XML 44 R19.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 3 - Loans/Leases Receivable (Tables)
3 Months Ended
Mar. 31, 2013
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   
As of March 31,
2013
   
As of December 31,
2012
 
             
Commercial and industrial loans
  $ 398,122,240     $ 394,244,252  
Commercial real estate loans
               
Owner-occupied commercial real estate
    212,301,539       204,911,308  
Commercial construction, land development, and other land
    46,449,160       44,962,381  
Other non owner-occupied commercial real estate
    339,882,919       344,105,550  
      598,633,618       593,979,239  
                 
Direct financing leases *
    109,654,314       103,685,656  
Residential real estate loans **
    115,548,209       115,581,573  
Installment and other consumer loans
    66,293,903       76,720,514  
      1,288,252,284       1,284,211,234  
Plus deferred loan/lease origination costs, net of fees
    3,543,227       3,176,405  
      1,291,795,511       1,287,387,639  
Less allowance for estimated losses on loans/leases
    (20,769,462 )     (19,925,204 )
    $ 1,271,026,049     $ 1,267,462,435  
                 
                 
* Direct financing leases:
               
Net minimum lease payments to be received
  $ 124,469,580     $ 117,719,380  
Estimated unguaranteed residual values of leased assets
    1,060,990       1,095,848  
Unearned lease/residual income
    (15,876,256 )     (15,129,572 )
      109,654,314       103,685,656  
Plus deferred lease origination costs, net of fees
    4,198,286       3,907,140  
      113,852,600       107,592,796  
Less allowance for estimated losses on leases
    (2,296,523 )     (1,990,395 )
    $ 111,556,077     $ 105,602,401  
Past Due Financing Receivables [Table Text Block]
   
As of March 31, 2013
 
Classes of Loans/Leases
 
Current
   
30-59 Days
Past Due
   
60-89 Days
Past Due
   
Accruing Past
Due 90 Days or
More
   
Nonaccrual Loans/Leases
   
Total
 
                                     
Commercial and Industrial
  $ 396,879,932     $ 182,414     $ 89,771     $ -     $ 970,123     $ 398,122,240  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    210,645,611       1,037,596       -       -       618,332       212,301,539  
Commercial Construction, Land Development, and Other Land
    43,557,385       -       337,500       -       2,554,275       46,449,160  
Other Non Owner-Occupied Commercial Real Estate
    326,644,315       1,097,226       1,403,803       -       10,737,575       339,882,919  
Direct Financing Leases
    107,181,954       1,204,354       57,070       -       1,210,936       109,654,314  
Residential Real Estate
    113,860,680       751,593       -       -       935,936       115,548,209  
Installment and Other Consumer
    64,326,002       574,357       379,924       519       1,013,101       66,293,903  
    $ 1,263,095,879     $ 4,847,540     $ 2,268,068     $ 519     $ 18,040,278     $ 1,288,252,284  
                                                 
As a percentage of total loan/lease portfolio
    98.05 %     0.38 %     0.18 %     0.00 %     1.40 %     100.00 %
   
As of December 31, 2012
 
Classes of Loans/Leases
 
Current
   
30-59 Days
Past Due
   
60-89 Days
Past Due
   
Accruing Past
Due 90 Days or
More
   
Nonaccrual Loans/Leases
   
Total
 
                                     
Commercial and Industrial
  $ 388,825,307     $ 3,724,506     $ 9,940     $ 120,000     $ 1,564,499     $ 394,244,252  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    204,141,070       142,993       -       -       627,245       204,911,308  
Commercial Construction, Land Development, and Other Land
    42,180,819       -       -       -       2,781,562       44,962,381  
Other Non Owner-Occupied Commercial Real Estate
    332,644,532       86,986       1,111,856       -       10,262,176       344,105,550  
Direct Financing Leases
    101,635,084       877,210       174,560       -       998,802       103,685,656  
Residential Real Estate
    111,993,859       2,254,730       283,466       -       1,049,518       115,581,573  
Installment and Other Consumer
    75,711,203       301,025       20,112       39,481       648,693       76,720,514  
    $ 1,257,131,874     $ 7,387,450     $ 1,599,934     $ 159,481     $ 17,932,495     $ 1,284,211,234  
                                                 
As a percentage of total loan/lease portfolio
    97.89 %     0.58 %     0.12 %     0.01 %     1.40 %     100.00 %
Schedule of Nonperforming Loans Leases [Table Text Block]
   
As of March 31, 2013
 
Classes of Loans/Leases
 
Accruing Past
Due 90 Days or
More
   
Nonaccrual
Loans/Leases *
   
Troubled Debt
Restructurings -
Accruing
   
Total
Nonperforming
Loans/Leases
   
 
Percentage of
Total
Nonperforming
Loans/Leases
 
 
                               
Commercial and Industrial
  $ -     $ 970,123     $ 900,924     $ 1,871,047       9.49 %
Commercial Real Estate
                                       
Owner-Occupied Commercial Real Estate
    -       618,332       47,958       666,290       3.38 %
Commercial Construction, Land Development, and Other Land
    -       2,554,275       337,500       2,891,775       14.66 %
Other Non Owner-Occupied Commercial Real Estate
    -       10,737,575       284,433       11,022,008       55.89 %
Direct Financing Leases
    -       1,210,936       -       1,210,936       6.14 %
Residential Real Estate
    -       935,936       -       935,936       4.75 %
Installment and Other Consumer
    519       1,013,101       110,982       1,124,602       5.70 %
    $ 519     $ 18,040,278     $ 1,681,797     $ 19,722,594       100.00 %
   
As of December 31, 2012
 
Classes of Loans/Leases
 
Accruing Past
Due 90 Days or
More
   
Nonaccrual Loans/Leases **
   
Troubled Debt Restructurings - Accruing
   
Total
Nonperforming Loans/Leases
   
 
Percentage of
Total
Nonperforming Loans/Leases
 
 
                               
Commercial and Industrial
  $ 120,000     $ 1,564,499     $ 184,084     $ 1,868,583       7.36 %
Commercial Real Estate
                                       
Owner-Occupied Commercial Real Estate
    -       627,245       -       627,245       2.47 %
Commercial Construction, Land Development, and Other Land
    -       2,781,562       1,016,023       3,797,585       14.96 %
Other Non Owner-Occupied Commercial Real Estate
    -       10,262,176       5,820,765       16,082,941       63.34 %
Direct Financing Leases
    -       998,802       -       998,802       3.93 %
Residential Real Estate
    -       1,049,518       167,739       1,217,257       4.79 %
Installment and Other Consumer
    39,481       648,693       110,982       799,156       3.15 %
    $ 159,481     $ 17,932,495     $ 7,299,593     $ 25,391,569       100.00 %
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   
Three Months Ended March 31, 2013
 
                                     
   
Commercial and Industrial
   
Commercial Real
Estate
   
Direct Financing Leases
   
Residential Real
Estate
   
Installment and
Other Consumer
   
Total
 
                                     
Balance, beginning
  $ 4,531,545     $ 11,069,502     $ 1,990,395     $ 1,070,328     $ 1,263,434     $ 19,925,204  
Provisions charged to expense
    (87,807 )     1,114,294       378,623       8,899       (356,227 )     1,057,782  
Loans/leases charged off
    (215 )     -       (73,049 )     (112,891 )     (116,612 )     (302,767 )
Recoveries on loans/leases previously charged off
    22,741       5,157       554       -       60,791       89,243  
Balance, ending
  $ 4,466,264     $ 12,188,953     $ 2,296,523     $ 966,336     $ 851,386     $ 20,769,462  
   
Three Months Ended March 31, 2012
 
                                     
   
Commercial and Industrial
   
Commercial Real
Estate
   
Direct Financing Leases
   
Residential Real
Estate
   
Installment and
Other Consumer
   
Total
 
                                     
Balance, beginning
  $ 4,878,006     $ 10,596,958     $ 1,339,496     $ 704,946     $ 1,269,856     $ 18,789,262  
Provisions charged to expense
    (90,900 )     257,864       315,446       262,968       35,068       780,446  
Loans/leases charged off
    (376,408 )     -       (315,721 )     (4,757 )     (127,866 )     (824,752 )
Recoveries on loans/leases previously charged off
    174,769       620       27,307       -       58,992       261,688  
Balance, ending
  $ 4,585,467     $ 10,855,442     $ 1,366,528     $ 963,157     $ 1,236,050     $ 19,006,644  
   
As of March 31, 2013
 
   
Commercial and Industrial
   
Commercial Real
Estate
   
Direct Financing Leases
   
Residential Real
Estate
   
Installment and
Other Consumer
   
Total
 
                                     
Allowance for loans/leases individually evaluated for impairment
  $ 498,260     $ 3,507,839     $ 325,294     $ 95,232     $ 117,131     $ 4,543,756  
Allowance for loans/leases collectively evaluated for impairment
    3,968,004       8,681,114       1,971,229       871,104       734,255       16,225,706  
    $ 4,466,264     $ 12,188,953     $ 2,296,523     $ 966,336     $ 851,386     $ 20,769,462  
                                                 
                                                 
Loans/leases individually evaluated for impairment
  $ 614,021     $ 14,460,687     $ 1,210,936     $ 935,936     $ 1,124,082     $ 18,345,662  
Loans/leases collectively evaluated for impairment
    397,508,219       584,172,931       108,443,378       114,612,273       65,169,821       1,269,906,622  
    $ 398,122,240     $ 598,633,618     $ 109,654,314     $ 115,548,209     $ 66,293,903     $ 1,288,252,284  
                                                 
                                                 
Allowance as a percentage of loans/leases individually evaluated for impairment
    81.15 %     24.26 %     26.86 %     10.18 %     10.42 %     24.77 %
Allowance as a percentage of loans/leases collectively evaluated for impairment
    1.00 %     1.49 %     1.82 %     0.76 %     1.13 %     1.28 %
      1.12 %     2.04 %     2.09 %     0.84 %     1.28 %     1.61 %
   
As of December 31, 2012
 
   
Commercial and Industrial
   
Commercial Real
Estate
   
Direct Financing Leases
   
Residential Real
Estate
   
Installment and
Other Consumer
   
Total
 
                                     
Allowance for loans/leases individually evaluated for impairment
  $ 280,170     $ 4,005,042     $ 125,000     $ 105,565     $ 71,992     $ 4,587,769  
Allowance for loans/leases collectively evaluated for impairment
    4,251,375       7,064,460       1,865,395       964,763       1,191,442       15,337,435  
    $ 4,531,545     $ 11,069,502     $ 1,990,395     $ 1,070,328     $ 1,263,434     $ 19,925,204  
                                                 
Loans/leases individually evaluated for impairment
  $ 1,006,952     $ 20,383,846     $ 998,802     $ 1,217,256     $ 687,355     $ 24,294,211  
Loans/leases collectively evaluated for impairment
    393,237,300       573,595,393       102,686,854       114,364,317       76,033,159       1,259,917,023  
    $ 394,244,252     $ 593,979,239     $ 103,685,656     $ 115,581,573     $ 76,720,514     $ 1,284,211,234  
                                                 
Allowance as a percentage of loans/leases individually evaluated for impairment
    27.82 %     19.65 %     12.51 %     8.67 %     10.47 %     18.88 %
Allowance as a percentage of loans/leases collectively evaluated for impairment
    1.08 %     1.23 %     1.82 %     0.84 %     1.57 %     1.22 %
      1.15 %     1.86 %     1.92 %     0.93 %     1.65 %     1.55 %
Impaired Financing Receivables [Table Text Block]
Classes of Loans/Leases
 
Recorded
Investment
   
Unpaid
Principal Balance
   
Related
Allowance
   
Average
Recorded
Investment
   
Interest
Income
Recognized
   
Interest Income Recognized for
Cash Payments Received
 
                                     
Impaired Loans/Leases with No Specific Allowance Recorded:
                                               
Commercial and Industrial
  $ 402,621     $ 775,004     $ -     $ 767,929     $ 1,924     $ 1,924  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    498,946       498,946       -       507,451       -       -  
Commercial Construction, Land Development, and Other Land
    -       -       -       -       -       -  
Other Non Owner-Occupied Commercial Real Estate
    47,958       47,958       -       3,198,617       40,116       40,116  
Direct Financing Leases
    789,346       789,346       -       831,677       -       -  
Residential Real Estate
    630,324       630,324       -       810,583       -       -  
Installment and Other Consumer
    196,615       196,615       -       187,590       2,093       2,093  
    $ 2,565,810     $ 2,938,193     $ -     $ 6,303,847     $ 44,133     $ 44,133  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
Commercial and Industrial
  $ 211,400     $ 264,334     $ 498,260     $ 216,133     $ -     $ -  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    -       -       -       -       -       -  
Commercial Construction, Land Development, and Other Land
    3,929,839       3,929,839       1,154,155       3,933,530       2,703       2,703  
Other Non Owner-Occupied Commercial Real Estate
    9,983,944       10,236,903       2,353,684       10,046,487       4,501       4,501  
Direct Financing Leases
    421,590       421,590       325,294       273,192       -       -  
Residential Real Estate
    305,612       305,612       95,232       308,841       -       -  
Installment and Other Consumer
    927,467       927,467       117,131       629,810       333       333  
    $ 15,779,852     $ 16,085,745     $ 4,543,756     $ 15,407,993     $ 7,537     $ 7,537  
                                                 
Total Impaired Loans/Leases:
                                               
Commercial and Industrial
  $ 614,021     $ 1,039,338     $ 498,260     $ 984,062     $ 1,924     $ 1,924  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    498,946       498,946       -       507,451       -       -  
Commercial Construction, Land Development, and Other Land
    3,929,839       3,929,839       1,154,155       3,933,530       2,703       2,703  
Other Non Owner-Occupied Commercial Real Estate
    10,031,902       10,284,861       2,353,684       13,245,104       44,617       44,617  
Direct Financing Leases
    1,210,936       1,210,936       325,294       1,104,869       -       -  
Residential Real Estate
    935,936       935,936       95,232       1,119,424       -       -  
Installment and Other Consumer
    1,124,082       1,124,082       117,131       817,400       2,426       2,426  
    $ 18,345,662     $ 19,023,938     $ 4,543,756     $ 21,711,840     $ 51,670     $ 51,670  
Classes of Loans/Leases
 
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
   
Average
Recorded
Investment
   
Interest Income Recognized
   
Interest Income Recognized for
Cash Payments Received
 
                                     
Impaired Loans/Leases with No Specific Allowance Recorded:
                                   
Commercial and Industrial
  $ 358,028     $ 1,005,019     $ -     $ 396,127     $ -     $ -  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    581,747       581,747       -       637,245       -       -  
Commercial Construction, Land Development, and Other Land
    337,500       337,500       -       112,500       2,168       2,168  
Other Non Owner-Occupied Commercial Real Estate
    3,735,092       3,735,092       -       4,367,673       894       894  
Direct Financing Leases
    602,456       602,456       -       922,197       -       -  
Residential Real Estate
    676,244       676,244       -       815,292       1,673       1,673  
Installment and Other Consumer
    951,431       951,431       -       950,111       23       23  
    $ 7,242,498     $ 7,889,489     $ -     $ 8,201,145     $ 4,758     $ 4,758  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
Commercial and Industrial
  $ 1,441,155     $ 1,791,155     $ 371,974     $ 1,648,384     $ 1,980     $ 1,980  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    199,427       199,427       30,279       199,427       -       -  
Commercial Construction, Land Development, and Other Land
    7,941,358       7,941,358       2,166,666       7,891,719       -       -  
Other Non Owner-Occupied Commercial Real Estate
    11,451,204       11,951,204       1,627,176       11,496,658       67,551       67,551  
Direct Financing Leases
    118,275       118,275       35,000       91,501       -       -  
Residential Real Estate
    467,007       467,007       155,102       383,095       -       -  
Installment and Other Consumer
    19,911       19,911       19,911       20,021       -       -  
    $ 21,638,337     $ 22,488,337     $ 4,406,108     $ 21,730,805     $ 69,531     $ 69,531  
                                                 
Total Impaired Loans/Leases:
                                               
Commercial and Industrial
  $ 1,799,183     $ 2,796,174     $ 371,974     $ 2,044,511     $ 1,980     $ 1,980  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    781,174       781,174       30,279       836,672       -       -  
Commercial Construction, Land Development, and Other Land
    8,278,858       8,278,858       2,166,666       8,004,219       2,168       2,168  
Other Non Owner-Occupied Commercial Real Estate
    15,186,296       15,686,296       1,627,176       15,864,331       68,445       68,445  
Direct Financing Leases
    720,731       720,731       35,000       1,013,698       -       -  
Residential Real Estate
    1,143,251       1,143,251       155,102       1,198,387       1,673       1,673  
Installment and Other Consumer
    971,342       971,342       19,911       970,132       23       23  
    $ 28,880,835     $ 30,377,826     $ 4,406,108     $ 29,931,950     $ 74,289     $ 74,289  
Classes of Loans/Leases
 
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
 
                   
Impaired Loans/Leases with No Specific Allowance Recorded:
                 
Commercial and Industrial
  $ 438,355     $ 1,203,710     $ -  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    503,321       503,321       -  
Commercial Construction, Land Development, and Other Land
    678,523       678,523       -  
Other Non Owner-Occupied Commercial Real Estate
    495,702       495,702       -  
Direct Financing Leases
    777,645       777,645       -  
Residential Real Estate
    944,211       1,127,242       -  
Installment and Other Consumer
    534,368       534,368       -  
    $ 4,372,125     $ 5,320,511     $ -  
                         
Impaired Loans/Leases with Specific Allowance Recorded:
                       
Commercial and Industrial
  $ 568,597     $ 590,849     $ 280,170  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    -       -       -  
Commercial Construction, Land Development, and Other Land
    3,967,583       3,967,583       1,105,795  
Other Non Owner-Occupied Commercial Real Estate
    14,738,717       14,991,676       2,899,247  
Direct Financing Leases
    221,157       221,157       125,000  
Residential Real Estate
    273,045       273,045       105,565  
Installment and Other Consumer
    152,987       152,987       71,992  
    $ 19,922,086     $ 20,197,297     $ 4,587,769  
                         
Total Impaired Loans/Leases:
                       
Commercial and Industrial
  $ 1,006,952     $ 1,794,559     $ 280,170  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    503,321       503,321       -  
Commercial Construction, Land Development, and Other Land
    4,646,106       4,646,106       1,105,795  
Other Non Owner-Occupied Commercial Real Estate
    15,234,419       15,487,378       2,899,247  
Direct Financing Leases
    998,802       998,802       125,000  
Residential Real Estate
    1,217,256       1,400,287       105,565  
Installment and Other Consumer
    687,355       687,355       71,992  
    $ 24,294,211     $ 25,517,808     $ 4,587,769  
Financing Receivable Credit Quality Indicators [Table Text Block]
   
As of March 31, 2013
 
         
Commercial Real Estate
       
               
Non Owner-Occupied
       
Internally Assigned Risk Rating
 
Commercial and
Industrial
   
Owner-Occupied
Commercial Real
Estate
   
Commercial
Construction,
Land
Development,
and Other Land
   
Other Commercial
 Real Estate
   
Total
 
                               
Pass (Ratings 1 through 5)
  $ 374,705,482     $ 203,077,969     $ 37,563,441     $ 303,600,297     $ 918,947,189  
Special Mention (Rating 6)
    10,752,887       4,276,925       3,536,555       9,043,854       27,610,221  
Substandard (Rating 7)
    12,663,871       4,946,645       5,349,164       27,238,768       50,198,448  
Doubtful (Rating 8)
    -       -       -       -       -  
    $ 398,122,240     $ 212,301,539     $ 46,449,160     $ 339,882,919     $ 996,755,858  
   
As of December 31, 2012
 
         
Commercial Real Estate
             
               
Non Owner-Occupied
       
Internally Assigned Risk Rating
 
Commercial and
Industrial
   
Owner-Occupied
Commercial Real
Estate
   
Commercial
Construction,
Land
Development,
and Other Land
   
Other Commercial
Real Estate
   
Total
 
                               
Pass (Ratings 1 through 5)
  $ 371,856,380     $ 195,567,523     $ 38,125,793     $ 312,370,393     $ 917,920,089  
Special Mention (Rating 6)
    8,008,866       5,488,602       1,238,152       7,319,902       22,055,522  
Substandard (Rating 7)
    14,379,006       3,855,183       5,598,436       24,415,255       48,247,880  
Doubtful (Rating 8)
    -       -       -       -       -  
    $ 394,244,252     $ 204,911,308     $ 44,962,381     $ 344,105,550     $ 988,223,491  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
   
As of March 31, 2013
         
Delinquency Status *
 
Direct Financing
Leases
   
Residential Real
Estate
   
Installment and
Other Consumer
   
Total
         
                                         
Performing
  $ 108,443,378     $ 114,612,273     $ 65,169,301     $ 288,224,952          
Nonperforming
    1,210,936       935,936       1,124,602       3,271,474          
    $ 109,654,314     $ 115,548,209     $ 66,293,903     $ 291,496,426          
   
As of December 31, 2012
         
Delinquency Status *
 
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
         
                                         
Performing
  $ 102,686,854     $ 114,364,316     $ 75,921,358     $ 292,972,528          
Nonperforming
    998,802       1,217,257       799,156       3,015,215          
    $ 103,685,656     $ 115,581,573     $ 76,720,514     $ 295,987,743          
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   
For the three months ended March 31, 2013
   
For the three months ended March 31, 2012
 
Classes of Loans/Leases
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
   
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                                 
CONCESSION - Significant payment delay
                                               
Owner-Occupied Commercial Real Estate
    1     $ 47,958     $ 47,958     $ -       -     $ -     $ -     $ -  
Commercial Constructuion, Land Development, and Other Land
    -       -       -       -       2     $ 200,000     $ 200,000     $ 144,000  
      1     $ 47,958     $ 47,958     $ -       2     $ 200,000     $ 200,000     $ 144,000  
                                                                 
CONCESSION - Extension of maturity
                                                               
Commercial and Industrial
    3     $ 809,494     $ 809,494     $ 188,700       -     $ -     $ -     $ -  
      3     $ 809,494     $ 809,494     $ 188,700       -     $ -     $ -     $ -  
                                                                 
CONCESSION - Interest rate adjusted below market
                                                               
Commercial Constructuion, Land Development, and Other Land
    -     $ -     $ -     $ -       1     $ 337,500     $ 337,500     $ -  
Residential Real Estate
    -       -       -       -       1       167,739       167,739       -  
Installment and Other Consumer
    -       -       -       -       1       16,043       16,043       -  
      -     $ -     $ -     $ -       3     $ 521,282     $ 521,282     $ -  
                                                                 
TOTAL
    4     $ 857,452     $ 857,452     $ 188,700       5     $ 721,282     $ 721,282     $ 144,000