercial Real Estate
 
10,485,665

 
76,051

 
21,434,443

 
155,690

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
273,476

 

 
603,056

 

Consumer
 
68,192

 
1,344

 
67,932

 
839

Commercial Business
 

 

 
483,561

 

Commercial Real Estate
 
1,269,379

 
15,807

 
2,636,348

 
8,384

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,968,121

 
486

 
4,901,197

 
14,139

Consumer
 
249,910

 
1,344

 
317,142

 
839

Commercial Business
 
192,401

 

 
499,650

 

Commercial Real Estate
 
11,755,044

 
91,858

 
24,070,791

 
164,074

Total
 
$
15,165,476

 
$
93,688

 
$
29,788,780

 
$
179,052


 
 
For the Six Months Ended June 30,
 
 
2015
 
2014
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,717,895

 
$
4,397

 
$
4,351,870

 
$
26,355

Consumer
 
182,812

 
104

 
250,016

 

Commercial Business
 
211,100

 

 
16,089

 

Commercial Real Estate
 
10,926,601

 
153,665

 
21,817,619

 
268,199

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
275,966

 

 
620,314

 

Consumer
 
69,076

 
2,712

 
68,212

 
2,086

Commercial Business
 

 

 
488,387

 

Commercial Real Estate
 
1,275,070

 
35,110

 
2,694,448

 
28,374

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,993,861

 
4,397

 
4,972,184

 
26,355

Consumer
 
251,888

 
2,816

 
318,228

 
2,086

Commercial Business
 
211,100

 

 
504,476

 

Commercial Real Estate
 
12,201,671

 
188,775

 
24,512,067

 
296,573

Total
 
$
15,658,520

 
$
195,988

 
$
30,306,955

 
$
325,014

8.    Loans Receivable, Net, Continued

Troubled Debt Restructurings on Financing Receivables [Table Text Block]
The following table is a summary of loans restructured as TDRs during the periods indicated:
 
 
For the Three Months Ended June 30,
 
 
2015
 
2014
Troubled Debt Restructurings
 
 
 
Number of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
 
 
 
Number of
Contracts
 
Pre-
Modification
Outstanding
Recorded
Investment
 
Post-
Modification
Outstanding
Recorded
Investment
Residential Real Estate
 

 
$

 
$

 

 
$

 
$

Consumer
 

 

 

 

 

 

Commercial Business
 

 

 

 

 

 

Commercial Real Estate
 

 

 

 
1

 
79,072

 
79,072

Total
 

 
$

 
$

 
1

 
$
79,072

 
$
79,072

Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
The following tables show the activity in the allowance for loan losses by category for the periods indicated:
 
 
For the Three Months Ended June 30, 2015
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,354,435

 
$
1,141,797

 
$
496,803

 
$
4,925,882

 
$
7,918,917

Provision
 
(44,208
)
 
125,774

 
246,264

 
(327,830
)
 

Charge-Offs
 
(916
)
 
(273,007
)
 

 
(4,023
)
 
(277,946
)
Recoveries
 
767

 
13,420

 
4,000

 
136,424

 
154,611

Ending Balance
 
$
1,310,078

 
$
1,007,984

 
$
747,067

 
$
4,730,453

 
$
7,795,582


 
 
For the Six Months Ended June 30, 2015
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,392,065

 
$
886,716

 
$
159,353

 
$
5,919,362

 
$
8,357,496

Provision
 
(36,838
)
 
456,705

 
591,341

 
(911,208
)
 
100,000

Charge-Offs
 
(45,916
)
 
(393,625
)
 
(10,947
)
 
(446,472
)
 
(896,960
)
Recoveries
 
767

 
58,188

 
7,320

 
168,771

 
235,046

Ending Balance
 
$
1,310,078

 
$
1,007,984

 
$
747,067

 
$
4,730,453

 
$
7,795,582


8.    Loans Receivable, Net, Continued
 
 
For the Three Months Ended June 30, 2014
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,668,156

 
$
803,868

 
$
369,381

 
$
7,004,350

 
$
9,845,755

Provision
 
(130,818
)
 
29,492

 
142,959

 
58,367

 
100,000

Charge-Offs
 
(165,191
)
 
(13,591
)
 
(17,132
)
 
(820,563
)
 
(1,016,477
)
Recoveries
 
135,134

 
13,977

 
1,370

 
32,398

 
182,879

Ending Balance
 
$
1,507,281

 
$
833,746

 
$
496,578

 
$
6,274,552

 
$
9,112,157


 
 
For the Six Months Ended June 30, 2014
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,706,643

 
$
847,777

 
$
426,658

 
$
7,260,892

 
$
10,241,970

Provision
 
(87,312
)
 
156,833

 
67,998

 
62,481

 
200,000

Charge-Offs
 
(247,663
)
 
(208,040
)
 
(17,132
)
 
(1,321,217
)
 
(1,794,052
)
Recoveries
 
135,613

 
37,176

 
19,054

 
272,396

 
464,239

Ending Balance
 
$
1,507,281

 
$
833,746

 
$
496,578

 
$
6,274,552

 
$
9,112,157


Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Loans receivable, net, consisted of the following as of the dates shown:
 
June 30, 2015
 
December 31, 2014
Residential Real Estate Loans
$
76,906,886

 
$
77,282,817

Consumer Loans
50,509,764

 
50,391,224

Commercial Business Loans
8,215,675

 
10,564,467

Commercial Real Estate Loans
189,241,549

 
209,530,209

Total Loans Held For Investment
324,873,874

 
347,768,717

Loans Held For Sale
2,400,064

 
1,864,999

Total Loans Receivable, Gross
327,273,938

 
349,633,716

Less:
 
 
 
Allowance For Loan Losses
7,795,582

 
8,357,496

Loans In Process
2,886,469

 
1,379,114

Deferred Loan Fees
44,009

 
22,611

 
10,726,060

 
9,759,221

Total Loans Receivable, Net
$
316,547,878

 
$
339,874,495

Schedule of Allowance for Loan Losses
Changes in the allowance for loan losses for the three and six months ended June 30, 2015 and 2014 are summarized as follows:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2015
 
2014
 
2015
 
2014
Balance At Beginning Of Period
$
7,918,917

 
$
9,845,755

 
$
8,357,496

 
$
10,241,970

Provision For Loan Losses

 
100,000

 
100,000

 
200,000

Charge Offs
(277,946
)
 
(1,016,477
)
 
(896,960
)
 
(1,794,052
)
Recoveries
154,611

 
182,879

 
235,046

 
464,239

Total Allowance For Loan Losses
$
7,795,582

 
$
9,112,157

 
$
7,795,582

 
$
9,112,157

Financing Receivable Credit Quality Indicators [Table Text Block]

8.    Loans Receivable, Net, Continued

The following tables list the loan grades used by the Company as credit quality indicators and the balance in each category at the dates presented, excluding loans held for sale.
 
Credit Quality Measures
June 30, 2015
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
67,804,564

 
$
902,510

 
$
1,402,316

 
$
6,797,496

 
$
76,906,886

Consumer
47,463,371

 
1,950,932

 
173,621

 
921,840

 
50,509,764

Commercial Business
7,258,869

 
366,829

 
378,642

 
211,335

 
8,215,675

Commercial Real Estate
117,804,892

 
41,632,382

 
20,189,398

 
9,614,877

 
189,241,549

Total
$
240,331,696

 
$
44,852,653

 
$
22,143,977

 
$
17,545,548

 
$
324,873,874


 
Credit Quality Measures
December 31, 2014
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
69,163,911

 
$
956,976

 
$
639,638

 
$
6,522,292

 
$
77,282,817

Consumer
48,283,560

 
1,046,624

 
128,033

 
933,007

 
50,391,224

Commercial Business
9,691,685

 
340,706

 
202,895

 
329,181

 
10,564,467

Commercial Real Estate
125,339,273

 
32,549,335

 
35,169,358

 
16,472,243

 
209,530,209

Total
$
252,478,429

 
$
34,893,641

 
$
36,139,924

 
$
24,256,723

 
$
347,768,717

Past Due Financing Receivables [Table Text Block]
The following tables present an age analysis of past due balances by category at June 30, 2015 and December 31, 2014:
June 30, 2015
 
30-59 Days
Past Due
 
 
60-89 Days
Past Due
 
90 Days or
More Past Due
 
 
Total Past
Due
 
 
 
Current
 
 
Total Loans
Receivable
Residential
   Real Estate
$

 
$
424,625

 
$
3,307,665

 
$
3,732,290

 
$
73,174,596

 
$
76,906,886

Consumer
653,743

 
96,033

 
351,441

 
1,101,217

 
49,408,547

 
50,509,764

Commercial
   Business
195,971

 

 
175,802

 
371,773

 
7,843,902

 
8,215,675

Commercial
   Real Estate
2,331,143

 
118,266

 
4,091,092

 
6,540,501

 
182,701,048

 
189,241,549

Total
$
3,180,857

 
$
638,924

 
$
7,926,000

 
$
11,745,781

 
$
313,128,093

 
$
324,873,874


December 31, 2014
 
30-59 Days
Past Due
 
 
60-89 Days
Past Due
 
90 Days or
More Past
Due
 
 
Total Past
Due
 
 
 
Current
 
 
Total Loans
Receivable
Residential
   Real Estate
$

 
$
1,087,299

 
$
3,061,339

 
$
4,148,638

 
$
73,134,179

 
$
77,282,817

Consumer
1,868,787

 
91,223

 
573,644

 
2,533,654

 
47,857,570

 
50,391,224

Commercial
   Business
162,481

 
99,784

 
246,977

 
509,242

 
10,055,225

 
10,564,467

Commercial
   Real Estate
4,544,813

 
1,094,701

 
9,859,689

 
15,499,203

 
194,031,006

 
209,530,209

Total
$
6,576,081

 
$
2,373,007

 
$
13,741,649

 
$
22,690,737

 
$
325,077,980

 
$
347,768,717

Allowance for Credit Losses on Financing Receivables [Table Text Block]
The following tables present information related to impaired loans evaluated individually and collectively for impairment in the allowance for loan losses at the dates indicated:
 
 
Allowance For Loan Losses
June 30, 2015
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
35,500

 
$
1,274,578

 
$
1,310,078

Consumer
 
3,890

 
1,004,094

 
1,007,984

Commercial Business
 

 
747,067

 
747,067

Commercial Real Estate
 
145,760

 
4,584,693

 
4,730,453

Total
 
$
185,150

 
$
7,610,432

 
$
7,795,582


 
 
Allowance For Loan Losses
December 31, 2014
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$

 
$
1,392,065

 
$
1,392,065

Consumer
 
2,600

 
884,116

 
886,716

Commercial Business
 

 
159,353

 
159,353

Commercial Real Estate
 
472,400

 
5,446,962

 
5,919,362

Total
 
$
475,000

 
$
7,882,496

 
$
8,357,496

 
 
Loans Receivable
June 30, 2015
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,944,482

 
$
73,962,404

 
$
76,906,886

Consumer
 
247,832

 
50,261,932

 
50,509,764

Commercial Business
 
175,801

 
8,039,874

 
8,215,675

Commercial Real Estate
 
11,649,224

 
177,592,325

 
189,241,549

Total
 
$
15,017,339

 
$
309,856,535

 
$
324,873,874

 
 
Loans Receivable
December 31, 2014
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,519,814

 
$
74,763,003

 
$
77,282,817

Consumer
 
218,232

 
50,172,992

 
50,391,224

Commercial Business
 
236,030

 
10,328,437

 
10,564,467

Commercial Real Estate
 
17,273,879

 
192,256,330

 
209,530,209

Total
 
$
20,247,955

 
$
327,520,762

 
$
347,768,717