XML 35 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Receivable, Net (Tables)
6 Months Ended
Jun. 30, 2017
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, 2017 compared to December 31, 2016:

 
June 30, 2017
 
December 31, 2016
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
2,643,584

 
0.73
%
 
$
2,488,158

 
0.68
%
 
$
155,426

 
6.2
%
Consumer
440,277

 
0.12

 
241,571

 
0.07

 
$
198,706

 
82.3
%
Commercial Business
180,705

 
0.05

 
145,401

 
0.04

 
35,304

 
24.3

Commercial Real Estate
4,442,010

 
1.22

 
2,639,837

 
0.73

 
1,802,173

 
68.3

Total Non-accrual Loans
$
7,706,576

 
2.12
%
 
$
5,514,967

 
1.52
%
 
$
2,191,609

 
39.7
%

(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, 2017 and December 31, 2016 and for the three and six months ended June 30, 2017 and 2016.

 
 
June 30, 2017
 
December 31, 2016
Impaired Loans
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Recorded
Investment
 
Unpaid
Principal
Balance
 
 
Related
Allowance
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,492,298

 
$
2,492,298

 
$

 
$
2,181,740

 
$
2,263,240

 
$

Consumer
 
104,492

 
112,792

 

 
110,114

 
118,414

 

Commercial Business
 
145,401

 
995,401

 

 
145,401

 
995,401

 

Commercial Real Estate
 
7,100,151

 
8,361,152

 

 
5,424,701

 
7,207,688

 

With An Allowance Recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 

 

 

 
60,438

 
60,438

 
1,699

Commercial Real Estate
 
267,966

 
508,966

 
19,566

 
405,640

 
418,654

 
12,590

Total
 
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,492,298

 
2,492,298

 

 
2,181,740

 
2,263,240

 

Consumer
 
104,492

 
112,792

 

 
170,552

 
178,852

 
1,699

Commercial Business
 
145,401

 
995,401

 

 
145,401

 
995,401

 

Commercial Real Estate
 
7,368,117

 
8,870,118

 
19,566

 
5,830,341

 
7,626,342

 
12,590

Total
 
$
10,110,308

 
$
12,470,609

 
$
19,566

 
$
8,328,034

 
$
11,063,835

 
$
14,289















8.    Loans Receivable, Net, Continued

 
 
Three Months Ended June 30,
 
 
2017
 
2016
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,639,699

 
$
22,563

 
$
2,662,040

 
$

Consumer
 
149,953

 

 
289,655

 

Commercial Business
 
145,401

 

 
149,801

 

Commercial Real Estate
 
7,192,652

 
68,515

 
6,675,462

 
31,353

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Consumer
 

 

 
62,323

 
1,144

Commercial Real Estate
 
252,450

 

 
434,101

 

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,639,699

 
22,563

 
2,662,040

 

Consumer
 
149,953

 

 
351,978

 
1,144

Commercial Business
 
145,401

 

 
149,801

 

Commercial Real Estate
 
7,445,102

 
68,515

 
7,109,563

 
31,353

Total
 
$
10,380,155

 
$
91,078

 
$
10,273,382

 
$
32,497

 
 
Six Months Ended June 30,
 
 
2017
 
2016
Impaired Loans
 
Average
Recorded
Investment
 
Interest
Income
Recognized
 
Average
Recorded
Investment
 
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
 
 
 
Residential Real Estate
 
$
2,816,097

 
$
23,113

 
$
2,790,857

 
$
447

Consumer
 
158,227

 

 
296,075

 

Commercial Business
 
145,401

 

 
154,316

 

Commercial Real Estate
 
7,314,836

 
115,288

 
8,632,348

 
93,284

With An Allowance Recorded:
 
 
 
 
 
 
 
 
Consumer
 

 

 
62,693

 
1,555

Commercial Real Estate
 
250,234

 

 
437,943

 

Total
 
 
 
 
 
 
 
 
Residential Real Estate
 
2,816,097

 
23,113

 
2,790,857

 
447

Consumer
 
158,227

 

 
358,768

 
1,555

Commercial Business
 
145,401

 

 
154,316

 

Commercial Real Estate
 
7,565,070

 
115,288

 
9,070,291

 
93,284

Total
 
$
10,684,795

 
$
138,401

 
$
12,374,232

 
$
95,286


8.    Loans Receivable, Net, Continued

Troubled Debt Restructurings on Financing Receivables [Table Text Block]
 
 
 
 
 
 
 
 
 
 
 
 
 
 

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, 2017 and 2016:

 
 
Three Months Ended June 30, 2017
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,464,917

 
$
1,100,704

 
$
964,488

 
$
4,847,790

 
$
8,377,899

Provision for Loan Losses
 
50,008

 
23,765

 
(83,847
)
 
10,074

 

Charge-Offs
 
(64,986
)
 
(18,244
)
 
1

 
(136,000
)
 
(219,229
)
Recoveries
 
237

 
16,248

 

 
27,477

 
43,962

Ending Balance
 
$
1,450,176

 
$
1,122,473

 
$
880,642

 
$
4,749,341

 
$
8,202,632


 
 
Six Months Ended June 30, 2017
 
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
 
$
1,360,346

 
$
996,620

 
$
882,999

 
$
5,116,266

 
$
8,356,231

Provision for Loan Losses
 
160,346

 
124,319

 
3,532

 
(288,197
)
 

Charge-Offs
 
(71,503
)
 
(41,855
)
 
(5,889
)
 
(136,000
)
 
(255,247
)
Recoveries
 
987

 
43,389

 

 
57,272

 
101,648

Ending Balance
 
$
1,450,176

 
$
1,122,473

 
$
880,642

 
$
4,749,341

 
$
8,202,632


 
 
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



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, 2017
 
December 31, 2016
Residential Real Estate Loans
$
76,954,021

 
$
77,979,909

Consumer Loans
53,672,884

 
50,667,894

Commercial Business Loans
22,013,710

 
16,279,177

Commercial Real Estate Loans
216,564,464

 
222,599,294

Total Loans Held For Investment
369,205,079

 
367,526,274

Loans Held For Sale
3,678,021

 
4,243,907

Total Loans Receivable, Gross
$
372,883,100

 
$
371,770,181

Less:
 
 
 
Allowance For Loan Losses
8,202,632

 
8,356,231

Loans In Process
4,569,760

 
3,526,064

Deferred Loan Fees
148,197

 
165,040

 
12,920,589

 
12,047,335

Total Loans Receivable, Net
$
359,962,511

 
$
359,722,846

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, 2017
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
67,467,948

 
$
2,173,366

 
$
1,388,484

 
$
5,924,223

 
$
76,954,021

Consumer
49,165,277

 
1,730,399

 
256,683

 
2,520,525

 
53,672,884

Commercial Business
18,551,832

 
1,959,832

 
880,216

 
621,830

 
22,013,710

Commercial Real Estate
137,546,053

 
55,142,285

 
18,313,257

 
5,562,869

 
216,564,464

Total
$
272,731,110

 
$
61,005,882

 
$
20,838,640

 
$
14,629,447

 
$
369,205,079

 
Credit Quality Measures
December 31, 2016
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
70,503,057

 
$
665,235

 
$
1,082,928

 
$
5,728,689

 
$
77,979,909

Consumer
46,818,650

 
2,591,860

 
6,357

 
1,251,027

 
50,667,894

Commercial Business
14,731,698

 
1,002,170

 
50,081

 
495,228

 
16,279,177

Commercial Real Estate
127,068,983

 
71,927,031

 
18,153,718

 
5,449,562

 
222,599,294

Total
$
259,122,388

 
$
76,186,296

 
$
19,293,084

 
$
12,924,506

 
$
367,526,274

Past Due Financing Receivables [Table Text Block]
The following tables present an age analysis of past due balances by category at June 30, 2017 and December 31, 2016:
 
June 30, 2017
 
 
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
$

 
$
971,976

 
$
2,643,584

 
$
3,615,560

 
$
73,338,461

 
$
76,954,021

Consumer
431,862

 
193,376

 
440,277

 
1,065,515

 
52,607,369

 
53,672,884

Commercial Business
50,343

 
179,818

 
180,705

 
410,866

 
21,602,844

 
22,013,710

Commercial Real Estate
849,079

 
80,509

 
4,442,010

 
5,371,598

 
211,192,866

 
216,564,464

Total
$
1,331,284

 
$
1,425,679

 
$
7,706,576

 
$
10,463,539

 
$
358,741,540

 
$
369,205,079


 
December 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
$
653,858

 
$

 
$
2,488,158

 
$
3,142,016

 
$
74,837,893

 
$
77,979,909

Consumer
625,178

 
119,640

 
241,571

 
986,389

 
49,681,505

 
50,667,894

Commercial Business
536,492

 
69,256

 
145,401

 
751,149

 
15,528,028

 
16,279,177

Commercial Real Estate
1,719,758

 
256,285

 
2,639,837

 
4,615,880

 
217,983,414

 
222,599,294

Total
$
3,535,286

 
$
445,181

 
$
5,514,967

 
$
9,495,434

 
$
358,030,840

 
$
367,526,274


Allowance for Credit Losses on Financing Receivables [Table Text Block]
 
 
Loans Receivable
June 30, 2017
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,492,298

 
$
74,461,723

 
$
76,954,021

Consumer
 
104,492

 
53,568,392

 
53,672,884

Commercial Business
 
145,401

 
21,868,309

 
22,013,710

Commercial Real Estate
 
7,368,117

 
209,196,347

 
216,564,464

Total
 
$
10,110,308

 
$
359,094,771

 
$
369,205,079


 
 
Loans Receivable
December 31, 2016
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$
2,181,740

 
$
75,798,169

 
$
77,979,909

Consumer
 
170,552

 
50,497,342

 
50,667,894

Commercial Business
 
145,401

 
16,133,776

 
16,279,177

Commercial Real Estate
 
5,830,341

 
216,768,953

 
222,599,294

Total
 
$
8,328,034

 
$
359,198,240

 
$
367,526,274

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, 2017
 
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
 
$

 
$
1,450,176

 
$
1,450,176

Consumer
 

 
1,122,473

 
1,122,473

Commercial Business
 

 
880,642

 
880,642

Commercial Real Estate
 
19,566

 
4,729,775

 
4,749,341

Total
 
$
19,566

 
$
8,183,066

 
$
8,202,632


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

 
$
1,360,346

 
$
1,360,346

Consumer
 
1,699

 
994,921

 
996,620

Commercial Business
 

 
882,999

 
882,999

Commercial Real Estate
 
12,590

 
5,103,676

 
5,116,266

Total
 
$
14,289

 
$
8,341,942

 
$
8,356,231