XML 35 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans Receivable, Net (Tables)
6 Months Ended
Jun. 30, 2016
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, 2016 compared to December 31, 2015:

 
June 30, 2016
 
December 31, 2015
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
3,057,525

 
0.90
%
 
$
3,306,675

 
0.98
%
 
$
(249,150
)
 
(7.5
)%
Consumer
319,099

 
0.09

 
575,866

 
0.17

 
(256,767
)
 
(44.6
)
Commercial Business
147,002

 
0.04

 
178,076

 
0.05

 
(31,074
)
 
(17.4
)
Commercial Real Estate
2,764,842

 
0.81

 
2,973,135

 
0.80

 
(208,293
)
 
(7.0
)
Total Non-accrual Loans
$
6,288,468

 
1.84
%
 
$
7,033,752

 
2.09
%
 
$
(745,284
)
 
(10.6
)%

(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 present information related to impaired loans by loan category at June 30, 2016 and December 31, 2015 and for the three and six months ended June 30, 2016 and 2015.

 
 
June 30, 2016
 
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
 
$
2,638,041

 
$
2,734,541

 
$

 
$
2,922,105

 
$
3,033,735

 
$

Consumer
 
129,612

 
137,911

 

 
120,889

 
129,188

 

Commercial Business
 
147,001

 
997,001

 

 
162,201

 
362,201

 

Commercial Real Estate
 
6,201,852

 
8,162,393

 

 
8,620,301

 
10,969,642

 

With An Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 

 

 

 

 

 

Consumer
 
61,956

 
61,956

 
4,900

 
251,493

 
256,923

 
32,300

Commercial Business
 

 

 

 

 

 

Commercial Real Estate
 
426,528

 
439,542

 
29,300

 
570,339

 
577,139

 
49,300

Total
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,638,041

 
2,734,541

 

 
2,922,105

 
3,033,735

 

Consumer
 
191,568

 
199,867

 
4,900

 
372,382

 
386,111

 
32,300

Commercial Business
 
147,001

 
997,001

 

 
162,201

 
362,201

 

Commercial Real Estate
 
6,628,380

 
8,601,935

 
29,300

 
9,190,640

 
11,546,781

 
49,300

Total
 
$
9,604,990

 
$
12,533,344

 
$
34,200

 
$
12,647,328

 
$
15,328,828

 
$
81,600













8.    Loans Receivable, Net, Continued

 
 
Three Months Ended June 30,
 
 
2016
 
2015
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,662,040

 
$

 
$
2,694,645

 
$
486

Consumer
 
289,655

 

 
181,718

 

Commercial Business
 
149,801

 

 
192,401

 

Commercial Real Estate
 
6,675,462

 
31,353

 
10,485,665

 
76,051

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 

 

 
273,476

 

Consumer
 
62,323

 
1,144

 
68,192

 
1,344

Commercial Business
 

 

 

 

Commercial Real Estate
 
434,101

 

 
1,269,379

 
15,807

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,662,040

 

 
2,968,121

 
486

Consumer
 
351,978

 
1,144

 
249,910

 
1,344

Commercial Business
 
149,801

 

 
192,401

 

Commercial Real Estate
 
7,109,563

 
31,353

 
11,755,044

 
91,858

Total
 
$
10,273,382

 
$
32,497

 
$
15,165,476

 
$
93,688


 
 
Six Months Ended June 30,
 
 
2016
 
2015
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,790,857

 
$
447

 
$
2,717,895

 
$
4,397

Consumer
 
296,075

 

 
182,812

 
104

Commercial Business
 
154,316

 

 
211,100

 

Commercial Real Estate
 
8,632,348

 
93,284

 
10,926,601

 
153,665

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 

 

 
275,966

 

Consumer
 
62,693

 
1,555

 
69,076

 
2,712

Commercial Business
 

 

 

 

Commercial Real Estate
 
437,943

 

 
1,275,070

 
35,110

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,790,857

 
447

 
2,993,861

 
4,397

Consumer
 
358,768

 
1,555

 
251,888

 
2,816

Commercial Business
 
154,316

 

 
211,100

 

Commercial Real Estate
 
9,070,291

 
93,284

 
12,201,671

 
188,775

Total
 
$
12,374,232

 
$
95,286

 
$
15,658,520

 
$
195,988

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:
 
 
Six Months Ended June 30,
 
 
2016
 
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
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 category for the three and six months ended June 30, 2016 and 2015:

 
 
Three Months Ended June 30, 2016
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,399,703

 
$
1,042,530

 
$
803,146

 
$
5,027,925

 
$
8,273,304

Provision for Loan Losses
 
52,888

 
104,830

 
62,721

 
(220,439
)
 

Charge-Offs
 

 
(59,452
)
 

 
(131,418
)
 
(190,870
)
Recoveries
 
10,045

 
28,068

 

 
274,667

 
312,780

Ending Balance
 
$
1,462,636

 
$
1,115,976

 
$
865,867

 
$
4,950,735

 
$
8,395,214


 
 
Six Months Ended June 30, 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 for Loan Losses
 
129,408

 
153,797

 
91,919

 
(375,124
)
 

Charge-Offs
 

 
(153,881
)
 

 
(202,618
)
 
(356,499
)
Recoveries
 
10,045

 
52,907

 

 
413,628

 
476,580

Ending Balance
 
$
1,462,636

 
$
1,115,976

 
$
865,867

 
$
4,950,735

 
$
8,395,214


 
 
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 for Loan Losses
 
(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


 
 
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 for Loan Losses
 
(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



Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Loans receivable, net, consisted of the following as of the dates indicated below:
 
June 30, 2016
 
December 31, 2015
Residential Real Estate Loans
$
77,229,040

 
$
76,373,071

Consumer Loans
50,076,365

 
50,380,289

Commercial Business Loans
14,233,684

 
12,514,133

Commercial Real Estate Loans
204,757,630

 
200,083,125

Total Loans Held For Investment
346,296,719

 
339,350,618

Loans Held For Sale
1,682,094

 
2,462,559

Total Loans Receivable, Gross
347,978,813

 
341,813,177

Less:
 
 
 
Allowance For Loan Losses
8,395,214

 
8,275,133

Loans In Process
4,438,089

 
2,902,849

Deferred Loan Fees
109,285

 
62,466

 
12,942,588

 
11,240,448

Total Loans Receivable, Net
$
335,036,225

 
$
330,572,729

Schedule of Allowance for Loan Losses

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
June 30, 2016
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
69,300,706

 
$
711,846

 
$
699,591

 
$
6,516,897

 
$
77,229,040

Consumer
46,068,672

 
2,552,834

 
88,022

 
1,366,837

 
50,076,365

Commercial Business
12,059,122

 
1,730,675

 
59,175

 
384,712

 
14,233,684

Commercial Real Estate
126,085,696

 
56,069,386

 
15,175,709

 
7,426,839

 
204,757,630

Total
$
253,514,196

 
$
61,064,741

 
$
16,022,497

 
$
15,695,285

 
$
346,296,719

 
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 tables present an age analysis of past due balances by category at June 30, 2016 and December 31, 2015:
June 30, 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
$

 
$
491,302

 
$
3,057,525

 
$
3,548,827

 
$
73,680,213

 
$
77,229,040

Consumer
686,826

 
100,051

 
319,099

 
1,105,976

 
48,970,389

 
50,076,365

Commercial Business
511,435

 

 
147,002

 
658,437

 
13,575,247

 
14,233,684

Commercial Real Estate
3,175,585

 
562,456

 
2,764,842

 
6,502,883

 
198,254,747

 
204,757,630

Total
$
4,373,846

 
$
1,153,809

 
$
6,288,468

 
$
11,816,123

 
$
334,480,596

 
$
346,296,719


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]
 
 
Loans Receivable
June 30, 2016
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,638,041

 
$
74,590,999

 
$
77,229,040

Consumer
 
191,568

 
49,884,797

 
50,076,365

Commercial Business
 
147,001

 
14,086,683

 
14,233,684

Commercial Real Estate
 
6,628,380

 
198,129,250

 
204,757,630

Total
 
$
9,604,990

 
$
336,691,729

 
$
346,296,719


 
 
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 at the dates indicated:
 
 
Allowance For Loan Losses
June 30, 2016
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$

 
$
1,462,636

 
$
1,462,636

Consumer
 
4,900

 
1,111,076

 
1,115,976

Commercial Business
 

 
865,867

 
865,867

Commercial Real Estate
 
29,300

 
4,921,435

 
4,950,735

Total
 
$
34,200

 
$
8,361,014

 
$
8,395,214


 
 
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