XML 23 R12.htm IDEA: XBRL DOCUMENT v3.5.0.2
Note 3 - Loans Leases Receivable
6 Months Ended
Jun. 30, 2016
Notes to Financial Statements  
Financing Receivables [Text Block]
NOTE 3
– LOANS/LEASES RECEIVABLE
 
The composition of the loan/lease portfolio as of June 30, 2016 and December 31, 2015 is presented as follows:
 
   
As of June 30,
   
As of December 31,
 
   
2016
   
2015
 
                 
C&I loans
  $ 706,261,186     $ 648,159,892  
CRE loans
               
Owner-occupied CRE
    258,688,445       252,523,164  
Commercial construction, land development, and other land
    48,948,825       49,083,844  
Other non owner-occupied CRE
    476,741,839       422,761,757  
      784,379,109       724,368,765  
                 
Direct financing leases *
    169,927,481       173,655,605  
Residential real estate loans **
    180,482,005       170,432,530  
Installment and other consumer loans
    73,658,172       73,669,493  
      1,914,707,953       1,790,286,285  
Plus deferred loan/lease origination costs, net of fees
    8,065,444       7,736,390  
      1,922,773,397       1,798,022,675  
Less allowance
    (28,097,490 )     (26,140,906 )
    $ 1,894,675,907     $ 1,771,881,769  
                 
                 
* Direct financing leases:
               
Net minimum lease payments to be received
  $ 190,107,687     $ 195,476,230  
Estimated unguaranteed residual values of leased assets
    1,085,154       1,165,706  
Unearned lease/residual income
    (21,265,360 )     (22,986,331 )
      169,927,481       173,655,605  
Plus deferred lease origination costs, net of fees
    6,339,871       6,594,582  
      176,267,352       180,250,187  
Less allowance
    (3,226,194 )     (3,395,088 )
    $ 173,041,158     $ 176,855,099  
 
*Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management’s expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no losses related to residual values for the three and six months ended June 30, 2016 and 2015.
 
**Includes residential real estate loans held for sale totaling $1,558,500 and $565,850 as of June 30, 2016, and December 31, 2015, respectively.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
The aging of the loan/lease portfolio by classes of loans/leases as of June 30, 2016 and December 31, 2015 is presented as follows:
 
   
As of June 30, 2016
 
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
 
                                                 
C&I
  $ 687,859,076     $ 400,711     $ 13,225,353     $ -     $ 4,776,046     $ 706,261,186  
CRE
                                               
Owner-Occupied CRE
    257,503,344       141,571       -       -       1,043,530       258,688,445  
Commercial Construction, Land Development, and Other Land
    48,759,844       -       -       -       188,981       48,948,825  
Other Non Owner-Occupied CRE
    473,256,279       530,808       1,384,387       84,500       1,485,865       476,741,839  
Direct Financing Leases
    165,927,453       1,036,764       1,230,235       -       1,733,029       169,927,481  
Residential Real Estate
    179,075,229       -       215,561       -       1,191,215       180,482,005  
Installment and Other Consumer
    72,831,797       446,971       59,391       1,868       318,145       73,658,172  
    $ 1,885,213,022     $ 2,556,825     $ 16,114,927     $ 86,368     $ 10,736,811     $ 1,914,707,953  
                                                 
As a percentage of total loan/lease portfolio
    98.46 %     0.13 %     0.84 %     0.00 %     0.56 %     100.00 %
 
   
As of December 31, 2015
 
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
 
                                                 
C&I
  $ 640,725,241     $ 1,636,860     $ 5,816     $ -     $ 5,791,975     $ 648,159,892  
CRE
                                               
Owner-Occupied CRE
    251,612,752       182,949       -       -       727,463       252,523,164  
Commercial Construction, Land Development, and Other Land
    48,890,040       -       -       -       193,804       49,083,844  
Other Non Owner-Occupied CRE
    420,819,874       614,732       219,383       -       1,107,768       422,761,757  
Direct Financing Leases
    170,021,289       1,490,818       439,314       2,843       1,701,341       173,655,605  
Residential Real Estate
    166,415,118       2,800,589       200,080       -       1,016,743       170,432,530  
Installment and Other Consumer
    73,134,197       412,052       14,127       -       109,117       73,669,493  
    $ 1,771,618,511     $ 7,138,000     $ 878,720     $ 2,843     $ 10,648,211     $ 1,790,286,285  
                                                 
As a percentage of total loan/lease portfolio
    98.96 %     0.40 %     0.05 %     0.00 %     0.59 %     100.00 %
 
* Inflated due to a small number of loans that were not renewed timely. Since June 30, 2016, these loans were renewed without issue.
 
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
NPLs by classes of loans/leases as of June 30, 2016 and December 31, 2015 are presented as follows:
 
   
As of June 30, 2016
 
Classes of Loans/Leases
 
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases *
   
Accruing
TDRs
   
Total NPLs
   
Percentage of Total NPLs
 
                                         
C&I
  $ -     $ 4,776,046     $ 171,108     $ 4,947,154       39.34 %
CRE
                                       
Owner-Occupied CRE
    -       1,043,530       -       1,043,530       8.30 %
Commercial Construction, Land Development, and Other Land
    -       188,981       -       188,981       1.50 %
Other Non Owner-Occupied CRE
    84,500       1,485,865       -       1,570,365       12.49 %
Direct Financing Leases
    -       1,733,029       1,059,919       2,792,948       22.21 %
Residential Real Estate
    -       1,191,215       393,799       1,585,014       12.60 %
Installment and Other Consumer
    1,868       318,145       128,151       448,164       3.56 %
    $ 86,368     $ 10,736,811     $ 1,752,977     $ 12,576,156       100.00 %
 
*Nonaccrual loans/leases included $2,351,137 of TDRs, including $767,261 in C&I loans, $1,422,722 in CRE loans, $34,850 in direct financing leases, $113,031 in residential real estate loans, and $13,273 in installment loans.
 
   
As of December 31, 2015
 
Classes of Loans/Leases
 
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases **
   
Accruing
TDRs
   
Total NPLs
   
Percentage of Total NPLs
 
                                         
C&I
  $ -     $ 5,791,975     $ 173,087     $ 5,965,062       50.96 %
CRE
                          $ -          
Owner-Occupied CRE
    -       727,463       -     $ 727,463       6.22 %
Commercial Construction, Land Development, and Other Land
    -       193,804       -     $ 193,804       1.66 %
Other Non Owner-Occupied CRE
    -       1,107,768       -     $ 1,107,768       9.46 %
Direct Financing Leases
    2,843       1,701,341       -     $ 1,704,184       14.56 %
Residential Real Estate
    -       1,016,743       402,044     $ 1,418,787       12.12 %
Installment and Other Consumer
    -       109,117       478,625     $ 587,742       5.02 %
    $ 2,843     $ 10,648,211     $ 1,053,756     $ 11,704,810       100.00 %
 
 
**Nonaccrual loans/leases included $1,533,657 of TDRs, including $1,164,423 in C&I loans, $193,804 in CRE loans, $42,098 in direct financing leases, $119,305 in residential real estate loans, and $14,027 in installment loans.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
Changes in the allowance by portfolio segment for the three and six months ended June 30, 2016 and 2015, respectively, are presented as follows:
 
   
Three Months Ended June 30, 2016
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 10,991,979     $ 10,090,567     $ 3,287,231     $ 1,836,622     $ 1,189,043     $ 27,395,442  
Provisions (credits) charged to expense
    (241,600 )     919,596       460,997       194,988       (136,131 )     1,197,850  
Loans/leases charged off
    (48,983 )     (23,101 )     (534,716 )     (17,523 )     (9,892 )     (634,215 )
Recoveries on loans/leases previously charged off
    23,110       -       12,682       900       101,721       138,413  
Balance, ending
  $ 10,724,506     $ 10,987,062     $ 3,226,194     $ 2,014,987     $ 1,144,741     $ 28,097,490  
 
   
Three Months Ended June 30, 2015
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 9,093,650     $ 8,838,204     $ 3,310,973     $ 1,597,754     $ 1,042,693     $ 23,883,274  
Provisions charged to expense
    604,731       1,081,753       473,982       122,381       65,818       2,348,665  
Loans/leases charged off
    (45,337 )     -       (465,098 )     -       (25,255 )     (535,690 )
Recoveries on loans/leases previously charged off
    367,822       9,699       32,446       -       39,784       449,751  
Balance, ending
  $ 10,020,866     $ 9,929,656     $ 3,352,303     $ 1,720,135     $ 1,123,040     $ 26,146,000  
 
   
Six Months Ended June 30, 2016
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 10,484,080     $ 9,375,117     $ 3,395,088     $ 1,790,150     $ 1,096,471     $ 26,140,906  
Provisions (credits) charged to expense
    498,231       1,635,046       939,242       257,644       (59,328 )     3,270,835  
Loans/leases charged off
    (292,549 )     (23,101 )     (1,135,654 )     (33,707 )     (17,488 )     (1,502,499 )
Recoveries on loans/leases previously charged off
    34,744       -       27,518       900       125,086       188,248  
Balance, ending
  $ 10,724,506     $ 10,987,062     $ 3,226,194     $ 2,014,987     $ 1,144,741     $ 28,097,490  
 
   
Six Months Ended June 30, 2015
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 8,750,317     $ 8,353,386     $ 3,442,915     $ 1,525,952     $ 1,001,795     $ 23,074,365  
Provisions charged to expense
    993,372       1,917,647       877,434       194,183       76,485       4,059,121  
Loans/leases charged off
    (245,638 )     (351,076 )     (1,012,590 )     -       (34,049 )     (1,643,353 )
Recoveries on loans/leases previously charged off
    522,815       9,699       44,544       -       78,809       655,867  
Balance, ending
  $ 10,020,866     $ 9,929,656     $ 3,352,303     $ 1,720,135     $ 1,123,040     $ 26,146,000  
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
The allowance by impairment evaluation and by portfolio segment as of June 30, 2016 and December 31, 2015 is presented as follows:
 
   
As of June 30, 2016
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Allowance for impaired loans/leases
  $ 1,242,430     $ 123,079     $ 555,819     $ 198,020     $ 138,490     $ 2,257,838  
Allowance for nonimpaired loans/leases
    9,482,076       10,863,983       2,670,375       1,816,967       1,006,251       25,839,652  
    $ 10,724,506     $ 10,987,062     $ 3,226,194     $ 2,014,987     $ 1,144,741     $ 28,097,490  
                                                 
                                                 
Impaired loans/leases
  $ 4,454,638     $ 2,616,301     $ 2,678,521     $ 1,585,013     $ 446,297     $ 11,780,770  
Nonimpaired loans/leases
    701,806,548       781,762,808       167,248,960       178,896,992       73,211,875       1,902,927,183  
    $ 706,261,186     $ 784,379,109     $ 169,927,481     $ 180,482,005     $ 73,658,172     $ 1,914,707,953  
                                                 
                                                 
Allowance as a percentage of impaired loans/leases
    27.89 %     4.70 %     20.75 %     12.49 %     31.03 %     19.17 %
Allowance as a percentage of nonimpaired loans/leases
    1.35 %     1.39 %     1.60 %     1.02 %     1.37 %     1.36 %
Total allowance as a percentage of total loans/leases
    1.52 %     1.40 %     1.90 %     1.12 %     1.55 %     1.46 %
 
   
As of December 31, 2015
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Allowance for impaired loans/leases
  $ 2,592,270     $ 76,934     $ 306,193     $ 185,801     $ 143,089     $ 3,304,287  
Allowance for nonimpaired loans/leases
    7,891,810       9,298,183       3,088,895       1,604,349       953,382       22,836,619  
    $ 10,484,080     $ 9,375,117     $ 3,395,088     $ 1,790,150     $ 1,096,471     $ 26,140,906  
                                                 
Impaired loans/leases
  $ 5,286,482     $ 2,029,035     $ 1,701,341     $ 1,418,787     $ 587,742     $ 11,023,387  
Nonimpaired loans/leases
    642,873,410       722,339,730       171,954,264       169,013,743       73,081,751       1,779,262,898  
    $ 648,159,892     $ 724,368,765     $ 173,655,605     $ 170,432,530     $ 73,669,493     $ 1,790,286,285  
                                                 
Allowance as a percentage of impaired loans/leases
    49.04 %     3.79 %     18.00 %     13.10 %     24.35 %     29.98 %
Allowance as a percentage of nonimpaired loans/leases
    1.23 %     1.29 %     1.80 %     0.95 %     1.30 %     1.28 %
Total allowance as a percentage of total loans/leases
    1.62 %     1.29 %     1.96 %     1.05 %     1.49 %     1.45 %
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.
 
Loans/leases, by classes of financing receivable, considered to be impaired as of and for the six months ended June 30, 2016 are presented as follows:
 
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:
                                               
C&I
  $ 639,448     $ 780,390     $ -     $ 3,197,308     $ 5,343     $ 5,343  
CRE
                                               
Owner-Occupied CRE
    -       93,774       -       163,216       -       -  
Commercial Construction, Land Development, and Other Land
    -       -       -       -       -       -  
Other Non Owner-Occupied CRE
    1,516,555       1,516,555       -       1,243,616       -       -  
Direct Financing Leases
    1,652,661       1,652,661       -       1,398,419       31,500       31,500  
Residential Real Estate
    672,061       711,262       -       627,715       2,051       2,051  
Installment and Other Consumer
    231,730       231,730       -       281,740       -       -  
    $ 4,712,455     $ 4,986,372     $ -     $ 6,912,014     $ 38,894     $ 38,894  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
C&I
  $ 3,815,190     $ 3,819,029     $ 1,242,430     $ 1,775,881     $ -     $ -  
CRE
                                               
Owner-Occupied CRE
    -       -       -       -       -       -  
Commercial Construction, Land Development, and Other Land
    188,981       200,981       79,911       191,384       -       -  
Other Non Owner-Occupied CRE
    910,765       910,765       43,168       595,714       -       -  
Direct Financing Leases
    1,025,860       1,025,860       555,819       866,749       -       -  
Residential Real Estate
    912,952       948,530       198,020       872,297       3,906       3,906  
Installment and Other Consumer
    214,567       214,567       138,490       212,806       2,968       2,968  
    $ 7,068,315     $ 7,119,732     $ 2,257,838     $ 4,514,831     $ 6,874     $ 6,874  
                                                 
Total Impaired Loans/Leases:
                                               
C&I
  $ 4,454,638     $ 4,599,419     $ 1,242,430     $ 4,973,189     $ 5,343     $ 5,343  
CRE
                                               
Owner-Occupied CRE
    -       93,774       -       163,216       -       -  
Commercial Construction, Land Development, and Other Land
    188,981       200,981       79,911       191,384       -       -  
Other Non Owner-Occupied CRE
    2,427,320       2,427,320       43,168       1,839,330       -       -  
Direct Financing Leases
    2,678,521       2,678,521       555,819       2,265,168       31,500       31,500  
Residential Real Estate
    1,585,013       1,659,792       198,020       1,500,012       5,957       5,957  
Installment and Other Consumer
    446,297       446,297       138,490       494,546       2,968       2,968  
    $ 11,780,770     $ 12,106,104     $ 2,257,838     $ 11,426,845     $ 45,768     $ 45,768  
 
Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three months ended June 30, 2016 and 2015, respectively, are presented as follows:
 
   
Three Months Ended June 30, 2016
   
Three Months Ended June 30, 2015
 
Classes of Loans/Leases
 
Average Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
   
Average Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
 
                                                 
Impaired Loans/Leases with No Specific Allowance Recorded:
                                               
C&I
  $ 2,524,056     $ 3,519     $ 3,519     $ 320,187     $ 1,860     $ 1,860  
CRE
                                               
Owner-Occupied CRE
    121,444       -       -       550,374       -       -  
Commercial Construction, Land Development, and Other Land
    -       -       -       222,926       -       -  
Other Non Owner-Occupied CRE
    1,311,540       -       -       2,474,448       -       -  
Direct Financing Leases
    1,510,987       19,897       19,897       582,316       1,878       1,878  
Residential Real Estate
    621,354       1,013       1,013       969,580       -       -  
Installment and Other Consumer
    229,207       -       -       705,750       475       475  
    $ 6,318,588     $ 24,429     $ 24,429     $ 5,825,581     $ 4,213     $ 4,213  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
C&I
  $ 2,292,483     $ -     $ -     $ 4,912,917     $ -     $ -  
CRE
                                               
Owner-Occupied CRE
    -       -       -       -       -       -  
Commercial Construction, Land Development, and Other Land
    190,174       -       -       139,250       -       -  
Other Non Owner-Occupied CRE
    658,220       -       -       1,657,506       -       -  
Direct Financing Leases
    995,446       -       -       561,840       -       -  
Residential Real Estate
    919,271       1,948       1,948       869,073       1,967       1,967  
Installment and Other Consumer
    218,742       1,468       1,468       608,277       2,252       2,252  
    $ 5,274,336     $ 3,416     $ 3,416     $ 8,748,863     $ 4,219     $ 4,219  
                                                 
Total Impaired Loans/Leases:
                                               
C&I
  $ 4,816,539     $ 3,519     $ 3,519     $ 5,233,104     $ 1,860     $ 1,860  
CRE
                                               
Owner-Occupied CRE
    121,444       -       -       550,374       -       -  
Commercial Construction, Land Development, and Other Land
    190,174       -       -       362,176       -       -  
Other Non Owner-Occupied CRE
    1,969,760       -       -       4,131,954       -       -  
Direct Financing Leases
    2,506,433       19,897       19,897       1,144,156       1,878       1,878  
Residential Real Estate
    1,540,625       2,961       2,961       1,838,653       1,967       1,967  
Installment and Other Consumer
    447,949       1,468       1,468       1,314,027       2,727       2,727  
    $ 11,592,924     $ 27,845     $ 27,845     $ 14,574,444     $ 8,432     $ 8,432  
 
Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2015 are presented as follows:
 
Classes of Loans/Leases
 
Recorded Investment
   
Unpaid Principal Balance
   
Related Allowance
 
                         
Impaired Loans/Leases with No Specific Allowance Recorded:
                       
C&I
  $ 234,636     $ 346,072     $ -  
CRE
                       
Owner-Occupied CRE
    256,761       350,535       -  
Commercial Construction, Land Development, and Other Land
    -       228,818       -  
Other Non Owner-Occupied CRE
    1,578,470       1,578,470       -  
Direct Financing Leases
    871,884       871,884       -  
Residential Real Estate
    613,486       649,064       -  
Installment and Other Consumer
    377,304       377,304       -  
    $ 3,932,541     $ 4,402,147     $ -  
                         
Impaired Loans/Leases with Specific Allowance Recorded:
                       
C&I
  $ 5,051,846     $ 5,055,685     $ 2,592,270  
CRE
                       
Owner-Occupied CRE
    -       -       -  
Commercial Construction, Land Development, and Other Land
    193,804       205,804       76,934  
Other Non Owner-Occupied CRE
    -       -       -  
Direct Financing Leases
    829,457       829,457       306,193  
Residential Real Estate
    805,301       805,301       185,801  
Installment and Other Consumer
    210,438       210,438       143,089  
    $ 7,090,846     $ 7,106,685     $ 3,304,287  
                         
Total Impaired Loans/Leases:
                       
C&I
  $ 5,286,482     $ 5,401,757     $ 2,592,270  
CRE
                       
Owner-Occupied CRE
    256,761       350,535       -  
Commercial Construction, Land Development, and Other Land
    193,804       434,622       76,934  
Other Non Owner-Occupied CRE
    1,578,470       1,578,470       -  
Direct Financing Leases
    1,701,341       1,701,341       306,193  
Residential Real Estate
    1,418,787       1,454,365       185,801  
Installment and Other Consumer
    587,742       587,742       143,089  
    $ 11,023,387     $ 11,508,832     $ 3,304,287  
 
Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
For C&I and CRE loans, the Company’s credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.
 
For direct financing leases, residential real estate loans, and installment and other consumer loans, the Company’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.
 
For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of June 30, 2016 and December 31, 2015:
 
   
As of June 30, 2016
 
           
CRE
                 
                   
Non Owner-Occupied
                 
Internally Assigned Risk Rating
 
C&I
   
Owner-Occupied CRE
   
Commercial Construction, Land Development, and Other Land
   
Other CRE
   
Total
   
As a % of Total
 
                                                 
Pass (Ratings 1 through 5)
  $ 678,225,838     $ 247,914,237     $ 44,672,408     $ 458,961,143     $ 1,429,773,626       95.92 %
Special Mention (Rating 6)
    6,381,586       2,114,505       1,780,000       5,954,788       16,230,879       1.09 %
Substandard (Rating 7)
    21,653,762       8,659,703       2,496,417       11,825,908       44,635,790       2.99 %
Doubtful (Rating 8)
    -       -       -       -       -       -  
    $ 706,261,186     $ 258,688,445     $ 48,948,825     $ 476,741,839     $ 1,490,640,295       100.00 %
 
   
As of June 30, 2016
 
Delinquency Status *
 
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
   
As a % of Total
 
                                         
Performing
  $ 167,134,533     $ 178,896,991     $ 73,210,008     $ 419,241,532       98.86 %
Nonperforming
    2,792,948       1,585,014       448,164       4,826,126       1.14 %
    $ 169,927,481     $ 180,482,005     $ 73,658,172     $ 424,067,658       100.00 %
 
   
As of December 31, 2015
 
           
CRE
                 
                   
Non Owner-Occupied
                 
Internally Assigned Risk Rating
 
C&I
   
Owner-Occupied CRE
   
Commercial Construction, Land Development, and Other Land
   
Other CRE
   
Total
   
As a % of Total
 
                                                 
Pass (Ratings 1 through 5)
  $ 616,200,797     $ 238,119,608     $ 46,929,876     $ 406,027,442     $ 1,307,277,723       95.24 %
Special Mention (Rating 6)
    18,031,845       8,630,658       1,780,000       8,846,286       37,288,789       2.72 %
Substandard (Rating 7)
    13,927,250       5,772,898       373,968       7,888,029       27,962,145       2.04 %
Doubtful (Rating 8)
    -       -       -       -       -       -  
    $ 648,159,892     $ 252,523,164     $ 49,083,844     $ 422,761,757     $ 1,372,528,657       100.00 %
 
   
As of December 31, 2015
 
Delinquency Status *
 
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
   
As a % of Total
 
                                         
Performing
  $ 171,951,421     $ 169,013,743     $ 73,081,751     $ 414,046,915       99.11 %
Nonperforming
    1,704,184       1,418,787       587,742       3,710,713       0.89 %
    $ 173,655,605     $ 170,432,530     $ 73,669,493     $ 417,757,628       100.00 %
 
*Performing = loans/leases accruing and less than 90 days past due. Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing TDRs.
 
 
Part I
Item 1
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)-continued
 
As of June 30, 2016 and December 31, 2015, TDRs totaled $4,104,114 and $2,587,413, respectively.
 
For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three and six months ended June 30, 2016. There were no TDRs that were restructured during the three and six months ended June 30, 2015. The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.
 
   
For the three months ended June 30, 2016
 
Classes of Loans/Leases
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                 
CONCESSION - Extension of Maturity
                               
C&I
    1     $ 52,286     $ 52,286     $ -  
      1     $ 52,286     $ 52,286     $ -  
                                 
CONCESSION - Significant Payment Delay
                               
C&I
    1     $ 62,140     $ 62,140     $ -  
Direct Financing Leases
    4       494,692       494,692       -  
      5     $ 556,832     $ 556,832     $ -  
                                 
CONCESSION - Interest Rate Adjusted Below Market
                               
CRE - Other
    1     $ 1,233,740     $ 1,233,740     $ -  
      1     $ 1,233,740     $ 1,233,740     $ -  
                                 
TOTAL
    7     $ 1,842,858     $ 1,842,858     $ -  
 
   
For the six months ended June 30, 2016
 
Classes of Loans/Leases
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                 
CONCESSION - Extension of Maturity
                               
C&I
    1     $ 52,286     $ 52,286     $ -  
Direct Financing Leases
    4       410,653       410,653       -  
      5     $ 462,939     $ 462,939     $ -  
                                 
CONCESSION - Significant Payment Delay
                               
C&I
    1     $ 62,140     $ 62,140     $ -  
Direct Financing Leases
    5       540,631       540,631       -  
      6     $ 602,771     $ 602,771     $ -  
                                 
CONCESSION - Interest Rate Adjusted Below Market
                               
CRE - Other
    1     $ 1,233,740     $ 1,233,740     $ -  
      1     $ 1,233,740     $ 1,233,740     $ -  
                                 
TOTAL
    12     $ 2,299,450     $ 2,299,450     $ -  
 
Of the TDRs reported above, one with a post-modification recorded balance of $1,233,740 was on nonaccrual as of June 30, 2016.
 
For the three and six months ended June 30, 2016 and 2015, none of the Company’s TDRs had redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.