XML 35 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans Receivable, Net (Tables)
3 Months Ended
Mar. 31, 2016
Loans Receivable, Net [Abstract]  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]


The following table shows non-accrual loans by loan category at March 31, 2016 compared to December 31, 2015:
 
At March 31, 2016
 
At December 31, 2015
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
3,074,983

 
0.91%
 
$
3,306,675

 
0.98%
 
$
(231,692
)
 
(7.0)%
Commercial Business
153,401

 
0.05
 
178,076

 
0.05
 
(24,675
)
 
(13.9)
Commercial Real Estate
3,921,155

 
1.16
 
2,973,135

 
0.88
 
948,020

 
31.9
Consumer
534,872

 
0.16
 
575,866

 
0.17
 
(40,994
)
 
(7.1)
Total Non-accrual Loans
$
7,684,411

 
2.28%
 
$
7,033,752

 
2.08%
 
$
650,659

 
9.3%

(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 March 31, 2016 and December 31, 2015 and for the three months ended March 31, 2016 and 2015.
 
 
At March 31, 2016
 
At December 31, 2015
Impaired Loans
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
 
Related
Allowance
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,690,748

 
$
2,787,248

 
$

 
$
2,922,105

 
$
3,033,735

 
$

Consumer
 
291,087

 
334,817

 

 
120,889

 
129,188

 

Commercial Business
 
153,401

 
353,401

 

 
162,201

 
362,201

 

Commercial Real Estate
 
6,460,078

 
8,515,619

 

 
8,620,301

 
10,969,642

 

With An Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 

 

 

 

 

 

Consumer
 
62,689

 
62,689

 
2,300

 
251,493

 
256,923

 
32,300

Commercial Business
 

 

 

 

 

 

Commercial Real Estate
 
772,772

 
779,572

 
154,300

 
570,339

 
577,139

 
49,300

Total
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,690,748

 
2,787,248

 

 
2,922,105

 
3,033,735

 

Consumer
 
353,776

 
397,506

 
2,300

 
372,382

 
386,111

 
32,300

Commercial Business
 
153,401

 
353,401

 

 
162,201

 
362,201

 

Commercial Real Estate
 
7,232,850

 
9,295,191

 
154,300

 
9,190,640

 
11,546,781

 
49,300

Total
 
$
10,430,775

 
$
12,833,346

 
$
156,600

 
$
12,647,328

 
$
15,328,828

 
$
81,600

 
 
For the Three Months Ended March 31,
 
 
2016
 
2015
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,813,696

 
$
447

 
$
2,924,360

 
$
828

Consumer
 
299,998

 

 
152,271

 
272

Commercial Business
 
158,601

 

 
235,173

 

Commercial Real Estate
 
8,432,619

 
91,860

 
13,217,496

 
75,944

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 

 

 

 

Consumer
 
63,061

 
1,555

 
312,418

 
1,200

Commercial Business
 

 

 

 

Commercial Real Estate
 
775,514

 
1,424

 
1,140,637

 
17,128

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,813,696

 
447

 
2,924,360

 
828

Consumer
 
363,059

 
1,555

 
464,689

 
1,472

Commercial Business
 
158,601

 

 
235,173

 

Commercial Real Estate
 
9,208,133

 
93,284

 
14,358,133

 
93,072

Total
 
$
12,543,489

 
$
95,286

 
$
17,982,355

 
$
95,372


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 March 31, 2016
 
For the Three Months Ended March 31, 2015
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 Loans
 

 

 

 

 

 

Commercial Business
 

 

 

 

 

 

Commercial Real Estate
 

 

 

 
3

 
840,292

 
840,292

Total
 

 
$

 
$

 
3

 
$
840,292

 
$
840,292

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 loan category for the periods indicated:
 
 
For the Three Months Ended March 31, 2016
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,323,183

 
$
1,063,153

 
$
773,948

 
$
5,114,849

 
$
8,275,133

Provision
 
76,520

 
48,967

 
29,198

 
(154,685
)
 

Charge-Offs
 

 
(94,429
)
 

 
(71,200
)
 
(165,629
)
Recoveries
 

 
24,839

 

 
138,961

 
163,800

Ending Balance
 
$
1,399,703

 
$
1,042,530

 
$
803,146

 
$
5,027,925

 
$
8,273,304

 
 
For the Three Months Ended March 31, 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
 
7,370

 
330,931

 
345,077

 
(583,378
)
 
100,000

Charge-Offs
 
(45,000
)
 
(120,618
)
 
(10,947
)
 
(442,449
)
 
(619,014
)
Recoveries
 

 
44,768

 
3,320

 
32,347

 
80,435

Ending Balance
 
$
1,354,435

 
$
1,141,797

 
$
496,803

 
$
4,925,882

 
$
7,918,917



Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Loans receivable, net, consisted of the following at the dates shown below:
 
March 31, 2016
 
December 31, 2015
Residential Real Estate Loans
$
76,642,289

 
$
76,373,071

Consumer Loans
50,524,091

 
50,380,289

Commercial Business Loans
12,764,075

 
12,514,133

Commercial Real Estate Loans
201,166,921

 
200,083,125

Total Loans Held For Investment
341,097,376

 
339,350,618

Loans Held For Sale
1,171,189

 
2,462,559

Total Loans Receivable, Gross
342,268,565

 
341,813,177

Less:
 
 
 
Allowance For Loan Losses
8,273,304

 
8,275,133

Loans In Process
2,015,710

 
2,902,849

Deferred Loan Fees
99,002

 
62,466

 
10,388,016

 
11,240,448

Total Loans Receivable, Net
$
331,880,549

 
$
330,572,729

Schedule of Allowance for Loan Losses
Changes in the allowance for loan losses for the three months ended March 31, 2016 and 2015 are summarized as follows:
 
Three Months Ended March 31,
 
2016
 
2015
Balance at Beginning of Period
$
8,275,133

 
$
8,357,496

Provision for Loan Losses

 
100,000

Charge Offs
(165,629
)
 
(619,014
)
Recoveries
163,800

 
80,435

Total Allowance for Loan Losses
$
8,273,304

 
$
7,918,917

Financing Receivable Credit Quality Indicators [Table Text Block]
The following tables list the loan grades used by the Company as credit quality indicators and the balance for each loan category at the dates presented, excluding loans held for sale.

 
Credit Quality Measures
March 31, 2016
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
68,644,501

 
$
726,630

 
$
705,465

 
$
6,565,693

 
$
76,642,289

Consumer
46,694,470

 
2,340,199

 
80,733

 
1,408,689

 
50,524,091

Commercial Business
11,269,150

 
1,018,999

 
96,610

 
379,316

 
12,764,075

Commercial Real Estate
134,046,088

 
40,633,981

 
16,810,815

 
9,676,037

 
201,166,921

Total
$
260,654,209

 
$
44,719,809

 
$
17,693,623

 
$
18,029,735

 
$
341,097,376


 
Credit Quality Measures
December 31, 2015
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
67,605,311

 
$
1,264,415

 
$
607,336

 
$
6,896,009

 
$
76,373,071

Consumer
46,344,056

 
2,510,519

 
81,617

 
1,444,097

 
50,380,289

Commercial Business
10,519,123

 
1,465,136

 
102,046

 
427,828

 
12,514,133

Commercial Real Estate
129,242,390

 
43,863,659

 
17,304,431

 
9,672,645

 
200,083,125

Total
$
253,710,880

 
$
49,103,729

 
$
18,095,430

 
$
18,440,579

 
$
339,350,618

Past Due Financing Receivables [Table Text Block]
The following table presents an age analysis of past due balances by loan category at March 31, 2016:
 
 
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
$
421,074

 
$

 
$
3,074,983

 
$
3,496,057

 
$
73,146,232

 
$
76,642,289

Consumer
810,449

 

 
534,872

 
1,345,321

 
49,178,770

 
50,524,091

Commercial Business
401,173

 

 
153,401

 
554,574

 
12,209,501

 
12,764,075

Commercial Real Estate
3,819,182

 
666,448

 
3,921,155

 
8,406,785

 
192,760,136

 
201,166,921

Total
$
5,451,878

 
$
666,448

 
$
7,684,411

 
$
13,802,737

 
$
327,294,639

 
$
341,097,376



The following table presents an age analysis of past due balances by loan category at December 31, 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
$

 
$
1,144,381

 
$
3,306,675

 
$
4,451,056

 
$
71,922,015

 
$
76,373,071

Consumer
710,881

 
282,314

 
575,866

 
1,569,061

 
48,811,228

 
50,380,289

Commercial Business
101,201

 

 
178,076

 
279,277

 
12,234,856

 
12,514,133

Commercial Real Estate
3,309,287

 
929,819

 
2,973,135

 
7,212,241

 
192,870,884

 
200,083,125

Total
$
4,121,369

 
$
2,356,514

 
$
7,033,752

 
$
13,511,635

 
$
325,838,983

 
$
339,350,618


Allowance for Credit Losses on Financing Receivables [Table Text Block]
he following tables present information related to impaired loans evaluated individually and collectively for impairment in loans receivable for the periods indicated:
 
 
Loans Receivable
March 31, 2016
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,690,748

 
$
73,951,541

 
$
76,642,289

Consumer
 
353,775

 
50,170,316

 
50,524,091

Commercial Business
 
153,401

 
12,610,674

 
12,764,075

Commercial Real Estate
 
7,232,851

 
193,934,070

 
201,166,921

Total
 
$
10,430,775

 
$
330,666,601

 
$
341,097,376

 
 
Loans Receivable
December 31, 2015
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,922,105

 
$
73,450,966

 
$
76,373,071

Consumer
 
372,382

 
50,007,907

 
50,380,289

Commercial Business
 
162,201

 
12,351,932

 
12,514,133

Commercial Real Estate
 
9,190,640

 
190,892,485

 
200,083,125

Total
 
$
12,647,328

 
$
326,703,290

 
$
339,350,618

The following tables present information related to impaired loans evaluated individually and collectively for impairment in the allowance for loan losses:

 
 
Allowance For Loan Losses
March 31, 2016
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$

 
$
1,399,703

 
$
1,399,703

Consumer
 
2,300

 
1,040,230

 
1,042,530

Commercial Business
 

 
803,146

 
803,146

Commercial Real Estate
 
154,300

 
4,873,625

 
5,027,925

Total
 
$
156,600

 
$
8,116,704

 
$
8,273,304


 
 
Allowance For Loan Losses
December 31, 2015
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$

 
$
1,323,183

 
$
1,323,183

Consumer
 
32,300

 
1,030,853

 
1,063,153

Commercial Business
 

 
773,948

 
773,948

Commercial Real Estate
 
49,300

 
5,065,549

 
5,114,849

Total
 
$
81,600

 
$
8,193,533

 
$
8,275,133