XML 47 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 3 - Loans/Leases Receivable (Tables)
3 Months Ended
Mar. 31, 2014
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
   

As of March 31,

2014

   

As of December 31,

2013

 
                 

Commercial and industrial loans

  $ 442,350,475     $ 431,688,129  

Commercial real estate loans

               

Owner-occupied commercial real estate

    269,483,524       261,215,912  

Commercial construction, land development, and other land

    55,194,025       57,844,902  

Other non owner-occupied commercial real estate

    354,550,656       352,692,115  
      679,228,205       671,752,929  
                 

Direct financing leases *

    139,994,059       128,901,442  

Residential real estate loans **

    148,950,217       147,356,323  

Installment and other consumer loans

    76,809,540       76,033,810  
      1,487,332,496       1,455,732,633  

Plus deferred loan/lease origination costs, net of fees

    5,247,046       4,546,925  
      1,492,579,542       1,460,279,558  

Less allowance for estimated losses on loans/leases

    (22,653,270 )     (21,448,048 )
    $ 1,469,926,272     $ 1,438,831,510  
                 
                 

* Direct financing leases:

               

Net minimum lease payments to be received

  $ 158,423,507     $ 145,662,254  

Estimated unguaranteed residual values of leased assets

    1,611,999       1,694,499  

Unearned lease/residual income

    (20,041,447 )     (18,455,311 )
      139,994,059       128,901,442  

Plus deferred lease origination costs, net of fees

    5,347,779       4,814,183  
      145,341,838       133,715,625  

Less allowance for estimated losses on leases

    (2,820,239 )     (2,517,217 )
    $ 142,521,599     $ 131,198,408  
Past Due Financing Receivables [Table Text Block]
   

As of March 31, 2014

 

 

 

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

  $ 440,037,552     $ 679,842     $ 82,110     $ 4,838     $ 1,546,133     $ 442,350,475  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    268,087,219       217,205       101,723       -       1,077,377       269,483,524  

Commercial Construction, Land Development, and Other Land

    53,069,537       943,219       -       -       1,181,269       55,194,025  

Other Non Owner-Occupied Commercial Real Estate

    342,951,740       246,141       1,104,646       -       10,248,129       354,550,656  

Direct Financing Leases

    136,956,753       1,684,403       120,969       735       1,231,199       139,994,059  

Residential Real Estate

    145,891,697       1,562,455       -       -       1,496,065       148,950,217  

Installment and Other Consumer

    75,402,962       429,310       104,031       2       873,235       76,809,540  
    $ 1,462,397,460     $ 5,762,575     $ 1,513,479     $ 5,575     $ 17,653,407     $ 1,487,332,496  
                                                 

As a percentage of total loan/lease portfolio

    98.32 %     0.39 %     0.10 %     0.00 %     1.19 %     100.00 %
   

As of December 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

  $ 429,557,699     $ 199,949     $ 185,500     $ -     $ 1,744,981     $ 431,688,129  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    258,557,660       465,418       993,163       60,286       1,139,385       261,215,912  

Commercial Construction, Land Development, and Other Land

    56,301,186       358,626       -       -       1,185,090       57,844,902  

Other Non Owner-Occupied Commercial Real Estate

    341,743,730       476,877       151,017       -       10,320,491       352,692,115  

Direct Financing Leases

    126,878,515       714,464       414,005       -       894,458       128,901,442  

Residential Real Estate

    142,353,936       3,088,516       275,262       20,126       1,618,483       147,356,323  

Installment and Other Consumer

    74,811,489       127,082       116,468       3,762       975,009       76,033,810  
    $ 1,430,204,215     $ 5,430,932     $ 2,135,415     $ 84,174     $ 17,877,897     $ 1,455,732,633  
                                                 

As a percentage of total loan/lease portfolio

    98.25 %     0.37 %     0.15 %     0.01 %     1.23 %     100.00 %
Schedule of Nonperforming Loans Leases [Table Text Block]
   

As of March 31, 2014

 

 

 

 

 

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

  $ 4,838     $ 1,546,133     $ 179,695     $ 1,730,666       9.29 %

Commercial Real Estate

                                       

Owner-Occupied Commercial Real Estate

    -       1,077,377       -       1,077,377       5.78 %

Commercial Construction, Land Development, and Other Land

    -       1,181,269       -       1,181,269       6.34 %

Other Non Owner-Occupied Commercial Real Estate

    -       10,248,129       -       10,248,129       55.00 %

Direct Financing Leases

    735       1,231,199       89,443       1,321,377       7.09 %

Residential Real Estate

    -       1,496,065       347,543       1,843,608       9.89 %

Installment and Other Consumer

    2       873,235       357,000       1,230,237       6.60 %
    $ 5,575     $ 17,653,407     $ 973,681     $ 18,632,663       100.00 %
   

As of December 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

  $ -     $ 1,744,981     $ 878,381     $ 2,623,362       12.81 %

Commercial Real Estate

                                       

Owner-Occupied Commercial Real Estate

    60,286       1,139,385       -       1,199,671       5.86 %

Commercial Construction, Land Development, and Other Land

    -       1,185,090       -       1,185,090       5.79 %

Other Non Owner-Occupied Commercial Real Estate

    -       10,320,491       905,205       11,225,696       54.80 %

Direct Financing Leases

    -       894,458       -       894,458       4.37 %

Residential Real Estate

    20,126       1,618,483       371,995       2,010,604       9.82 %

Installment and Other Consumer

    3,762       975,009       367,000       1,345,771       6.57 %
    $ 84,174     $ 17,877,897     $ 2,522,581     $ 20,484,652       100.00 %
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Three Months Ended March 31, 2014

 
   

 

Commercial and

Industrial

   

Commercial Real

Estate

   

Direct Financing 

Leases

   

Residential Real 

Estate

   

Installment and

Other Consumer

   

Total

 
                                                 

Balance, beginning

  $ 5,648,774     $ 10,705,434     $ 2,517,217     $ 1,395,849     $ 1,180,774     $ 21,448,048  

Provisions (credits) charged to expense

    976,790       (229,985 )     352,647       (4,355 )     (935 )     1,094,162  

Loans/leases charged off

    (4,023 )     (4,098 )     (65,733 )     (2,712 )     (2,755 )     (79,321 )

Recoveries on loans/leases previously charged off

    26,117       116,306       16,108       103       31,747       190,381  

Balance, ending

  $ 6,647,658     $ 10,587,657     $ 2,820,239     $ 1,388,885     $ 1,208,831     $ 22,653,270  
   

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 (credits) 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  
   

As of March 31, 2014

 
   

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

  $ 732,427     $ 2,712,472     $ 298,303     $ 224,972     $ 396,897     $ 4,365,071  

Allowance for loans/leases collectively evaluated for impairment

    5,915,231       7,875,185       2,521,936       1,163,913       811,934       18,288,199  
    $ 6,647,658     $ 10,587,657     $ 2,820,239     $ 1,388,885     $ 1,208,831     $ 22,653,270  
                                                 
                                                 

Loans/leases individually evaluated for impairment

  $ 1,400,758     $ 12,076,304     $ 1,320,642     $ 1,843,608     $ 1,230,235     $ 17,871,547  

Loans/leases collectively evaluated for impairment

    440,949,717       667,151,901       138,673,417       147,106,609       75,579,305       1,469,460,949  
    $ 442,350,475     $ 679,228,205     $ 139,994,059     $ 148,950,217     $ 76,809,540     $ 1,487,332,496  
                                                 
                                                 

Allowance as a percentage of loans/leases individually evaluated for impairment

    52.29 %     22.46 %     22.59 %     12.20 %     32.26 %     24.42 %

Allowance as a percentage of loans/leases collectively evaluated for impairment

    1.34 %     1.18 %     1.82 %     0.79 %     1.07 %     1.24 %
      1.50 %     1.56 %     2.01 %     0.93 %     1.57 %     1.52 %
   

As of December 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

  $ 927,453     $ 3,174,704     $ 192,847     $ 246,266     $ 467,552     $ 5,008,822  

Allowance for loans/leases collectively evaluated for impairment

    4,721,321       7,530,730       2,324,370       1,149,583       713,222       16,439,226  
    $ 5,648,774     $ 10,705,434     $ 2,517,217     $ 1,395,849     $ 1,180,774     $ 21,448,048  
                                                 

Loans/leases individually evaluated for impairment

  $ 1,761,850     $ 12,956,915     $ 894,458     $ 2,116,747     $ 1,350,450     $ 19,080,420  

Loans/leases collectively evaluated for impairment

    429,926,279       658,796,014       128,006,984       145,239,576       74,683,360       1,436,652,213  
    $ 431,688,129     $ 671,752,929     $ 128,901,442     $ 147,356,323     $ 76,033,810     $ 1,455,732,633  
                                                 

Allowance as a percentage of loans/leases individually evaluated for impairment

    52.64 %     24.50 %     21.56 %     11.63 %     34.62 %     26.25 %

Allowance as a percentage of loans/leases collectively evaluated for impairment

    1.10 %     1.14 %     1.82 %     0.79 %     0.95 %     1.14 %
      1.31 %     1.59 %     1.95 %     0.95 %     1.55 %     1.47 %
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

  $ 441,945     $ 517,833     $ -     $ 482,151     $ 1,888     $ 1,888  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    389,876       389,876       -       436,412       -       -  

Commercial Construction, Land Development, and Other Land

    2,124,350       2,247,550       -       2,127,392       -       -  

Other Non Owner-Occupied Commercial Real Estate

    1,983,846       1,983,846       -       2,376,752       13,283       13,283  

Direct Financing Leases

    619,800       619,800       -       586,567       -       -  

Residential Real Estate

    977,436       977,436       -       1,222,955       1,455       1,455  

Installment and Other Consumer

    833,338       833,338       -       897,665       890       890  
    $ 7,370,591     $ 7,569,679     $ -     $ 8,129,894     $ 17,516     $ 17,516  
                                                 

Impaired Loans/Leases with Specific Allowance Recorded:

                                               

Commercial and Industrial

  $ 958,813     $ 1,449,488     $ 732,427     $ 910,410     $ -     $ -  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    224,892       224,892       117,555       112,438       -       -  

Commercial Construction, Land Development, and Other Land

    685,292       796,492       477,293       685,834       -       -  

Other Non Owner-Occupied Commercial Real Estate

    6,668,048       7,373,330       2,117,624       6,682,038       -       -  

Direct Financing Leases

    700,842       700,842       298,303       467,524       -       -  

Residential Real Estate

    866,172       866,172       224,972       793,141       774       774  

Installment and Other Consumer

    396,897       396,897       396,897       397,897       -       -  
    $ 10,500,956     $ 11,808,113     $ 4,365,071     $ 10,049,282     $ 774     $ 774  
                                                 

Total Impaired Loans/Leases:

                                               

Commercial and Industrial

  $ 1,400,758     $ 1,967,321     $ 732,427     $ 1,392,561     $ 1,888     $ 1,888  

Commercial Real Estate

                                               

Owner-Occupied Commercial Real Estate

    614,768       614,768       117,555       548,850       -       -  

Commercial Construction, Land Development, and Other Land

    2,809,642       3,044,042       477,293       2,813,226       -       -  

Other Non Owner-Occupied Commercial Real Estate

    8,651,894       9,357,176       2,117,624       9,058,790       13,283       13,283  

Direct Financing Leases

    1,320,642       1,320,642       298,303       1,054,091       -       -  

Residential Real Estate

    1,843,608       1,843,608       224,972       2,016,096       2,229       2,229  

Installment and Other Consumer

    1,230,235       1,230,235       396,897       1,295,562       890       890  
    $ 17,871,547     $ 19,377,792     $ 4,365,071     $ 18,179,176     $ 18,290     $ 18,290  

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  
Information for Impaired Loans Leases [Table Text Block]

Classes of Loans/Leases

 

Recorded

Investment

   

Unpaid

 Principal

Balance

   

Related

Allowance

 
                         

Impaired Loans/Leases with No Specific Allowance Recorded:

                       

Commercial and Industrial

  $ 492,622     $ 568,951     $ -  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    392,542       392,542       -  

Commercial Construction, Land Development, and Other Land

    1,943,168       2,054,368       -  

Other Non Owner-Occupied Commercial Real Estate

    1,790,279       1,902,279       -  

Direct Financing Leases

    557,469       557,469       -  

Residential Real Estate

    1,071,927       1,071,927       -  

Installment and Other Consumer

    509,667       509,667       -  
    $ 6,757,674     $ 7,057,203     $ -  
                         

Impaired Loans/Leases with Specific Allowance Recorded:

                       

Commercial and Industrial

  $ 1,269,228     $ 1,956,755     $ 927,453  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    159,247       159,247       67,498  

Commercial Construction, Land Development, and Other Land

    888,547       1,011,747       503,825  

Other Non Owner-Occupied Commercial Real Estate

    7,783,132       8,488,414       2,603,381  

Direct Financing Leases

    336,989       336,989       192,847  

Residential Real Estate

    1,044,820       1,044,820       246,266  

Installment and Other Consumer

    840,783       840,783       467,552  
    $ 12,322,746     $ 13,838,755     $ 5,008,822  
                         

Total Impaired Loans/Leases:

                       

Commercial and Industrial

  $ 1,761,850     $ 2,525,706     $ 927,453  

Commercial Real Estate

                       

Owner-Occupied Commercial Real Estate

    551,789       551,789       67,498  

Commercial Construction, Land Development, and Other Land

    2,831,715       3,066,115       503,825  

Other Non Owner-Occupied Commercial Real Estate

    9,573,411       10,390,693       2,603,381  

Direct Financing Leases

    894,458       894,458       192,847  

Residential Real Estate

    2,116,747       2,116,747       246,266  

Installment and Other Consumer

    1,350,450       1,350,450       467,552  
    $ 19,080,420     $ 20,895,958     $ 5,008,822  
Financing Receivable Credit Quality Indicators [Table Text Block]
   

As of March 31, 2014

 
           

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)

  $ 419,982,030     $ 250,623,915     $ 50,250,005     $ 327,819,856     $ 1,048,675,806  

Special Mention (Rating 6)

    12,464,206       10,356,128       -       1,765,205       24,585,539  

Substandard (Rating 7)

    9,904,239       8,503,481       4,944,020       24,965,595       48,317,335  

Doubtful (Rating 8)

    -       -       -       -       -  
    $ 442,350,475     $ 269,483,524     $ 55,194,025     $ 354,550,656     $ 1,121,578,680  
   

As of December 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)

  $ 407,294,743     $ 250,028,731     $ 51,868,919     $ 326,168,882     $ 1,035,361,275  

Special Mention (Rating 6)

    11,355,713       8,318,232       1,588,086       3,310,017       24,572,048  

Substandard (Rating 7)

    13,037,673       2,868,949       4,387,897       23,213,216       43,507,735  

Doubtful (Rating 8)

    -       -       -       -       -  
    $ 431,688,129     $ 261,215,912     $ 57,844,902     $ 352,692,115     $ 1,103,441,058  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]
   

As of March 31, 2014

 

Delinquency Status *

 

Direct Financing

Leases

   

Residential Real

Estate

   

Installment and 

Other Consumer

   

Total

 
                                 

Performing

  $ 138,672,682     $ 147,106,609     $ 75,579,303     $ 361,358,594  

Nonperforming

    1,321,377       1,843,608       1,230,237       4,395,222  
    $ 139,994,059     $ 148,950,217     $ 76,809,540     $ 365,753,816  
   

As of December 31, 2013

 

Delinquency Status *

 

Direct Financing

Leases

   

Residential Real

Estate

   

Installment and

Other Consumer

   

Total

 
                                 

Performing

  $ 128,006,984     $ 145,345,719     $ 74,688,039     $ 348,040,742  

Nonperforming

    894,458       2,010,604       1,345,771       4,250,833  
    $ 128,901,442     $ 147,356,323     $ 76,033,810     $ 352,291,575  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

For the three months ended March 31, 2014

   

For the three months ended March 31, 2013

 

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     $ -  

Direct Financing Leases

    1     $ 89,443     $ 89,443     $ -       -     $ -     $ -     $ -  
      1     $ 89,443     $ 89,443     $ -       1     $ 47,958     $ 47,958     $ -  
                                                                 

CONCESSION - Extension of maturity

                                                               

Commercial and Industrial

    -     $ -     $ -     $ -       3     $ 809,494     $ 809,494     $ 188,700  

Direct Financing Leases

    1     $ 70,144     $ 70,144     $ 24,246       -     $ -     $ -     $ -  
      1     $ 70,144     $ 70,144     $ 24,246       3     $ 809,494     $ 809,494     $ 188,700  
                                                                 

TOTAL

    2     $ 159,587     $ 159,587     $ 24,246       4     $ 857,452     $ 857,452     $ 188,700