XML 17 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Loans Receivable, Net (Tables)
3 Months Ended
Mar. 31, 2020
Loans Receivable, Net [Abstract] (Deprecated 2019-01-31)  
Financing Receivable, Nonaccrual [Table Text Block]


8.    Loans Receivable, Net, Continued

The following table shows non-accrual loans by category at March 31, 2020 compared to December 31, 2019:
 
March 31, 2020
 
December 31, 2019
 
$
 
%
 
Amount
 
Percent (1)
 
Amount
 
Percent (1)
 
Increase (Decrease)
 
Increase (Decrease)
Non-accrual Loans:
 
 
 
 
 
 
 
 
 
 
 
Residential Real Estate
$
1,773,173

 
0.4
%
 
$
1,520,485

 
0.3
%
 
$
252,688

 
16.6%
Consumer
402,084

 
0.1

 
319,280

 
0.1

 
82,804

 
25.9
Commercial Business
278,817

 
0.1

 
122,605

 

 
156,212

 
127.4
Commercial Real Estate
1,341,406

 
0.3

 
1,474,036

 
0.3

 
(132,630
)
 
(9.0)
Total Non-accrual Loans
$
3,795,480

 
0.9
%
 
$
3,436,406

 
0.7
%
 
$
359,074

 
10.4%

(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, 2020 and December 31, 2019 and for the three months ended March 31, 2020 and 2019. There was no allowance recorded related to any impaired loans at March 31, 2020 and December 31, 2019.
 
March 31, 2020
 
December 31, 2019
Impaired Loans
Recorded
Investment
Unpaid
Principal
Balance
Related
Allowance
 
Recorded
Investment
Unpaid
Principal
Balance
 
Related
Allowance
With No Related Allowance Recorded:
 
 
 
 
 
 
Residential Real Estate
$
1,175,502

$
1,175,502

$

 
$
1,086,433

$
1,086,433

$

Consumer
180,171

188,471


 
184,402

192,702


Commercial Business
64,406

959,406


 
64,406

959,406


Commercial Real Estate
1,854,023

2,026,242


 
1,894,642

2,066,862


Total
$
3,274,102

$
4,349,621

$

 
$
3,229,883

$
4,305,403

$


 
Three Months Ended March 31,
 
2020
 
2019
Impaired Loans
Average
Recorded
Investment
Interest
Income
Recognized
 
Average
Recorded
Investment
Interest
Income
Recognized
With No Related Allowance Recorded:
 
 
 
 
 
Residential Real Estate
$
1,185,056

$
1,195

 
$
1,361,079

$

Consumer
182,282


 
984,528


Commercial Business
64,406


 
77,206


Commercial Real Estate
1,874,528

15,560

 
2,884,732

14,247

With an Allowance Recorded:
 
 
 
 
 
Consumer


 
72,651


Commercial Real Estate


 
1,319,274


Total
 
 
 
 
 
Residential Real Estate
1,185,056

1,195

 
1,361,079


Consumer
182,282


 
1,057,179


Commercial Business
64,406


 
77,206


Commercial Real Estate
1,874,528

15,560

 
4,204,006

14,247

Total
$
3,306,272

$
16,755

 
$
6,699,470

$
14,247

 
Financing Receivable, Troubled Debt Restructuring [Table Text Block] 0
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block] (Deprecated 2019-01-31)
The following tables show the activity in the allowance for loan losses by category for the three months ended March 31, 2020 and 2019:
 
Three Months Ended March 31, 2020
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
$
1,390,594

 
$
1,210,849

 
$
544,764

 
$
6,079,367

 
$
9,225,574

Provision for Loan Losses
79,144

 
141,944

 
103,002

 
375,910

 
700,000

Charge-Offs

 
(47,107
)
 
(35,048
)
 

 
(82,155
)
Recoveries
600

 
22,599

 

 
5,220

 
28,419

Ending Balance
$
1,470,338

 
$
1,328,285

 
$
612,718

 
$
6,460,497

 
$
9,871,838

 
 
Three Months Ended March 31, 2019
 
Residential
Real Estate
 
 
Consumer
 
Commercial
Business
 
Commercial
Real Estate
 
 
Total
Beginning Balance
$
1,191,443

 
$
1,203,593

 
$
923,600

 
$
5,853,081

 
$
9,171,717

Provision for Loan Losses
(12,650
)
 
4,806

 
55,446

 
52,398

 
100,000

Charge-Offs
(34,599
)
 
(130,194
)
 
(1,132
)
 
(400,085
)
 
(566,010
)
Recoveries
3,476

 
43,000

 
14,068

 
32,304

 
92,848

Ending Balance
$
1,147,670

 
$
1,121,205

 
$
991,982

 
$
5,537,698

 
$
8,798,555

 

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, 2020
 
December 31, 2019
Residential Real Estate Loans
$
86,708,745

 
$
86,404,304

Consumer Loans
59,064,397

 
56,331,013

Commercial Business Loans
24,221,626

 
22,234,189

Commercial Real Estate Loans
305,483,071

 
303,550,905

Total Loans Held For Investment
475,477,839

 
468,520,411

Loans Held For Sale
5,408,570

 
3,990,606

Total Loans Receivable, Gross
$
480,886,409

 
$
472,511,017

Less:
 
 
 
Allowance For Loan Losses
9,871,838

 
9,225,574

Loans in Process
10,622,153

 
9,957,140

Deferred Loan Fees
425,908

 
469,568

 
20,919,899

 
19,652,282

Total Loans Receivable, Net
$
459,966,510

 
$
452,858,735

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, 2020 and December 31, 2019.
March 31, 2020
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
76,650,860

 
$
5,302,605

 
$
1,060,055

 
$
3,695,225

 
$
86,708,745

Consumer
45,658,549

 
10,769,030

 
780,448

 
1,856,370

 
59,064,397

Commercial Business
18,275,291

 
5,074,669

 
438,534

 
433,132

 
24,221,626

Commercial Real Estate
236,711,024

 
52,122,797

 
14,162,480

 
2,486,770

 
305,483,071

Total
$
377,295,724

 
$
73,269,101

 
$
16,441,517

 
$
8,471,497

 
$
475,477,839

December 31, 2019
 
Pass
 
 
Caution
 
Special
Mention
 
 
Substandard
 
 
Total Loans
Residential Real Estate
$
76,674,539

 
$
4,612,182

 
$
1,155,802

 
$
3,961,781

 
$
86,404,304

Consumer
44,294,400

 
9,617,301

 
624,248

 
1,795,064

 
56,331,013

Commercial Business
16,140,592

 
5,486,393

 
301,462

 
305,742

 
22,234,189

Commercial Real Estate
230,810,756

 
56,025,352

 
14,285,015

 
2,429,782

 
303,550,905

Total
$
367,920,287

 
$
75,741,228

 
$
16,366,527

 
$
8,492,369

 
$
468,520,411

Financing Receivable, Past Due [Table Text Block]
The following tables present an age analysis of past due balances by loan category at March 31, 2020 and December 31, 2019:
 
March 31, 2020
 
 
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
$
493,064

 
$

 
$
706,590

 
$
1,199,654

 
$
85,509,091

 
$
86,708,745

Consumer
386,364

 
198,759

 
95,369

 
680,492

 
58,383,905

 
59,064,397

Commercial Business
751,042

 
23,257

 
169,506

 
943,805

 
23,277,821

 
24,221,626

Commercial Real Estate
4,508,722

 
138,935

 
1,226,852

 
5,874,509

 
299,608,562

 
305,483,071

Total
$
6,139,192

 
$
360,951

 
$
2,198,317

 
$
8,698,460

 
$
466,779,379

 
$
475,477,839

 
December 31, 2019
 
 
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
$

 
$
355,290

 
$
144,209

 
$
499,499

 
$
85,904,805

 
$
86,404,304

Consumer
422,443

 
217,542

 
81,736

 
721,721

 
55,609,292

 
56,331,013

Commercial Business
147,959

 
76,515

 
20,316

 
244,790

 
21,989,399

 
22,234,189

Commercial Real Estate
3,849,424

 

 
1,352,716

 
5,202,140

 
298,348,765

 
303,550,905

Total
$
4,419,826

 
$
649,347

 
$
1,598,977

 
$
6,668,150

 
$
461,852,261

 
$
468,520,411


Financing Receivable, Allowance for Credit Loss [Table Text Block]
 
Loans Receivable
March 31, 2020
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$
1,175,502

 
$
85,533,243

 
$
86,708,745

Consumer
180,171

 
58,884,226

 
59,064,397

Commercial Business
64,406

 
24,157,220

 
24,221,626

Commercial Real Estate
1,854,023

 
303,629,048

 
305,483,071

Total
$
3,274,102

 
$
472,203,737

 
$
475,477,839

 
Loans Receivable
December 31, 2019
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$
1,086,433

 
$
85,317,871

 
$
86,404,304

Consumer
184,402

 
56,146,611

 
56,331,013

Commercial Business
64,406

 
22,169,783

 
22,234,189

Commercial Real Estate
1,894,642

 
301,656,263

 
303,550,905

Total
$
3,229,883

 
$
465,290,528

 
$
468,520,411

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, 2020
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$

 
$
1,470,338

 
$
1,470,338

Consumer

 
1,328,285

 
1,328,285

Commercial Business

 
612,718

 
612,718

Commercial Real Estate

 
6,460,497

 
6,460,497

Total
$

 
$
9,871,838

 
$
9,871,838

 
Allowance For Loan Losses
December 31, 2019
Individually Evaluated For
Impairment
 
Collectively Evaluated For
Impairment
 
 
Total
Residential Real Estate
$

 
$
1,390,594

 
$
1,390,594

Consumer

 
1,210,849

 
1,210,849

Commercial Business

 
544,764

 
544,764

Commercial Real Estate

 
6,079,367

 
6,079,367

Total
$

 
$
9,225,574

 
$
9,225,574