XML 53 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
3. Loans, Allowance for Loan Losses and Credit Quality (Tables)
12 Months Ended
Dec. 31, 2015
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Composition of net loans
    2015     2014  
             
Commercial & industrial   $ 65,191,124     $ 64,390,220  
Commercial real estate     178,206,542       166,611,830  
Residential real estate - 1st lien     162,760,273       163,966,124  
Residential real estate - Jr lien     44,720,266       44,801,483  
Consumer     7,241,224       8,035,298  
      458,119,429       447,804,955  
Deduct (add):                
Allowance for loan losses     5,011,878       4,905,874  
Deferred net loan costs     (316,491 )     (303,394 )
      4,695,387       4,602,480  
     Net Loans   $ 453,424,042     $ 443,202,475  
Past due loans by segment
                                        90 Days or  
          90 Days     Total                 Non-Accrual     More  
December 31, 2015   30-89 Days     or More     Past Due     Current     Total Loans     Loans     and Accruing  
                                           
Commercial & industrial   $ 224,997     $ 168,244     $ 393,241     $ 64,797,883     $ 65,191,124     $ 441,103     $ 13,556  
Commercial real estate     888,994       560,439       1,449,433       176,757,109       178,206,542       2,400,757       45,356  
Residential real estate                                                        
 - 1st lien     2,875,768       1,408,551       4,284,319       158,475,954       162,760,273       2,009,079       801,241  
 - Jr lien     521,373       63,031       584,404       44,135,862       44,720,266       386,132       63,031  
Consumer     83,343       0       83,343       7,157,881       7,241,224       0       0  
     Total   $ 4,594,475     $ 2,200,265     $ 6,794,740     $ 451,324,689     $ 458,119,429     $ 5,237,071     $ 923,184  

 

                                        90 Days or  
          90 Days     Total                 Non-Accrual     More  
December 31, 2014   30-89 Days     or More     Past Due     Current     Total Loans     Loans     and Accruing  
                                           
Commercial & industrial   $ 439,151     $ 299,095     $ 738,246     $ 63,651,974     $ 64,390,220     $ 552,386     $ 23,579  
Commercial real estate     988,924       5,313       994,237       165,617,593       166,611,830       1,934,096       5,313  
Residential real estate                                                        
- 1st lien     4,446,138       1,484,334       5,930,472       158,035,652       163,966,124       1,263,046       980,138  
- Jr lien     637,917       179,920       817,837       43,983,646       44,801,483       404,061       115,852  
Consumer     56,392       0       56,392       7,978,906       8,035,298       0       0  
     Total   $ 6,568,522     $ 1,968,662     $ 8,537,184     $ 439,267,771     $ 447,804,955     $ 4,153,589     $ 1,124,882  
Changes in the allowance for loan losses
As of or for the year ended December 31, 2015  
                Residential     Residential                    
    Commercial     Commercial     Real Estate     Real Estate                    
    & Industrial     Real Estate     1st Lien     Jr Lien     Consumer     Unallocated     Total  
Allowance for loan losses  
Beginning balance   $ 646,719     $ 2,311,936     $ 1,270,766     $ 321,099     $ 118,819     $ 236,535     $ 4,905,874  
  Charge-offs     (200,900 )     (14,783 )     (150,947 )     (66,104 )     (69,632 )     0       (502,366 )
  Recoveries     59,264       0       6,042       240       32,824       0       98,370  
  Provision (credit)     207,819       (144,475 )     242,167       167,587       (6,322 )     43,224       510,000  
Ending balance   $ 712,902     $ 2,152,678     $ 1,368,028     $ 422,822     $ 75,689     $ 279,759     $ 5,011,878  
                                                         
Allowance for loan losses  
Evaluated for impairment                                                        
  Individually   $ 0     $ 0     $ 25,100     $ 114,600     $ 0     $ 0     $ 139,700  
  Collectively     712,902       2,152,678       1,342,928       308,222       75,689       279,759       4,872,178  
     Total   $ 712,902     $ 2,152,678     $ 1,368,028     $ 422,822     $ 75,689     $ 279,759     $ 5,011,878  
   
Loans evaluated for impairment                                                        
  Individually   $ 286,436     $ 2,551,748     $ 1,419,808     $ 234,004     $ 0             $ 4,491,996  
  Collectively     64,904,688       175,654,794       161,340,465       44,486,262       7,241,224               453,627,433  
     Total   $ 65,191,124     $ 178,206,542     $ 162,760,273     $ 44,720,266     $ 7,241,224             $ 458,119,429  

  

As of or for the year ended December 31, 2014  
                Residential     Residential                    
    Commercial     Commercial     Real Estate     Real Estate                    
    & Industrial     Real Estate     1st Lien     Jr Lien     Consumer     Unallocated     Total  
Allowance for loan losses  
Beginning balance   $ 516,382     $ 2,143,398     $ 1,452,184     $ 366,471     $ 105,279     $ 271,201     $ 4,854,915  
  Charge-offs     (153,329 )     (167,841 )     (58,904 )     (51,389 )     (112,376 )     0       (543,839 )
  Recoveries     6,249       0       14,543       240       33,766       0       54,798  
  Provision (credit)     277,417       336,379       (137,057 )     5,777       92,150       (34,666 )     540,000  
Ending balance   $ 646,719     $ 2,311,936     $ 1,270,766     $ 321,099     $ 118,819     $ 236,535     $ 4,905,874  
                                                         
Allowance for loan losses  
Evaluated for impairment                                                        
  Individually   $ 0     $ 34,400     $ 43,400     $ 0     $ 0     $ 0     $ 77,800  
  Collectively     646,719       2,277,536       1,227,366       321,099       118,819       236,535       4,828,074  
     Total   $ 646,719     $ 2,311,936     $ 1,270,766     $ 321,099     $ 118,819     $ 236,535     $ 4,905,874  
   
Loans evaluated for impairment  
  Individually   $ 390,605     $ 1,930,993     $ 721,241     $ 328,889     $ 0             $ 3,371,728  
  Collectively     63,999,615       164,680,837       163,244,883       44,472,594       8,035,298               444,433,227  
     Total   $ 64,390,220     $ 166,611,830     $ 163,966,124     $ 44,801,483     $ 8,035,298             $ 447,804,955  
Impaired loans by segment
    As of December 31, 2015     2015  
          Unpaid           Average  
    Recorded     Principal     Related     Recorded  
    Investment     Balance     Allowance     Investment  
                         
With an allowance recorded                        
   Commercial & industrial   $ 0     $ 0     $ 0     $ 37,359  
   Commercial real estate     0       0       0       40,902  
   Residential real estate - 1st lien     173,788       182,251       25,100       228,273  
   Residential real estate - Jr lien     234,004       284,227       114,600       155,207  
      407,792       466,478       139,700       461,741  
                                 
With no related allowance recorded                                
   Commercial & industrial     286,436       366,387               446,817  
   Commercial real estate     2,551,748       2,776,729               2,151,713  
   Residential real estate - 1st lien     1,246,020       1,460,402               973,572  
   Residential real estate - Jr lien     0       0               113,964  
      4,084,204       4,603,518               3,686,066  
                                 
     Total   $ 4,491,996     $ 5,069,996     $ 139,700     $ 4,147,807  

 

    As of December 31, 2014     2014  
          Unpaid           Average  
    Recorded     Principal     Related     Recorded  
    Investment     Balance     Allowance     Investment  
                         
With an allowance recorded                        
   Commercial & industrial   $ 0     $ 0     $ 0     $ 158,690  
   Commercial real estate     204,511       220,981       34,400       280,104  
   Residential real estate - 1st lien     115,108       144,708       43,400       294,807  
   Residential real estate - Jr lien     0       0       0       149,772  
      319,619       365,689       77,800       883,373  
                                 
With no related allowance recorded                                
   Commercial & industrial     390,605       424,598               507,232  
   Commercial real estate     1,726,482       1,689,772               1,294,710  
   Residential real estate - 1st lien     606,133       875,841               971,542  
   Residential real estate - Jr lien     328,889       390,260               238,826  
      3,052,109       3,380,471               3,012,310  
                                 
     Total   $ 3,371,728     $ 3,746,160     $ 77,800     $ 3,895,683  
Risk ratings
As of December 31, 2015  
                Residential     Residential              
    Commercial     Commercial     Real Estate     Real Estate              
    & Industrial     Real Estate     1st Lien     Jr Lien     Consumer     Total  
                                     
Group A   $ 59,764,081     $ 168,326,527     $ 158,834,849     $ 44,041,594     $ 7,241,224     $ 438,208,275  
Group B     4,724,729       4,529,493       599,516       212,508       0       10,066,246  
Group C     702,314       5,350,522       3,325,908       466,164       0       9,844,908  
     Total   $ 65,191,124     $ 178,206,542     $ 162,760,273     $ 44,720,266     $ 7,241,224     $ 458,119,429  

  

As of December 31, 2014  
                Residential     Residential              
    Commercial     Commercial     Real Estate     Real Estate              
    & Industrial     Real Estate     1st Lien     Jr Lien     Consumer     Total  
                                     
Group A   $ 61,201,586     $ 157,767,641     $ 160,912,689     $ 44,018,956     $ 8,035,298     $ 431,936,170  
Group B     2,316,908       3,280,904       228,148       251,822       0       6,077,782  
Group C     871,726       5,563,285       2,825,287       530,705       0       9,791,003  
     Total   $ 64,390,220     $ 166,611,830     $ 163,966,124     $ 44,801,483     $ 8,035,298     $ 447,804,955  
Loans modified as TDRs

 

    Year ended December 31, 2015  
          Pre-     Post-  
          Modification     Modification  
          Outstanding     Outstanding  
    Number of     Recorded     Recorded  
    Contracts     Investment     Investment  
                   
Commercial & industrial     2     $ 199,134     $ 204,142  
Commercial real estate     3       581,431       616,438  
Residential real estate - 1st lien     12       1,229,100       1,303,228  
Residential real estate - Jr lien     2       117,746       121,672  
          Total     19     $ 2,127,411     $ 2,245,480  

 

    Year ended December 31, 2014  
          Pre-     Post-  
          Modification     Modification  
          Outstanding     Outstanding  
    Number of     Recorded     Recorded  
    Contracts     Investment     Investment  
                   
Commercial real estate     1     $ 301,823     $ 301,823  
Residential real estate - 1st lien     11       1,294,709       1,332,336  
          Total     12     $ 1,596,532     $ 1,634,159  
TDRs payment default

Year ended December 31, 2015

 

    Number of     Recorded  
    Contracts     Investment  
             
Commercial real estate     1     $ 149,514  
Residential real estate - 1st lien     4       286,803  
Residential real estate - Jr lien     1       69,828  
          Total     6     $ 506,145  

 

Year ended December 31, 2014

 

    Number of     Recorded  
    Contracts     Investment  
             
Residential real estate - 1st lien     2     $ 137,830