XML 35 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable, Net (Tables)
3 Months Ended
Mar. 31, 2018
Loans Receivable, Net [Abstract]  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

The following table shows non-accrual loans by category at March 31, 2018 compared to December 31, 2017:

 
March 31, 2018
 
December 31, 2017
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
2,019,106

 
0.5
%
 
$
1,948,524

 
0.5
%
 
$
70,582

 
3.6%
Consumer
322,268

 
0.1

 
318,926

 
0.1

 
$
3,342

 
1.0
Commercial Business
95,001

 

 
109,401

 

 
(14,400
)
 
(13.2)
Commercial Real Estate
4,144,839

 
1.0

 
3,340,904

 
0.8

 
803,935

 
24.1
Total Non-accrual Loans
$
6,581,214

 
1.6
%
 
$
5,717,755

 
1.5
%
 
$
863,459

 
15.1%

(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 March 31, 2018 and December 31, 2017 and for the three months ended March 31, 2018 and 2017.
 
March 31, 2018
 
December 31, 2017
Impaired Loans
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
 
Recorded
Investment
Unpaid
Principal
Balance
 
Related
Allowance
With No Related Allowance Recorded:
 
 
 
 
 
 
Residential Real Estate
$
1,685,497

$
2,212,677

$

 
$
1,883,741

$
2,333,741

$

Consumer
178,778

246,588


 
181,617

209,427


Commercial Business
90,001

985,001


 
100,401

950,401


Commercial Real Estate
6,582,213

7,973,300


 
6,276,547

7,583,847


With an Allowance Recorded:
 
 
 
 
 
 
 
Commercial Real Estate
253,905

253,905

102,756

 



Total
 
 
 
 
 
 
 
Residential Real Estate
1,685,497

2,212,677


 
1,883,741

2,333,741


Consumer
178,778

246,588


 
181,617

209,427


Commercial Business
90,001

985,001


 
100,401

950,401


Commercial Real Estate
6,836,118

8,227,205

102,756

 
6,276,547

7,583,847


Total
$
8,790,394

$
11,671,471

$
102,756

 
$
8,442,306

$
11,077,416

$


 
Three Months Ended March 31,
 
2018
 
2017
Impaired Loans
Average
Recorded
Investment
Interest
Income
Recognized
 
Average
Recorded
Investment
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
Residential Real Estate
$
1,757,575

$

 
$
2,243,655

$

Consumer
180,610


 
108,424


Commercial Business
96,401


 
145,401


Commercial Real Estate
6,625,186

37,207

 
5,817,309

38,632

With an Allowance Recorded:
 
 
 
 
 
Consumer


 
60,027


Commercial Real Estate
253,905

340

 
398,329

6,514

Total
 
 
 
 
 
Residential Real Estate
1,757,575


 
2,243,655


Consumer
180,610


 
168,451


Commercial Business
96,401


 
145,401


Commercial Real Estate
6,879,091

37,547

 
6,215,638

45,146

Total
$
8,913,677

$
37,547

 
$
8,773,145

$
45,146

 



8.    Loans Receivable, Net, Continued

Troubled Debt Restructurings on Financing Receivables [Table Text Block] 0
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 months ended March 31, 2018 and 2017:
 
Three Months Ended March 31, 2018
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
$
1,233,843

 
$
1,144,815

 
$
1,011,227

 
$
4,831,733

 
$
8,221,618

Provision for Loan Losses
(15,445
)
 
(112,933
)
 
138,940

 
(10,562
)
 

Charge-Offs
(11,351
)
 
(17,252
)
 
(21,487
)
 

 
(50,090
)
Recoveries
207

 
27,520

 

 
4,761

 
32,488

Ending Balance
$
1,207,254

 
$
1,042,150

 
$
1,128,680

 
$
4,825,932

 
$
8,204,016

 
 
Three Months Ended March 31, 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
110,338

 
100,554

 
87,379

 
(298,271
)
 

Charge-Offs
(6,517
)
 
(23,611
)
 
(5,890
)
 

 
(36,018
)
Recoveries
750

 
27,141

 

 
29,795

 
57,686

Ending Balance
$
1,464,917

 
$
1,100,704

 
$
964,488

 
$
4,847,790

 
$
8,377,899

 
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
Loans receivable, net, consisted of the following as of the dates indicated below:
 
March 31, 2018
 
December 31, 2017
Residential Real Estate Loans
$
83,589,911

 
$
81,255,167

Consumer Loans
56,987,930

 
56,761,695

Commercial Business Loans
27,418,240

 
26,777,893

Commercial Real Estate Loans
260,934,120

 
237,814,628

Total Loans Held For Investment
428,930,201

 
402,609,383

Loans Held For Sale
2,407,478

 
3,051,950

Total Loans Receivable, Gross
$
431,337,679

 
$
405,661,333

Less:
 
 
 
Allowance For Loan Losses
8,204,016

 
8,221,618

Loans In Process
6,485,095

 
6,804,533

Deferred Loan Fees
183,307

 
141,985

 
14,872,418

 
15,168,136

Total Loans Receivable, Net
$
416,465,261

 
$
390,493,197

Schedule of Allowance for Loan Losses

Financing Receivable Credit Quality Indicators [Table Text Block]
The tables below summarize the balance within each risk category by loan type, excluding loans held for sale, at March 31, 2018 and December 31, 2017.
March 31, 2018
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
76,150,747

 
$
2,371,703

 
$
1,373,452

 
$
3,694,009

 
$
83,589,911

Consumer
52,494,595

 
2,017,966

 
333,232

 
2,142,137

 
56,987,930

Commercial Business
23,898,935

 
2,159,204

 
741,347

 
618,754

 
27,418,240

Commercial Real Estate
175,923,588

 
52,257,154

 
26,210,285

 
6,543,093

 
260,934,120

Total
$
328,467,865

 
$
58,806,027

 
$
28,658,316

 
$
12,997,993

 
$
428,930,201

December 31, 2017
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
73,225,237

 
$
2,352,536

 
$
1,384,222

 
$
4,293,172

 
$
81,255,167

Consumer
52,249,017

 
1,862,340

 
344,361

 
2,305,977

 
56,761,695

Commercial Business
23,396,550

 
2,066,749

 
767,048

 
547,546

 
26,777,893

Commercial Real Estate
158,232,465

 
53,798,061

 
21,269,279

 
4,514,823

 
237,814,628

Total
$
307,103,269

 
$
60,079,686

 
$
23,764,910

 
$
11,661,518

 
$
402,609,383

Past Due Financing Receivables [Table Text Block]
The following tables present an age analysis of past due balances, including loans on non-accrual status, by category at March 31, 2018 and December 31, 2017:
 
March 31, 2018
 
 
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
$
779,645

 
$

 
$
982,293

 
$
1,761,938

 
$
81,827,973

 
$
83,589,911

Consumer
976,440

 
56,511

 
127,939

 
1,160,890

 
55,827,040

 
56,987,930

Commercial Business
287,093

 
110,527

 
5,000

 
402,620

 
27,015,620

 
27,418,240

Commercial Real Estate
2,718,387

 
2,225,386

 
2,030,087

 
6,973,860

 
253,960,260

 
260,934,120

Total
$
4,761,565

 
$
2,392,424

 
$
3,145,319

 
$
10,299,308

 
$
418,630,893

 
$
428,930,201


 
December 31, 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
$
395,763

 
$

 
$
948,875

 
$
1,344,638

 
$
79,910,529

 
$
81,255,167

Consumer
604,809

 
85,178

 
182,757

 
872,744

 
55,888,951

 
56,761,695

Commercial Business
185,526

 
102,244

 

 
287,770

 
26,490,123

 
26,777,893

Commercial Real Estate
2,207,655

 
364,515

 
1,919,292

 
4,491,462

 
233,323,166

 
237,814,628

Total
$
3,393,753

 
$
551,937

 
$
3,050,924

 
$
6,996,614

 
$
395,612,769

 
$
402,609,383


Allowance for Credit Losses on Financing Receivables [Table Text Block]
 
Loans Receivable
March 31, 2018
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$
1,685,496

 
$
81,904,415

 
$
83,589,911

Consumer
178,778

 
56,809,152

 
56,987,930

Commercial Business
90,001

 
27,328,239

 
27,418,240

Commercial Real Estate
6,836,118

 
254,098,002

 
260,934,120

Total
$
8,790,393

 
$
420,139,808

 
$
428,930,201

 
Loans Receivable
December 31, 2017
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$
1,883,741

 
$
79,371,426

 
$
81,255,167

Consumer
181,617

 
56,580,078

 
56,761,695

Commercial Business
100,401

 
26,677,492

 
26,777,893

Commercial Real Estate
6,276,547

 
231,538,081

 
237,814,628

Total
$
8,442,306

 
$
394,167,077

 
$
402,609,383

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
March 31, 2018
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$

 
$
1,207,254

 
$
1,207,254

Consumer

 
1,042,150

 
1,042,150

Commercial Business

 
1,128,680

 
1,128,680

Commercial Real Estate
102,756

 
4,723,176

 
4,825,932

Total
$
102,756

 
$
8,101,260

 
$
8,204,016

 
Allowance For Loan Losses
December 31, 2017
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$

 
$
1,233,843

 
$
1,233,843

Consumer

 
1,144,815

 
1,144,815

Commercial Business

 
1,011,227

 
1,011,227

Commercial Real Estate

 
4,831,733

 
4,831,733

Total
$

 
$
8,221,618

 
$
8,221,618