XML 54 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS (Tables)
12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans consist of the following:

 

    Years Ended December 31,  
    2012     2011  
             
Commercial real estate   $ 419,667,312     $ 370,383,885  
Residential first mortgages     177,663,354       164,543,309  
Construction and land development     31,818,782       36,744,865  
Home equity and second mortgage     21,982,375       24,138,324  
Commercial loans     88,157,606       101,968,056  
Consumer loans     995,206       1,000,983  
Commercial equipment     16,267,684       19,760,753  
      756,552,319       718,540,175  
Less:                
Deferred loan fees     664,610       796,359  
Allowance for loan loss     8,246,957       7,655,041  
      8,911,567       8,451,400  
                 
    $ 747,640,752     $ 710,088,775  
Schedule of Related Party Transactions [Table Text Block]

Activity in loans outstanding to executive officers and directors for the years ended December 31, 2012 and 2011 are summarized as follows:

 

    2012     2011  
Balance, beginning of year   $ 6,475,004     $ 6,250,097  
New loans made during year     842,052       815,681  
Repayments made during year     (330,300 )     (590,774 )
Balance, end of year   $ 6,986,756     $ 6,475,004  
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The loan receivables are disaggregated on the basis of the Company’s impairment methodology.

 

    Commercial
Real Estate
    Residential First Mortgage     Construction and Land
Development
    Home Equity and Second Mtg.     Commercial Loans     Consumer
Loans
    Commercial Equipment     Total  
At and For the Year Ended December 31, 2012                                                
                                                 
Allowance for loan losses:                                                                
Balance at January 1,   $ 2,525,199     $ 539,205     $ 354,385     $ 143,543     $ 3,850,294     $ 19,119     $ 223,296     $ 7,655,041  
Charge-offs     (486,431 )     (10,987 )     (140,835 )     (210,753 )     (1,003,824 )     (4,994 )     (168,802 )     (2,026,626 )
Recoveries     -       37,524       -       -       51,350       987       -       89,861  
Provisions     2,051,066       517,486       319,880       347,029       (948,796 )     4,229       237,787       2,528,681  
Balance at December 31,   $ 4,089,834     $ 1,083,228     $ 533,430     $ 279,819     $ 1,949,024     $ 19,341     $ 292,281     $ 8,246,957  
Ending balance: individually evaluated for impairment   $ 785,878     $ 403,475     $ -     $ -     $ 353,883     $ -     $ 4,421     $ 1,547,657  
Ending balance: collectively evaluated for impairment   $ 3,303,956     $ 679,753     $ 533,430     $ 279,819     $ 1,595,141     $ 19,341     $ 287,860     $ 6,699,300  
Loan receivables:                                                                
Ending balance   $ 419,667,312     $ 177,663,354     $ 31,818,782     $ 21,982,375     $ 88,157,606     $ 995,206     $ 16,267,684     $ 756,552,319  
Ending balance: individually evaluated for impairment   $ 21,618,890     $ 3,367,827     $ 4,877,868     $ 291,000     $ 8,778,681     $ 51,748     $ 4,421     $ 38,990,435  
Ending balance: collectively evaluated for impairment   $ 398,048,422     $ 174,295,527     $ 26,940,914     $ 21,691,375     $ 79,378,925     $ 943,458     $ 16,263,263     $ 717,561,884  

 

    Commercial
Real Estate
    Residential First Mortgage     Construction and Land
Development
    Home Equity and Second Mtg.     Commercial Loans     Consumer
Loans
    Commercial Equipment     Total  
At and For the Year Ended December 31, 2011                                          
                                                 
Allowance for loan losses:                                                                
Balance at January 1,   $ 3,313,983     $ 204,073     $ 1,266,625     $ 97,519     $ 2,552,039     $ 32,209     $ 202,699     $ 7,669,147  
Charge-offs     (1,249,038 )     (49,002 )     (213,007 )     -       (2,441,076 )     (3,000 )     (150,005 )     (4,105,128 )
Recoveries     -       967       -       -       1,936       968       -       3,871  
Provisions     460,254       383,167       (699,233 )     46,024       3,737,395       (11,058 )     170,602       4,087,151  
Balance at December 31,   $ 2,525,199     $ 539,205     $ 354,385     $ 143,543     $ 3,850,294     $ 19,119     $ 223,296     $ 7,655,041  
Ending balance: individually evaluated for impairment   $ 423,093     $ 113,000     $ 100,000     $ 42,340     $ 1,318,502     $ -     $ -     $ 1,996,935  
Ending balance: collectively evaluated for impairment   $ 2,102,106     $ 426,205     $ 254,385     $ 101,203     $ 2,531,792     $ 19,119     $ 223,296     $ 5,658,106  
Loan receivables:                                                                
Ending balance   $ 370,383,885     $ 164,543,309     $ 36,744,865     $ 24,138,324     $ 101,968,056     $ 1,000,983     $ 19,760,753     $ 718,540,175  
Ending balance: individually evaluated for impairment   $ 31,166,090     $ 5,849,538     $ 9,057,433     $ 492,319     $ 23,896,287     $ 82,036     $ 371,936     $ 70,915,639  
Ending balance: collectively evaluated for impairment   $ 339,217,795     $ 158,693,771     $ 27,687,432     $ 23,646,005     $ 78,071,769     $ 918,947     $ 19,388,817     $ 647,624,536  
Schedule of Financing Receivables, Non Accrual Status [Table Text Block]

Non-accrual and Past Due Loans

Non-accrual loans as of December 31, 2012 and 2011 were as follows:

 

    December 31, 2012     December 31, 2011  
    90 or Greater
Days Delinquent
    Number
of Loans
    Nonacccrual Performing Loans     Number
of Loans
    Total Dollars     Total Number
of Loans
    90 or Greater
Days Delinquent
    Number
of Loans
 
                                                 
Commercial real estate   $ 1,527,844       7     $ 3,802,947       2     $ 5,330,791       9     $ 2,866,539       11  
Residential first mortgages     3,169,404       10       569,693       3       3,739,097       13       2,438,771       7  
Construction and land development     -       -       -       -       -       -       1,413,550       2  
Home equity and second mortgage     71,296       2       -       -       71,296       2       291,285       7  
Commercial loans     3,732,090       11       -       -       3,732,090       11       2,263,916       4  
Consumer loans     -       -       51,748       1       51,748       1       500       1  
Commercial equipment     216,383       4       -       -       216,383       4       236,056       3  
    $ 8,717,017       34     $ 4,424,388       6     $ 13,141,405       40     $ 9,510,617       35  
Past Due Financing Receivables [Table Text Block]

An analysis of past due loans as of December 31, 2012 and 2011 is as follows:

 

December 31, 2012   Current     31-60
Days
    61-89
Days
    90 or Greater
Days
    Total
Past Due
    Total
Loan
Receivables
 
                                     
Commercial real estate   $ 416,721,658     $ -     $ 1,417,810     $ 1,527,844     $ 2,945,654     $ 419,667,312  
Residential first mortgages     173,593,886       97,307       802,757       3,169,404       4,069,468       177,663,354  
Construction and land dev.     31,818,782       -       -       -       -       31,818,782  
Home equity and second mtg.     21,499,018       350,715       61,346       71,296       483,357       21,982,375  
Commercial loans     84,384,426       -       41,090       3,732,090       3,773,180       88,157,606  
Consumer loans     983,094       9,363       2,749       -       12,112       995,206  
Commercial equipment     15,659,007       371,921       20,373       216,383       608,677       16,267,684  
Total   $ 744,659,871     $ 829,306     $ 2,346,125     $ 8,717,017     $ 11,892,448     $ 756,552,319  

 

December 31, 2011   Current     31-60
Days
    61-89
Days
    90 or Greater
Days
    Total
Past Due
    Total
Loan
Receivables
 
                                     
Commercial real estate   $ 367,415,647     $ 101,699     $ -     $ 2,866,539     $ 2,968,238     $ 370,383,885  
Residential first mortgages     160,785,337       1,319,201       -       2,438,771       3,757,972       164,543,309  
Construction and land dev.     35,331,315       -       -       1,413,550       1,413,550       36,744,865  
Home equity and second mtg.     23,618,693       228,346       -       291,285       519,631       24,138,324  
Commercial loans     95,961,076       49,781       3,693,283       2,263,916       6,006,980       101,968,056  
Consumer loans     991,838       8,645       -       500       9,145       1,000,983  
Commercial equipment     19,450,929       24,869       48,899       236,056       309,824       19,760,753  
Total   $ 703,554,835     $ 1,732,541     $ 3,742,182     $ 9,510,617     $ 14,985,340     $ 718,540,175  
Schedule Of Financing Receivable Recorded Investment Credit Quality Indicatoer [Table Text Block]

Credit quality indicators as of December 31, 2012 and 2011 were as follows:

 

Credit Risk Profile by Internally Assigned Grade      
                         
    Commercial Real Estate     Construction and Land Dev.  
    2012     2011     2012     2011  
                         
Unrated   $ 59,930,126     $ 1,003,553     $ 4,330,321     $ -  
Pass     329,882,941       338,952,446       19,752,749       27,687,432  
Special mention     4,880,758       -       -       -  
Substandard     24,973,487       30,391,213       7,735,712       9,057,433  
Doubtful     -       -       -       -  
Loss     -       36,673       -       -  
Total   $ 419,667,312     $ 370,383,885     $ 31,818,782     $ 36,744,865  

 

    Commercial Loans     Commercial Equipment  
    2012     2011     2012     2011  
                         
Unrated   $ 11,627,726     $ 586,124     $ 5,082,713     $ 391,786  
Pass     64,436,809       78,183,487       11,180,550       19,209,380  
Special mention     -       -       -       -  
Substandard     12,093,071       23,198,445       4,421       159,587  
Doubtful     -       -       -       -  
Loss     -       -       -       -  
Total   $ 88,157,606     $ 101,968,056     $ 16,267,684     $ 19,760,753  

 

Credit Risk Profile Based on Payment Activity                        
                                     
    Residential First Mortgages     Home Equity and Second Mtg.     Consumer Loans  
    2012     2011     2012     2011     2012     2011  
                                     
Performing   $ 174,493,950     $ 162,104,538     $ 21,911,079     $ 23,847,039     $ 995,206     $ 1,000,483  
Nonperforming     3,169,404       2,438,771       71,296       291,285       -       500  
Total   $ 177,663,354     $ 164,543,309     $ 21,982,375     $ 24,138,324     $ 995,206     $ 1,000,983  
Impaired Financing Receivables [Table Text Block]

Impaired loans, including TDRs, at December 31, 2012 and 2011 were as follows:

 

December 31, 2012   Unpaid Contractual Principal Balance     Recorded Investment With No Allowance     Recorded Investment With Allowance     Total
Recorded Investment
    Related Allowance     Average Recorded Investment     Interest Income Recognized  
                                           
Commercial real estate   $ 21,618,890     $ 18,804,478     $ 2,814,412     $ 21,618,890     $ 785,878     $ 22,501,842     $ 1,119,715  
Residential first mortgages     3,367,827       2,362,062       1,005,765       3,367,827       403,475       3,388,867       157,595  
Construction and land dev.     4,877,868       4,877,868       -       4,877,868       -       4,792,982       276,260  
Home equity and second mtg.     291,000       291,000       -       291,000       -       221,000       6,783  
Commercial loans     8,778,681       8,330,442       448,238       8,778,681       353,883       9,153,074       284,095  
Consumer loans     51,748       51,748       -       51,748       -       64,459       5,284  
Commercial equipment     4,421       -       4,421       4,421       4,421       5,112       318  
Total   $ 38,990,435     $ 34,717,598     $ 4,272,836     $ 38,990,435     $ 1,547,657     $ 40,127,336     $ 1,850,050  

 

December 31, 2011   Unpaid Contractual Principal Balance     Recorded Investment With No Allowance     Recorded Investment With Allowance     Total
Recorded Investment
    Related Allowance     Average Recorded Investment     Interest Income Recognized  
                                           
Commercial real estate   $ 8,405,656     $ 6,404,447     $ 1,593,560     $ 7,998,006     $ 423,093     $ 6,880,651     $ 375,203  
Residential first mortgages     618,206       -       618,206       618,206       113,000       618,835       10,294  
Construction and land dev.     3,130,466       1,716,915       1,413,550       3,130,466       100,000       3,193,938       84,107  
Home equity and second mtg.     42,340       -       42,340       42,340       42,340       42,340       -  
Commercial loans     8,798,072       2,369,329       6,428,743       8,798,072       1,318,502       9,188,371       314,216  
Commercial equipment     129,876       129,876       -       129,876       -       147,035       8,905  
Total   $ 21,124,616     $ 10,620,567     $ 10,096,399     $ 20,716,966     $ 1,996,935     $ 20,071,170     $ 792,725  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]

TDRs, included in the impaired loan schedule above, as of December 31, 2012 and 2011 were as follows:

 

    Years Ended December 31,  
    2012     2011  
    Dollars     Number
of Loans
    Dollars     Number
of Loans
 
                         
Commercial real estate   $ 3,097,214       7     $ 7,696,921       10  
Residential first mortgages     1,418,229       3       -       -  
Construction and land development     -       -       1,716,915       1  
Commercial loans     -       -       2,369,329       3  
Commercial equipment     -       -       129,876       1  
    $ 4,515,443       10     $ 11,913,041       15