Document_and_Entity_Informatio
Document and Entity Information | 9 Months Ended | |
Sep. 30, 2014 | Nov. 07, 2014 | |
Document And Entity Information | ' | ' |
Entity Registrant Name | 'Bank of South Carolina Corporation | ' |
Entity Central Index Key | '0001007273 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 30-Sep-14 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Is Entity a Well-known Seasoned Issuer? | 'No | ' |
Is Entity a Voluntary Filer? | 'No | ' |
Is Entity's Reporting Status Current? | 'Yes | ' |
Entity Filer Category | 'Smaller Reporting Company | ' |
Entity Common Stock, Shares Outstanding | ' | 4,461,388 |
Document Fiscal Period Focus | 'Q3 | ' |
Document Fiscal Year Focus | '2014 | ' |
CONSOLIDATED_BALANCE_SHEETS_Un
CONSOLIDATED BALANCE SHEETS (Unaudited) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Assets: | ' | ' |
Cash and due from banks | $9,758,532 | $6,043,375 |
Interest bearing deposits in other banks | 22,271,912 | 16,080,721 |
Investment securities available for sale | 106,727,989 | 94,648,221 |
Mortgage loans to be sold | 6,630,450 | 4,739,343 |
Loans | 229,673,109 | 218,320,304 |
Less: Allowance for loan losses | -3,385,676 | -3,292,277 |
Net loans | 226,287,433 | 215,028,027 |
Premises and equipment, net | 2,400,416 | 2,454,861 |
Other real estate owned | 521,943 | ' |
Accrued interest receivable | 1,107,823 | 1,182,272 |
Other assets | 899,380 | 716,883 |
Total assets | 376,605,878 | 340,893,703 |
Deposits: | ' | ' |
Non-interest bearing demand | 109,354,662 | 90,574,330 |
Interest bearing demand | 76,901,044 | 78,576,851 |
Money market accounts | 52,443,674 | 47,190,365 |
Certificates of deposit $100,000 and over | 49,837,083 | 52,516,487 |
Other time deposits | 16,152,991 | 15,730,187 |
Other savings deposits | 24,585,981 | 20,654,435 |
Total deposits | 329,275,435 | 305,242,655 |
Short-term borrowings | 9,680,244 | ' |
Accrued interest payable and other liabilities | 1,717,174 | 911,905 |
Total liabilities | 340,672,853 | 306,154,560 |
Shareholders' equity | ' | ' |
Common Stock - No par value; 12,000,000 shares authorized; Shares issued 4,680,839 at September 30, 2014 and 4,678,339 at December 31, 2013; Shares outstanding 4,461,388 at September 30, 2014 and 4,458,888 shares at December 31, 2013 | ' | ' |
Additional paid in capital | 28,759,909 | 28,678,150 |
Retained earnings | 8,028,890 | 7,007,532 |
Treasury stock: 219,451 shares at September 30, 2014 and December 31, 2013 | -1,902,439 | -1,902,439 |
Accumulated other comprehensive income, net of income taxes | 1,046,665 | 955,900 |
Total shareholders' equity | 35,933,025 | 34,739,143 |
Total liabilities and shareholders' equity | $376,605,878 | $340,893,703 |
CONSOLIDATED_BALANCE_SHEETS_Un1
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) | Sep. 30, 2014 | Dec. 31, 2013 |
Statement of Financial Position [Abstract] | ' | ' |
Common Stock, shares authorized | 12,000,000 | 12,000,000 |
Common Stock, shares issued | 4,680,839 | 4,678,339 |
Common Stock, shares outstanding | 4,461,388 | 4,458,888 |
Treasury stock, shares | 219,451 | 219,451 |
CONSOLIDATED_STATEMENTS_OF_OPE
CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Interest and fee income | ' | ' | ' | ' |
Interest and fees on loans | $2,868,904 | $2,814,665 | $8,392,884 | $8,408,512 |
Interest and dividends on investment securities | 536,034 | 384,517 | 1,516,239 | 1,063,391 |
Other interest income | 14,927 | 14,686 | 33,483 | 59,299 |
Total interest and fee income | 3,419,865 | 3,213,868 | 9,942,606 | 9,531,202 |
Interest expense | ' | ' | ' | ' |
Interest on deposits | 104,009 | 102,850 | 308,655 | 308,445 |
Interest on short-term borrowings | 244 | ' | 244 | ' |
Total interest expense | 104,253 | 102,850 | 308,899 | 308,445 |
Net interest income | 3,315,612 | 3,111,018 | 9,633,707 | 9,222,757 |
Provision for loan losses | 12,500 | 25,000 | 62,500 | 195,000 |
Net interest income after provision for loan losses | 3,303,112 | 3,086,018 | 9,571,207 | 9,027,757 |
Other income | ' | ' | ' | ' |
Service charges, fees and commissions | 223,369 | 238,921 | 679,806 | 705,759 |
Mortgage banking income | 383,304 | 375,981 | 913,646 | 1,252,419 |
Other non-interest income | 8,330 | 9,545 | 20,384 | 21,846 |
Gain on sale of other real estate owned | 2,382 | ' | 2,382 | ' |
Gain on sale of securities | ' | ' | 223,735 | ' |
Total other income | 617,385 | 624,447 | 1,839,953 | 1,980,024 |
Other expense | ' | ' | ' | ' |
Salaries and employee benefits | 1,349,779 | 1,294,415 | 4,008,738 | 3,862,441 |
Net occupancy expense | 369,201 | 361,427 | 1,101,929 | 1,029,838 |
Other operating expenses | 522,998 | 506,396 | 1,624,749 | 1,598,394 |
Total other expense | 2,241,978 | 2,162,238 | 6,735,416 | 6,490,673 |
Income before income tax expense | 1,678,519 | 1,548,227 | 4,675,744 | 4,517,108 |
Income tax expense | 536,806 | 484,050 | 1,468,306 | 1,410,052 |
Net income | $1,141,713 | $1,064,177 | $3,207,438 | $3,107,056 |
Basic earnings per common share | $0.26 | $0.24 | $0.72 | $0.70 |
Diluted earnings per common share | $0.25 | $0.24 | $0.70 | $0.70 |
Weighted average shares outstanding | ' | ' | ' | ' |
Basic | 4,461,388 | 4,454,669 | 4,461,388 | 4,450,997 |
Diluted | 4,577,462 | 4,454,669 | 4,576,893 | 4,450,997 |
Cash Dividend Per Share | $0.23 | $0.13 | $0.49 | $0.37 |
CONSOLIDATED_STATEMENTS_OF_COM
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Statement of Comprehensive Income [Abstract] | ' | ' | ' | ' |
Net income | $1,141,713 | $1,064,177 | $3,207,438 | $3,107,056 |
Other comprehensive income (loss) | ' | ' | ' | ' |
Unrealized gain (loss) on securities (net of tax $47,757, $307,521, $53,306 and $646,808 respectively) | -81,316 | -523,617 | 231,718 | -1,101,322 |
Reclassification adjustment for gains included in income (net of tax $82,782) | ' | ' | -140,953 | ' |
Other comprehensive income (loss), net of tax | -81,316 | -523,617 | 90,765 | -1,101,322 |
Total comprehensive income | $1,060,397 | $540,560 | $3,298,203 | $2,005,734 |
CONSOLIDATED_STATEMENTS_OF_COM1
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (Parenthetical) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Statement of Comprehensive Income [Abstract] | ' | ' | ' | ' |
Tax on unrealized (loss) gain on securities | $47,757 | $307,521 | $53,306 | $646,808 |
Tax on reclassification adjustment for gains included in income | ' | ' | $82,782 | ' |
CONSOLIDATED_STATEMENTS_OF_SHA
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) (USD $) | ADDITIONAL PAID IN CAPITAL [Member] | RETAINED EARNINGS [Member] | TREASURY STOCK [Member] | ACCUMULATED OTHER COMPREHENSIVE INCOME [Member] | Total |
Balance, beginning at Dec. 31, 2012 | $28,474,951 | $5,157,839 | ($1,902,439) | $2,200,091 | $33,930,442 |
Net income | ' | 3,107,056 | ' | ' | 3,107,056 |
Other comprehensive income (loss) | ' | ' | ' | -1,101,322 | -1,101,322 |
Exercise of stock options | 88,298 | ' | ' | ' | 88,298 |
Stock-based compensation expense | 55,837 | ' | ' | ' | 55,837 |
Cash dividends | ' | -1,647,576 | ' | ' | -1,647,576 |
Balance, ending at Sep. 30, 2013 | 28,619,086 | 6,617,319 | -1,902,439 | 1,098,769 | 34,432,735 |
Balance, beginning at Dec. 31, 2013 | 28,678,150 | 7,007,532 | -1,902,439 | 955,900 | 34,739,143 |
Net income | ' | 3,207,438 | ' | ' | 3,207,438 |
Other comprehensive income (loss) | ' | ' | ' | 90,765 | 90,765 |
Exercise of stock options | 26,050 | ' | ' | ' | 26,050 |
Stock-based compensation expense | 55,709 | ' | ' | ' | 55,709 |
Cash dividends | ' | -2,186,080 | ' | ' | -2,186,080 |
Balance, ending at Sep. 30, 2014 | $28,759,909 | $8,028,890 | ($1,902,439) | $1,046,665 | $35,933,025 |
CONSOLIDATED_STATEMENTS_OF_SHA1
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (Unaudited) (Parenthetical) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Statement of Stockholders' Equity [Abstract] | ' | ' | ' | ' |
Cash Dividend Per Share | $0.23 | $0.13 | $0.49 | $0.37 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (USD $) | 9 Months Ended | |
Sep. 30, 2014 | Sep. 30, 2013 | |
Cash flows from operating activities: | ' | ' |
Net income | $3,207,438 | $3,107,056 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' |
Depreciation | 152,869 | 143,104 |
Gain on sale of securities | -223,735 | ' |
Gain on sale of other real estate owned | -2,382 | ' |
Provision for loan losses | 62,500 | 195,000 |
Stock-based compensation expense | 55,709 | 55,837 |
Net amortization of unearned discounts on investments | 256,679 | 366,147 |
Origination of mortgage loans held for sale | -50,265,314 | -67,188,868 |
Proceeds from sale of mortgage loans held for sale | 48,374,207 | 79,808,767 |
Increase in accrued interest receivable and other assets | -161,354 | -147,361 |
Increase in accrued interest payable and other liabilities | 358,805 | 270,893 |
Net cash provided by operating activities | 1,815,422 | 16,610,575 |
Cash flows from investing activities: | ' | ' |
Proceeds from maturities of investment securities available for sale | 1,920,000 | 2,325,000 |
Proceeds from sale of available for sale securities | 19,529,603 | ' |
Proceeds from sale of other real estate owned | 37,855 | ' |
Purchase of investment securities available for sale | -33,418,244 | -16,715,236 |
Net increase in loans | -11,879,322 | -7,723,655 |
Purchase of premises, equipment and leasehold improvements, net | -98,424 | -110,750 |
Net cash used by investing activities | -23,908,532 | -22,224,641 |
Cash flows from financing activities: | ' | ' |
Net increase in deposit accounts | 24,032,780 | 7,426,754 |
Net increase in short term borrowings | 9,680,244 | ' |
Dividends paid | -1,739,616 | -1,068,292 |
Stock options exercised | 26,050 | 88,298 |
Net cash provided by financing activities | 31,999,458 | 6,446,760 |
Net increase in cash and cash equivalents | 9,906,348 | 832,694 |
Cash and cash equivalents, beginning of period | 22,124,096 | 31,041,848 |
Cash and cash equivalents, end of period | 32,030,444 | 31,874,542 |
Cash paid during the period for: | ' | ' |
Interest | 329,710 | 305,143 |
Income taxes | 1,232,000 | 1,407,000 |
Supplemental disclosure for non-cash investing and financing activity: | ' | ' |
Change in dividends payable | 446,464 | 579,284 |
Change in other comprehensive icome (loss) | 90,765 | -1,101,322 |
Transfer of loans to other real estate owned | $557,416 | ' |
Basis_of_Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2014 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ' |
Basis of Presentation | ' |
NOTE 1: Basis of Presentation | |
The Bank of South Carolina (the “Bank”) was organized on October 22, 1986 and opened for business as a state-chartered financial institution on February 26, 1987, in Charleston, South Carolina. The Bank was reorganized into a wholly-owned subsidiary of Bank of South Carolina Corporation (the “Company”), effective April 17, 1995. At the time of the reorganization, each outstanding share of the Bank was exchanged for two shares of Bank of South Carolina Corporation Stock. | |
The Bank operates as an independent, community oriented, commercial bank providing a broad range of financial services and products. We have four banking house locations: 256 Meeting Street, Charleston, SC, 100 North Main Street, Summerville, SC, 1337 Chuck Dawley Boulevard, Mt. Pleasant, SC and 2027 Sam Rittenberg Boulevard, Charleston, SC. We intend to open a banking office in North Charleston, SC on Highway 78 and Ingleside Boulevard in late 2015, or early 2016. | |
References to “we,” “us,” “our,” “the Bank,” or “the Company” refer to the parent and its subsidiary, that are consolidated for financial purposes. | |
The consolidated financial statements in this report are unaudited, except for the December 31, 2013 consolidated balance sheet. All adjustments consisting of normal recurring accruals which are, in the opinion of management, necessary for fair presentation of the interim consolidated financial statements have been included and fairly and accurately present the financial position, results of operations and cash flows of the Company. The results of operations for the three and nine months ended September 30, 2014, are not necessarily indicative of the results which may be expected for the entire year. | |
The preparation of the consolidated financial statements are in conformity with accounting principles generally accepted in the United States of America (“GAAP”) which requires management to make estimates and assumptions. These estimates and assumptions affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ significantly from these estimates and assumptions. Material estimates generally susceptible to significant change are related to the determination of the allowance for loan losses, impaired loans, other real estate owned, asset prepayment rates and other-than-temporary impairment of investment securities. | |
In preparing these financial statements, we evaluated events and transactions for potential recognition or disclosure through the date the financial statements were available to be issued. |
Investment_Securities
Investment Securities | 9 Months Ended |
Sep. 30, 2014 | |
Schedule of Investments [Abstract] | ' |
Investment Securities | ' |
NOTE 2: Investment Securities | |
We classify investments into three categories as follows: (1) Held to Maturity - debt securities that we have the positive intent and ability to hold to maturity, which are reported at amortized cost, adjusted for the amortization of any related premiums or the accretion of any related discounts into interest income using a methodology which approximates a level yield of interest over the estimated remaining period until maturity; (2) Trading - debt and equity securities that are bought and held principally for the purpose of selling them in the near term, which are reported at fair value, with unrealized gains and losses included in earnings; and (3) Available for Sale - debt and equity securities that may be sold under certain conditions, which are reported at fair value, with unrealized gains and losses excluded from earnings and reported as a separate component of shareholders' equity, net of income taxes. Unrealized losses on securities due to fluctuations in fair value are recognized when it is determined that an other than temporary decline in value has occurred. Realized gains or losses on the sale of investments are recognized on a specific identification, trade date basis. All securities were classified as available for sale for the three and nine months ended September 30, 2014 and 2013. We do not have any mortgage-backed securities nor have we ever invested in mortgage-backed securities. (See “non-interest income” for discussion on the sale of investment securities.) |
Mortgage_Loans_to_be_Sold
Mortgage Loans to be Sold | 9 Months Ended |
Sep. 30, 2014 | |
Mortgage Loans To Be Sold | ' |
Mortgage Loans to be Sold | ' |
NOTE 3: Mortgage Loans to be Sold | |
Mortgage loans originated and intended for sale in the secondary market are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are provided for in a valuation allowance by charges to operations as a component of mortgage banking income. At September 30, 2014 and December 31, 2013, we had approximately $6.6 million and $4.7 million in mortgage loans held for sale, respectively. Gains or losses on sales of loans are recognized when control over these assets has been surrendered and are included in mortgage banking income in the consolidated statements of income. | |
We originate fixed and variable rate residential mortgage loans on a service release basis in the secondary market. Loans closed but not yet settled with an investor are carried in our loans held for sale portfolio. These loans are fixed and variable rate residential mortgage loans that have been originated in our name and have closed. Virtually all of these loans have commitments to be purchased by investors and the majority of these loans were locked in by price with the investors on the same day or shortly thereafter that the loan was locked in with our customers. Therefore, these loans present very little market risk. We usually deliver to, and receive funding from, the investor within 30 to 60 days. Commitments to sell these loans to the investor are considered derivative contracts and are sold to investors on a “best efforts" basis. We are not obligated to deliver a loan or pay a penalty if a loan is not delivered to the investor. As a result of the short-term nature of these derivative contracts, the fair value of the mortgage loans held for sale in most cases is the same as the value of the loan amount at its origination. |
Loans_and_Allowance_for_Loan_L
Loans and Allowance for Loan Losses | 9 Months Ended | ||||||||||||||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||||||||||||||
Receivables [Abstract] | ' | ||||||||||||||||||||||||||||
Loans and Allowance for Loan Losses | ' | ||||||||||||||||||||||||||||
NOTE 4: Loans and Allowance for Loan Losses | |||||||||||||||||||||||||||||
Loans are carried at principal amounts outstanding. Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment to yield. Interest income on all loans is recorded on an accrual basis. The accrual of interest and the amortization of net loan fees are generally discontinued on loans which 1) are maintained on a cash basis because of deterioration in the financial condition of the borrower; 2) for which payment of full principal is not expected; or 3) upon which principal or interest has been in default for a period of 90 days or more. The accrual of interest, however, may continue on these loans if they are well secured, in the process of collection, and management deems it appropriate. Non-accrual loans are reviewed individually by management to determine if they should be returned to accrual status. We define past due loans based on contractual payment and maturity dates. | |||||||||||||||||||||||||||||
We account for nonrefundable fees and costs associated with originating or acquiring loans by requiring that loan origination fees be recognized over the life of the related loan as an adjustment on the loan’s yield. Certain direct loan origination costs shall be recognized over the life of the related loan as a reduction of the loan’s yield. | |||||||||||||||||||||||||||||
We account for impaired loans by requiring that all loans for which it is estimated that we will be unable to collect all amounts due according to the terms of the loan agreement be recorded at the loan's fair value. Fair value may be determined based upon the present value of expected future cash flows discounted at the loan's effective interest rate, or the fair value of the collateral less cost to sell, if the loan is collateral dependent. | |||||||||||||||||||||||||||||
Additional accounting guidance allows us to use existing methods for recognizing interest income on an impaired loan. The guidance also requires additional disclosures about how we estimate interest income related to our impaired loans. | |||||||||||||||||||||||||||||
The accrual of interest is generally discontinued on loans that become 90 days past due as to principal or interest. The accrual of interest on some loans, however, may continue even though they are 90 days past due if the loans are well secured or in the process of collection and management deems it appropriate. If non-accrual loans decrease their past due status to less than 30 days for a period of 6 to 9 months, they are reviewed individually by management to determine if they should be returned to accrual status. | |||||||||||||||||||||||||||||
When the ultimate collectability of an impaired loan's principal is in doubt, wholly or partially, all cash receipts are applied to principal. Once the recorded principal balance has been reduced to zero, future cash receipts are applied to interest income, to the extent that any interest has been foregone. Further cash receipts are recorded as recoveries of any amounts previously charged off. When this doubt does not exist, cash receipts are applied under the contractual terms of the loan agreement first to interest income and then to principal. | |||||||||||||||||||||||||||||
A loan is also considered impaired if its terms are modified in a troubled debt restructuring (“TDR”). For this type of impaired loan, cash receipts are typically applied to principal and interest receivable in accordance with the terms of the restructured loan agreement. Interest income is recognized on these loans using the accrual method of accounting, provided they are performing in accordance with their restructured terms. | |||||||||||||||||||||||||||||
We believe that the allowance is adequate to absorb inherent losses in the loan portfolio; however, assessing the adequacy of the allowance is a process that requires considerable judgment. Our judgments are based on numerous assumptions about current events which we believe to be reasonable, but which may or may not be valid. Thus, there can be no assurance that loan losses in future periods will not exceed the current allowance amount or that future increases in the allowance will not be required. No assurance can be given that our ongoing evaluation of the loan portfolio, in light of changing economic conditions and other relevant circumstances, will not require significant future additions to the allowance, thus adversely affecting our operating results. | |||||||||||||||||||||||||||||
The allowance is also subject to examination by regulatory agencies, which may consider such factors as the methodology used to determine adequacy and the size of the allowance relative to that of peer institutions and other adequacy tests. In addition, such regulatory agencies could require us to adjust our allowance based on information available at the time of our examination. | |||||||||||||||||||||||||||||
The methodology used to determine the reserve for unfunded lending commitments, which is included in other liabilities, is inherently similar to the methodology used to determine the allowance for loan losses adjusted for factors specific to binding commitments, including the probability of funding and historical loss ratio. | |||||||||||||||||||||||||||||
The following table is a summary of the non-accrual loans as of September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Loans Receivable on Non-Accrual | |||||||||||||||||||||||||||||
Commercial | $ | 83,042 | |||||||||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | ||||||||||||||||||||||||||||
Commercial Real Estate - Other | 673,429 | ||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer Real Estate | — | ||||||||||||||||||||||||||||
Consumer - Other | — | ||||||||||||||||||||||||||||
Total | $ | 756,471 | |||||||||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Loans Receivable on Non-Accrual | |||||||||||||||||||||||||||||
Commercial | $ | — | |||||||||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | ||||||||||||||||||||||||||||
Commercial Real Estate - Other | 1,507,209 | ||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer Real Estate | 68,231 | ||||||||||||||||||||||||||||
Consumer - Other | — | ||||||||||||||||||||||||||||
Total | $ | 1,575,440 | |||||||||||||||||||||||||||
One loan receivable previously reported with a non-accrual status, in the amount of $54,959, was returned to accrual status during the nine months ended September 30, 2014. The borrower made payments consistently for nine months and had a documented change in income and employment. All principal and interest is current and repayment of the remaining contractual principal and interest is expected. In addition, two loan receivables in the amount of $557,416 were moved to Other Real Estate Owned (“OREO”). One of these loan receivables valued at $35,473 was ultimately sold at a gain of $2,382 during the nine months ended September 31, 2014. A commercial loan in the amount of $83,042 was placed on non-accrual status during the nine months ended September 30, 2014. | |||||||||||||||||||||||||||||
The following is a schedule of our delinquent loans, excluding mortgage loans held for sale, as of September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Total | Current | Total | Recorded Investment | |||||||||||||||||||||||
Days | Days | Than | Past | Loans | > 90 Days | ||||||||||||||||||||||||
Past | Past | 90 | Due | Receivable | and | ||||||||||||||||||||||||
Due | Due | Days | Accruing | ||||||||||||||||||||||||||
Commercial | $ | 102,737 | 38,450 | 83,042 | 224,229 | 48,496,367 | 48,720,596 | — | |||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | — | — | — | 1,529,534 | 1,529,534 | — | ||||||||||||||||||||||
Commercial Real Estate - Other | 213,789 | 927,847 | 180,992 | 1,322,628 | 113,838,731 | 115,161,359 | — | ||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer - Real Estate | — | 227,826 | 78,792 | 306,618 | 58,919,399 | 59,226,017 | 78,792 | ||||||||||||||||||||||
Consumer - Other | 895 | 3,206 | — | 4,101 | 5,031,502 | 5,035,603 | — | ||||||||||||||||||||||
Total | $ | 317,421 | 1,197,329 | 342,826 | 1,857,576 | 227,815,533 | 229,673,109 | 78,792 | |||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Total | Current | Total | Recorded Investment | |||||||||||||||||||||||
Days | Days | Than | Past | Loans | > 90 Days | ||||||||||||||||||||||||
Past | Past | 90 | Due | Receivable | and | ||||||||||||||||||||||||
Due | Due | Days | Accruing | ||||||||||||||||||||||||||
Commercial | $ | 230,848 | 78,200 | — | 309,048 | 52,994,521 | 53,303,569 | — | |||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | — | — | — | 1,516,545 | 1,516,545 | — | ||||||||||||||||||||||
Commercial Real Estate - Other | 689,859 | 226,314 | 754,168 | 1,670,341 | 103,070,237 | 104,740,578 | — | ||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer - Real Estate | — | — | — | — | 54,669,359 | 54,669,359 | — | ||||||||||||||||||||||
Consumer - Other | 24,399 | — | — | 24,399 | 4,065,854 | 4,090,253 | — | ||||||||||||||||||||||
Total | $ | 945,106 | 304,514 | 754,168 | 2,003,788 | 216,316,516 | 218,320,304 | — | |||||||||||||||||||||
As of September 30, 2014 and December 31, 2013, loans individually evaluated and considered impaired are presented in the following table: | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
As of September 30, 2014 | |||||||||||||||||||||||||||||
With no related allowance recorded: | Unpaid | Recorded | Related | ||||||||||||||||||||||||||
Principal | Investments | Allowance | |||||||||||||||||||||||||||
Balance | |||||||||||||||||||||||||||||
Commercial | $ | 977,011 | 977,011 | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | 2,811,686 | 2,811,686 | — | ||||||||||||||||||||||||||
Consumer Real Estate | 351,693 | 351,693 | — | ||||||||||||||||||||||||||
Consumer Other | — | — | — | ||||||||||||||||||||||||||
Total | $ | 4,140,390 | $ | 4,140,390 | $ | — | |||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,247,602 | $ | 1,247,602 | $ | 872,728 | |||||||||||||||||||||||
Commercial Real Estate | 1,789,119 | 1,789,119 | 470,189 | ||||||||||||||||||||||||||
Consumer Real Estate | 679,588 | 679,588 | 151,431 | ||||||||||||||||||||||||||
Consumer Other | 39,547 | 39,547 | 39,547 | ||||||||||||||||||||||||||
Total | $ | 3,755,856 | $ | 3,755,856 | $ | 1,533,895 | |||||||||||||||||||||||
Grand Total | 7,896,246 | 7,896,246 | 1,533,895 | ||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
As of the Year Ended December 31, 2013 | |||||||||||||||||||||||||||||
With no related allowance recorded: | Unpaid | Recorded | Related | ||||||||||||||||||||||||||
Principal | Investments | Allowance | |||||||||||||||||||||||||||
Balance | |||||||||||||||||||||||||||||
Commercial | $ | 471,080 | $ | 471,080 | $ | — | |||||||||||||||||||||||
Commercial Real Estate | 2,213,271 | 2,213,271 | — | ||||||||||||||||||||||||||
Consumer Real Estate | 200,399 | 200,399 | — | ||||||||||||||||||||||||||
Consumer Other | — | — | — | ||||||||||||||||||||||||||
Total | $ | 2,884,750 | $ | 2,884,750 | $ | — | |||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,175,329 | $ | 1,175,329 | $ | 1,175,329 | |||||||||||||||||||||||
Commercial Real Estate | 2,191,875 | 2,191,875 | 535,766 | ||||||||||||||||||||||||||
Consumer Real Estate | 842,127 | 842,127 | 423,705 | ||||||||||||||||||||||||||
Consumer Other | 42,826 | 42,826 | 42,826 | ||||||||||||||||||||||||||
Total | $ | 4,252,157 | $ | 4,252,157 | $ | 2,177,626 | |||||||||||||||||||||||
Grand Total | 7,136,907 | 7,136,907 | 2,177,626 | ||||||||||||||||||||||||||
The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2014 and 2013, respectively. | |||||||||||||||||||||||||||||
Average Recorded Investment and Interest Income | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | 30-Sep-13 | ||||||||||||||||||||||||||||
With no related allowance recorded: | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||||||||||
Commercial | $ | 591,490 | $ | 12,344 | $ | 804,636 | $ | 8,543 | |||||||||||||||||||||
Commercial | 3,212,538 | 40,197 | 2,155,957 | 43,828 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 351,712 | 2,576 | 309,155 | 3,266 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 4,155,740 | $ | 55,117 | $ | 3,269,748 | $ | 55,637 | |||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,270,229 | $ | 14,578 | $ | 1,193,245 | $ | 14,683 | |||||||||||||||||||||
Commercial | 1,794,000 | 21,349 | 2,178,231 | 20,323 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 681,958 | 10,726 | 869,051 | 11,316 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 39,996 | 419 | 45,784 | 646 | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 3,786,183 | $ | 47,072 | $ | 4,286,311 | $ | 46,968 | |||||||||||||||||||||
Grand Total | 7,941,923 | 102,189 | 7,556,059 | 102,605 | |||||||||||||||||||||||||
Average Recorded Investment and Interest Income | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | 30-Sep-13 | ||||||||||||||||||||||||||||
With no related allowance recorded: | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||||||||||
Commercial | $ | 603,268 | $ | 34,784 | $ | 811,773 | $ | 25,437 | |||||||||||||||||||||
Commercial | 3,298,665 | 100,952 | 2,206,032 | 124,012 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 351,775 | 8,102 | 310,113 | 10,180 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 4,253,708 | $ | 143,838 | $ | 3,327,918 | $ | 159,629 | |||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
$ | 1,320,051 | $ | 42,558 | $ | 1,226,085 | $ | 44,758 | ||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Commercial | 1,803,242 | 61,062 | 2,176,966 | 57,605 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 691,169 | 26,365 | 873,284 | 25,817 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 42,114 | 1,528 | 47,744 | 1,710 | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 3,856,576 | $ | 131,513 | $ | 4,324,079 | $ | 129,890 | |||||||||||||||||||||
Grand Total | 8,110,284 | 275,351 | 7,651,997 | 289,519 | |||||||||||||||||||||||||
The following table illustrates credit risks by category and internally assigned grades at September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Commercial | Consumer | Consumer | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Other | ||||||||||||||||||||||||||
Construction | Other | ||||||||||||||||||||||||||||
Pass | $ | 44,173,792 | $ | 1,078,017 | $ | 107,912,498 | $ | 56,139,988 | $ | 4,710,273 | $ | 214,014,568 | |||||||||||||||||
Watch | 1,609,929 | — | 1,566,966 | 1,582,122 | 242,907 | 5,001,923 | |||||||||||||||||||||||
OAEM | 712,263 | 454,517 | 1,185,932 | 472,419 | 42,876 | 2,865,007 | |||||||||||||||||||||||
Sub-Standard | 2,224,613 | — | 4,495,963 | 1,031,488 | 39,547 | 7,791,611 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 48,720,596 | $ | 1,529,534 | $ | 115,161,359 | $ | 59,226,017 | $ | 5,035,603 | $ | 229,673,109 | |||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Commercial | Consumer | Consumer | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Other | ||||||||||||||||||||||||||
Construction | Other | ||||||||||||||||||||||||||||
Pass | $ | 48,383,912 | $ | 1,516,545 | $ | 95,942,918 | $ | 50,846,709 | $ | 3,703,400 | $ | 200,393,484 | |||||||||||||||||
Watch | 1,962,292 | — | 1,902,129 | 1,933,566 | 191,081 | 5,989,068 | |||||||||||||||||||||||
OAEM | 546,938 | — | 2,234,023 | 654,076 | 76,097 | 3,511,134 | |||||||||||||||||||||||
Sub-Standard | 2,410,427 | — | 4,661,508 | 1,235,008 | 119,675 | 8,426,618 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 53,303,569 | $ | 1,516,545 | $ | 104,740,578 | $ | 54,669,359 | $ | 4,090,253 | $ | 218,320,304 | |||||||||||||||||
The following table sets forth the changes in the allowance and an allocation of the allowance by loan category for the three and nine months ended September 30, 2014 and 2013, respectively, and December 31, 2013. The allocation of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-impaired loans and is based on historical loss experience adjusted for current economic factors described above. | |||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,133,997 | $ | 981,752 | $ | 554,862 | $ | 76,441 | $ | 632,756 | $ | 3,379,808 | |||||||||||||||||
Charge-offs | — | (15,834 | ) | — | (3,004 | ) | — | (18,838 | ) | ||||||||||||||||||||
Recoveries | — | 12,000 | — | 206 | — | 12,206 | |||||||||||||||||||||||
Provisions | (44,602 | ) | (76,163 | ) | (23,365 | ) | 10,987 | 145,643 | 12,500 | ||||||||||||||||||||
Ending Balance | $ | 1,089,395 | $ | 901,755 | $ | 531,497 | $ | 84,630 | $ | 778,399 | $ | 3,385,676 | |||||||||||||||||
As of and for the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,398,184 | $ | 966,781 | $ | 641,194 | $ | 80,214 | $ | 205,904 | $ | 3,292,277 | |||||||||||||||||
Charge-offs | — | (19,787 | ) | — | (7,133 | ) | — | (26,920 | ) | ||||||||||||||||||||
Recoveries | — | 31,100 | — | 26,719 | — | 57,819 | |||||||||||||||||||||||
Provisions | (308,789 | ) | (76,339 | ) | (109,697 | ) | (15,170 | ) | 572,495 | 62,500 | |||||||||||||||||||
Ending Balance | 1,089,395 | 901,755 | 531,497 | 84,630 | 778,399 | 3,385,676 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 872,728 | 470,189 | 151,431 | 39,547 | — | 1,533,895 | |||||||||||||||||||||||
Collectively evaluated for impairment | 216,667 | 431,566 | 380,066 | 45,083 | 778,399 | 1,851,781 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 2,224,613 | 4,600,806 | 1,031,280 | 39,547 | — | 7,896,246 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 46,495,983 | $ | 110,560,553 | $ | 59,724,271 | $ | 4,996,056 | $ | — | $ | 221,776,863 | |||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,463,641 | $ | 699,761 | $ | 846,332 | $ | 86,721 | $ | 263,460 | $ | 3,359,915 | |||||||||||||||||
Charge-offs | — | — | — | (24,980 | ) | — | (24,980 | ) | |||||||||||||||||||||
Recoveries | 20,070 | 5,849 | — | 793 | — | 26,712 | |||||||||||||||||||||||
Provisions | (63,485 | ) | 251,063 | (214,286 | ) | 20,805 | 30,903 | 25,000 | |||||||||||||||||||||
Ending Balance | $ | 1,420,226 | $ | 956,673 | $ | 632,046 | $ | 83,339 | $ | 294,363 | $ | 3,386,647 | |||||||||||||||||
As of and for the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,478,450 | $ | 584,646 | $ | 890,728 | $ | 102,953 | $ | 376,067 | $ | 3,432,844 | |||||||||||||||||
Charge-offs | (235,016 | ) | — | — | (42,811 | ) | — | (277,827 | ) | ||||||||||||||||||||
Recoveries | 23,003 | 11,849 | — | 1,778 | — | 36,630 | |||||||||||||||||||||||
Provisions | 153,789 | 360,178 | (258,682 | ) | 21,419 | (81,704 | ) | 195,000 | |||||||||||||||||||||
Ending Balance | 1,420,226 | 956,673 | 632,046 | 83,339 | 294,363 | 3,386,647 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,180,169 | 520,246 | 448,060 | 45,076 | — | 2,193,551 | |||||||||||||||||||||||
Collectively evaluated for impairment | 240,057 | 436,427 | 183,986 | 38,263 | 294,363 | 1,193,096 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,659,845 | 4,560,870 | 1,175,206 | 45,076 | — | 7,440,997 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 56,419,355 | $ | 103,017,870 | $ | 53,403,098 | $ | 4,329,762 | $ | — | $ | 217,170,085 | |||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,478,450 | $ | 584,646 | $ | 890,728 | $ | 102,953 | $ | 376,067 | $ | 3,432,844 | |||||||||||||||||
Charge-offs | (245,599 | ) | — | — | (145,802 | ) | — | (391,401 | ) | ||||||||||||||||||||
Recoveries | 23,004 | 15,348 | — | 4,982 | — | 43,334 | |||||||||||||||||||||||
Provisions | 142,329 | 366,787 | (249,534 | ) | 118,081 | (170,163 | ) | 207,500 | |||||||||||||||||||||
Ending Balance | 1,398,184 | 966,781 | 641,194 | 80,214 | 205,904 | 3,292,277 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,175,329 | 535,766 | 423,705 | 42,826 | — | 2,177,626 | |||||||||||||||||||||||
Collectively evaluated for impairment | 222,855 | 431,015 | 217,489 | 37,388 | 205,904 | 1,114,651 | |||||||||||||||||||||||
Ending Balance: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,646,409 | 4,405,146 | 1,042,526 | 42,826 | — | 7,136,907 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 51,657,160 | $ | 101,851,977 | $ | 53,626,833 | $ | 4,047,427 | $ | — | $ | 211,183,397 | |||||||||||||||||
Restructured loans (loans, still accruing interest, which have been renegotiated at below-market interest rates or for which other concessions have been granted) were $473,119 and $1,196,341 at September 30, 2014 and December 31, 2013, respectively, and are illustrated in the following table. The following loans were renegotiated to interest only. At September 30, 2014 and December 31, 2013, all restructured loans were performing as agreed. | |||||||||||||||||||||||||||||
Modification | |||||||||||||||||||||||||||||
As of September 30, 2014 | |||||||||||||||||||||||||||||
Number of | Pre-Modification Outstanding | Post-Modification Outstanding | |||||||||||||||||||||||||||
Contracts | Recorded Investment | Recorded Investment | |||||||||||||||||||||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | 2 | $ | 473,119 | $ | 473,119 | ||||||||||||||||||||||||
Commercial Real Estate Construction | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Real Estate –Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Troubled Debt Restructurings That Subsequently Defaulted | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate Construction | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Real Estate -Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Modification | |||||||||||||||||||||||||||||
As of December 31, 2013 | |||||||||||||||||||||||||||||
Number of | Pre-Modification Outstanding | Post-Modification Outstanding | |||||||||||||||||||||||||||
Contracts | Recorded Investment | Recorded Investment | |||||||||||||||||||||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||||||
Commercial | 1 | $ | 106,194 | $ | 106,194 | ||||||||||||||||||||||||
Commercial Real Estate | 3 | $ | 1,090,147 | $ | 1,090,147 | ||||||||||||||||||||||||
Commercial Real Estate Construction | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Real Estate –Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Troubled Debt Restructurings That Subsequently Defaulted | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate Construction | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Real Estate -Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
During the nine months ended September 30, 2014 a loan receivable with a current balance of $496,090, was removed from the TDR status. The borrower was paying as agreed and also made substantial reductions to principal. Refinance guidance Financial Accounting Standards Board (“FASB’) Accounting Standards Codification (“ASC”) 310-20-35-9 allows for a loan to be removed from the TDR status if the terms of the loan reflect current market rates. To be in compliance with its modified terms, a loan that is a TDR must not be in nonaccrual status and must be current or less than 30 days past due on its contractual principal and interest payments under the modified repayment terms. Although we removed this loan receivable from a TDR status, it will remain classified as an impaired loan and will continue to be recorded, evaluated and disclosed as such. In addition, one loan receivable with a balance of $106,194 at December 31, 2013, was paid off during the nine months ended September 30, 2014. There were no additional loans identified as a TDR during the nine months ended September 30, 2014. In the past 12 months no loan identified as a TDR defaulted. |
Premises_Equipment_and_Leaseho
Premises, Equipment and Leasehold Improvements and Depreciation | 9 Months Ended |
Sep. 30, 2014 | |
Property, Plant and Equipment [Abstract] | ' |
Premises, Equipment and Leasehold Improvements and Depreciation | ' |
NOTE 5: Premises, Equipment and Leasehold Improvements and Depreciation | |
Buildings and equipment are carried at cost less accumulated depreciation, calculated on the straight-line method over the estimated useful life of the related assets - 40 years for buildings and 3 to 15 years for equipment. Amortization of leasehold improvements is recorded using the straight-line method over the lesser of the estimated useful life of the asset or the term of the lease. Maintenance and repairs are charged to operating expenses as incurred. |
Other_Real_Estate_Owned
Other Real Estate Owned | 9 Months Ended | ||||||||
Sep. 30, 2014 | |||||||||
Banking and Thrift [Abstract] | ' | ||||||||
Other Real Estate Owned | ' | ||||||||
NOTE 6: Other Real Estate Owned | |||||||||
The following table summarizes the activity in the other real estate owned at September 30, 2014 and December 31, 2013. | |||||||||
September 30, | December 31, | ||||||||
2014 | 2013 | ||||||||
Balance, beginning of year | $ | — | $ | — | |||||
Additions-foreclosure | 557,416 | — | |||||||
Sales | 35,473 | — | |||||||
Write-downs | — | — | |||||||
Balance, end of year | $ | 521,943 | $ | — | |||||
Income_Taxes
Income Taxes | 9 Months Ended |
Sep. 30, 2014 | |
Income Tax Disclosure [Abstract] | ' |
Income Taxes | ' |
NOTE 7: Income Taxes | |
We account for income taxes under the asset and liability method. Deferred tax assets and liabilities are recognized for future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using the enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. Net deferred tax assets are included in other assets in the consolidated balance sheet. | |
Accounting standards require the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. These standards also prescribe a recognition threshold and measurement of a tax position taken or expected to be taken in an enterprise’s tax return. We believe that we had no uncertain tax positions as of September 30, 2014, December 31, 2013, or September 30, 2013. |
Stock_Based_Compensation
Stock Based Compensation | 9 Months Ended | |||||||||
Sep. 30, 2014 | ||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ' | |||||||||
Stock Based Compensation | ' | |||||||||
NOTE 8: Stock Based Compensation | ||||||||||
Our shareholders voted at our Annual Meeting, April 13, 2010 to approve the 2010 Omnibus Stock Incentive Plan, including 330,000 shares (adjusted for a 10% stock dividend declared on August 26, 2010) reserved under the plan (copy of the plan was filed with 2010 Proxy Statement). This plan is intended to assist us in recruiting and retaining employees with ability and initiative by enabling them to participate in our future success and to associate their interest with those of the Company and our shareholders. Under the Omnibus Stock Incentive Plan, options are periodically granted to employees at a price not less than 100% of the fair market value of the shares at the date of the grant. All employees are eligible to participate in this plan if the Executive Committee, in its sole discretion, determines that such person has contributed or can be expected to contribute to our profits or growth. Options may be exercised in whole at any time or in part from time to time at such times and in compliance with such requirements as the Executive Committee shall determine. The maximum period in which an option may be exercised is determined at the date of grant and shall not exceed ten years from the date of grant. The options are not transferable except by will or by the laws of descent and distribution. | ||||||||||
On July 24, 2014, the Executive Committee granted options to purchase an aggregate of 10,000 shares to twelve employees. Fair value was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions: dividend yield 3.74%, historical volatility 31.69%, risk free interest rate of 2.52% and an expected life of 10 years. On June 27, 2013 the Executive Committee granted options to purchase an aggregate of 5,000 shares to five employees. Fair value was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions: dividend yield 3.98%, historical volatility 36.34%, risk free interest rate of 2.49% and an expected life of 10 years. There were no other options granted during the nine months ended September 30, 2014 or September 30, 2013. | ||||||||||
On April 14, 1998 we adopted the 1998 Omnibus Stock Incentive Plan which expired on April 14, 2008. Although options can no longer be granted under this Plan, options granted before April 14, 2008, shall remain valid in accordance with their terms. There are currently options to purchase 24,915 shares outstanding under this plan with options to purchase 15,972 shares exercisable. | ||||||||||
Under both plans employees become 20% vested after five years and vest 20% each year until fully vested. The right to exercise each such 20% of the options is cumulative and will not expire until the tenth anniversary of the date of the grant. | ||||||||||
The following is a summary of the activity under the 1998 and 2010 Omnibus Stock Incentive Plans for the three and nine months ended September 30, 2014 and for the three and nine months ended September 30, 2013. | ||||||||||
Three Months Ended September 30, 2014 | Options | Weighted Average Exercise Price | ||||||||
Balance at July 1, 2014 | 152,915 | $ | 11.03 | |||||||
Granted | 10,000 | 14.84 | ||||||||
Forfeited | -1,250 | 12.84 | ||||||||
Balance at June 30, 2014 | 161,665 | 11.25 | ||||||||
Nine Months Ended September 30, 2014 | Options | Weighted Average Exercise Price | ||||||||
Balance at January 1, 2014 | 159,165 | $ | 11.03 | |||||||
Granted | 10,000 | 14.84 | ||||||||
Forfeited | -5,000 | 11.81 | ||||||||
Exercised | -2,500 | 10.42 | ||||||||
Balance at September 30, 2014 | 161,665 | 11.25 | ||||||||
Options exercisable at September 30, 2014 | 15,972 | $ | 14.81 | |||||||
Three months Ended September 30, 2013 | Options | Weighted Average Exercise Price | ||||||||
Balance at July 1, 2013 | 166,075 | $ | 11.35 | |||||||
Forfeited | -750 | 10.77 | ||||||||
Exercised | -2,500 | 10.42 | ||||||||
Balance at September 30, 2013 | 162,825 | 11.37 | ||||||||
Nine months Ended September 30, 2013 | Options | Weighted Average Exercise Price | ||||||||
Balance at January 1, 2013 | 174,467 | $ | 11.2 | |||||||
Granted | 5,000 | 12.84 | ||||||||
Forfeited | -6,850 | 11.47 | ||||||||
Exercised | -9,792 | 9.02 | ||||||||
Balance at September 30, 2013 | 162,825 | 11.37 | ||||||||
Options exercisable at September 30, 2013 | 13,915 | $ | 14.79 | |||||||
Shareholders_Equity
Shareholders' Equity | 9 Months Ended | ||||||||||||
Sep. 30, 2014 | |||||||||||||
Stockholders' Equity Note [Abstract] | ' | ||||||||||||
Shareholders' Equity | ' | ||||||||||||
NOTE 9: Shareholders' Equity | |||||||||||||
Basic earnings per share are computed by dividing net income by the weighted-average number of common shares outstanding. Diluted earnings per share are computed by dividing net income by the weighted-average number of common shares and potential common shares outstanding. Potential common shares consist of dilutive stock options determined using the treasury stock method and the average market price of common stock. | |||||||||||||
Regular quarterly cash dividends of $.13 per share were declared on March 27, 2014 and June 26, 2014 for shareholders of record at April 8, 2014 and July 7, 2014. The dividends were payable on April 30, 2014 and July 31, 2014. A regular quarterly cash dividend of $.13 per share was declared on September 25, 2014. This was our 100th quarterly cash dividend, so to recognize this, we also declared a special cash dividend of $.10 per share to reward our shareholders. These dividends were payable on October 31, 2014, to shareholders of record at October 8, 2014. Income per common share for the three and nine months ended September 30, 2014 and for the three and nine months ended September 30, 2013 were calculated as follows: | |||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 1,141,713 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 1,141,713 | 4,461,388 | $ | 0.26 | ||||||||
Effect of dilutive options | 116,074 | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 1,141,713 | 4,577,462 | $ | 0.25 | ||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 3,207,438 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 3,207,438 | 4,461,388 | $ | 0.72 | ||||||||
Effect of dilutive options | 115,505 | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 3,207,438 | 4,576,893 | $ | 0.7 | ||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2013 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 1,064,177 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 1,064,177 | 4,454,669 | $ | 0.24 | ||||||||
Effect of dilutive options | — | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 1,064,177 | 4,454,669 | $ | 0.24 | ||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 3,107,056 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 3,107,056 | 4,450,997 | $ | 0.7 | ||||||||
Effect of dilutive options | — | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 3,107,056 | 4,450,997 | $ | 0.7 | ||||||||
The future payment of cash dividends is subject to the discretion of the Board of Directors and depends upon a number of factors, including future earnings, financial condition, cash requirements, and general business conditions. Cash dividends when declared, are paid by the Bank to the Company for distribution to shareholders of the Company. The Bank’s ability to pay dividends to the Company is restricted by the laws and regulations of the State of South Carolina. Generally, these restrictions allow the Bank to pay dividends from current earnings without the prior written consent of the South Carolina Commissioner of Banking, if it received a satisfactory rating at its most recent examination. | |||||||||||||
Comprehensive_Income
Comprehensive Income | 9 Months Ended |
Sep. 30, 2014 | |
Comprehensive Income | ' |
Comprehensive Income | ' |
NOTE 10: Comprehensive Income | |
We apply accounting standards which establish guidance for the reporting and display of comprehensive income and its components in a full set of general purpose financial statements. Comprehensive income consists of net income and net unrealized gains or losses on securities. | |
Comprehensive income totaled $1,060,397 and $540,560 for the three months ended September 30, 2014 and September 30, 2013, respectively, and $3,298,203 and $2,005,734 for the nine months ended September 30, 2014 and September 30, 2013, respectively. |
Fair_Value_Measurements
Fair Value Measurements | 9 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||||||
Fair Value Measurements | ' | ||||||||||||||||||||
NOTE 11: Fair Value Measurements | |||||||||||||||||||||
Fair value measurements apply whenever GAAP requires or permits assets or liabilities to be measured at fair value either on a recurring or nonrecurring basis. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market for an asset or liability in an orderly transaction between market participants at the measurement date. Fair value is based on the assumptions that we believe market participants would use when pricing an asset or liability. Fair value measurement and disclosure guidance establishes a three-level fair value hierarchy that prioritizes the use of inputs used in valuation methodologies. | |||||||||||||||||||||
The three levels of input that may be used to measure fair value are the following: | |||||||||||||||||||||
Level 1 | Valuation is based upon quoted prices (unadjusted) in active markets for identical assets or liabilities that we have the ability to access. Level 1 assets and liabilities include debt and equity securities and derivative contracts that are traded in an active exchange market, as well as US Treasuries and money market funds. | ||||||||||||||||||||
Level 2 | Valuation is based upon quoted prices for similar assets and liabilities in active markets, as well as inputs that are observable for the asset or liability (other than quoted prices), such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. Level 2 assets and liabilities include debt securities with quoted prices that are traded less frequently than exchange-traded instruments, mortgage-backed securities, municipal bonds, corporate debt securities and derivative contracts whose value is determined using a pricing model with inputs that are observable in the market or can be derived principally from or corroborated by observable market data. This category generally includes certain derivative contracts and impaired loans. | ||||||||||||||||||||
Level 3 | Valuation is generated from model-based techniques that use at least one significant assumption based on unobservable inputs for the asset or liability, which are typically based on an entity’s own assumptions, as there is little, if any, related market activity. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the asset or liability. | ||||||||||||||||||||
The guidance requires disclosures about the fair value of assets and liabilities recognized in the balance sheet in periods subsequent to initial recognition, whether the measurements are made on a recurring basis (for example, available-for-sale investment securities) or on a nonrecurring basis (for example, impaired loans). Fair value estimates, methods, and assumptions are set forth below. | |||||||||||||||||||||
Investment Securities Available for Sale | |||||||||||||||||||||
Securities available for sale are recorded at fair value on a recurring basis and are based upon quoted prices if available. If quoted prices are not available, fair values are measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the security’s credit rating, prepayment assumptions and other factors such as credit loss assumptions. Level 1 securities include those traded on an active exchange such as the New York Stock Exchange, or by dealers or brokers in active over-the counter markets. Level 2 securities include mortgage backed securities issued by government sponsored entities, municipal bonds and corporate debt securities. Securities classified as Level 3 include asset-backed securities in less liquid markets. | |||||||||||||||||||||
Assets and liabilities measured at fair value on a recurring basis at September 30, 2014 and December 31, 2013 are as follows: | |||||||||||||||||||||
Balance | |||||||||||||||||||||
at | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
US Treasury | $ | 29,922,266 | $ | — | $ | — | $ | 29,922,266 | |||||||||||||
Notes | |||||||||||||||||||||
Government Sponsored | $ | — | $ | 42,163,057 | $ | — | $ | 42,163,057 | |||||||||||||
Enterprises | |||||||||||||||||||||
Municipal Securities | $ | — | $ | 33,267,841 | $ | 1,374,825 | $ | 34,642,666 | |||||||||||||
Total | $ | 29,922,266 | $ | 75,430,898 | $ | 1,374,825 | $ | 106,727,989 | |||||||||||||
Balance | |||||||||||||||||||||
at | |||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
US Treasury | $ | 15,832,401 | $ | — | $ | — | $ | 15,832,401 | |||||||||||||
Notes | |||||||||||||||||||||
Government Sponsored | $ | — | $ | 43,635,038 | $ | — | $ | 43,635,038 | |||||||||||||
Enterprises | |||||||||||||||||||||
Municipal Securities | $ | — | $ | 33,655,445 | $ | 1,525,337 | $ | 35,180,782 | |||||||||||||
Total | $ | 15,832,401 | $ | 77,290,483 | $ | 1,525,337 | $ | 94,648,221 | |||||||||||||
Other Real Estate Owned (OREO) | |||||||||||||||||||||
Loans, secured by real estate, are adjusted to fair value upon transfer to OREO. Subsequently, OREO is carried at the lower of carrying value or fair value. Fair value is based upon independent market prices, appraised values of the collateral or our estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraisal, we record the asset as nonrecurring Level 2. When an appraised value is not available or we determine the fair value of the collateral is further impaired below the appraised value and there is no observable market price, we record the asset as nonrecurring Level 3. We had one property valued at $521,943 classified as Other Real Estate Owned at September 30, 2014 with no Other Real Estate Owned at December 31, 2013. One property valued at $35,473 was classified as Other Real Estate Owned and was ultimately sold at a gain of $2,382 during the three months ended September 30, 2014. | |||||||||||||||||||||
Impaired Loans | |||||||||||||||||||||
We do not record loans at fair value on a recurring basis. However, from time to time, a loan is considered impaired and an allowance for loan losses is established. Loans are reviewed for impairment on a quarterly basis if any of the following criteria are met: | |||||||||||||||||||||
1) | Any loan on non-accrual | ||||||||||||||||||||
2) | Any loan that is a troubled debt restructuring | ||||||||||||||||||||
3) | Any loan over 60 days past due | ||||||||||||||||||||
4) | Any loan rated sub-standard, doubtful, or loss | ||||||||||||||||||||
5) | Excessive principal extensions are executed | ||||||||||||||||||||
6) | If we are provided information that indicates that we will not collect all principal and interest as scheduled | ||||||||||||||||||||
Once a loan is identified as individually impaired, we measure the impairment in accordance with ASC 310-10, “Accounting by Creditors for Impairment of a Loan”. | |||||||||||||||||||||
In accordance with this standard, the fair value is estimated using one of the following methods: fair value of the collateral less estimated costs to sell, discounted cash flows, or market value of the loan based on similar debt. The fair value of the collateral less estimated costs to sell is the most frequently used method. Typically, we review the most recent appraisal and if it is over 12 to 18 months old we may request a new third party appraisal. Depending on the particular circumstances surrounding the loan, including the location of the collateral, the date of the most recent appraisal and the value of the collateral relative to the recorded investment in the loan, we may order an independent appraisal immediately or, in some instances, may elect to perform an internal analysis. Specifically as an example, in situations where the collateral on a nonperforming commercial real estate loan is out of our primary market area, we would typically order an independent appraisal immediately, at the earlier of the date the loan becomes nonperforming or immediately following the determination that the loan is impaired. However, as a second example, on a nonperforming commercial real estate loan where we are familiar with the property and surrounding areas and where the original appraisal value far exceeds the recorded investment in the loan, we may perform an internal analysis whereby the previous appraisal value would be reviewed considering recent current conditions, and known recent sales or listings of similar properties in the area, and any other relevant economic trends. This analysis may result in the call for a new appraisal. These valuations are reviewed and updated on a quarterly basis. | |||||||||||||||||||||
Those impaired loans not requiring an allowance represent loans for which the fair value of the expected repayments or collateral exceed the recorded investments in such loans. At September 30, 2014 and December 31, 2013, substantially all of the total impaired loans were evaluated based on the fair value of the collateral. In accordance with topic ASC 820, “Fair Value Measurement”, impaired loans, where an allowance is established based on the fair value of collateral, require classification in the fair value hierarchy. We record the impaired loan as nonrecurring Level 3. | |||||||||||||||||||||
Mortgage Loans Held for Sale | |||||||||||||||||||||
We originate fixed and variable rate residential mortgage loans on a service release basis in the secondary market. Loans closed but not yet settled with an investor are carried in our loans held for sale portfolio. These loans are fixed and variable rate residential mortgage loans that have been originated in our name and have closed. Virtually all of these loans have commitments to be purchased by investors and the majority of these loans were locked in by price with the investors on the same day or shortly thereafter that the loan was locked in with our customers. Therefore, these loans present very little market risk. We usually deliver to, and receive funding from, the investor within 30 to 60 days. Commitments to sell these loans to the investor are considered derivative contracts and are sold to investors on a “best efforts" basis. We are not obligated to deliver a loan or pay a penalty if a loan is not delivered to the investor. As a result of the short-term nature of these derivative contracts, the fair value of the mortgage loans held for sale in most cases is the same as the value of the loan amount at its origination. These loans are classified as Level 2. | |||||||||||||||||||||
Certain assets and liabilities are measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment). The following table presents the assets and liabilities carried on the balance sheet by caption and by level within the valuation hierarchy (as described above) as of September 30, 2014 and December 31, 2013, for which a nonrecurring change in fair value has been recorded during the nine months ended September 30, 2014 and twelve months ended December 31, 2013. | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 6,362,351 | $ | 6,362,351 | |||||||||||||
Mortgage loans held for sale | — | 6,630,450 | — | 6,630,450 | |||||||||||||||||
Other real estate owned | — | 521,943 | — | 521,943 | |||||||||||||||||
Total | $ | — | $ | 7,152,393 | $ | 6,362,351 | $ | 13,514,744 | |||||||||||||
31-Dec-13 | |||||||||||||||||||||
Quoted | Significant | Significant Unobservable | Balance | ||||||||||||||||||
Market Price | Other | Inputs | at | ||||||||||||||||||
in active | Observable Inputs | (Level 3) | 31-Dec-13 | ||||||||||||||||||
markets | (Level 2) | ||||||||||||||||||||
(Level 1) | |||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 4,959,281 | $ | 4,959,281 | |||||||||||||
Mortgage loans held for sale | — | 4,739,343 | — | 4,739,343 | |||||||||||||||||
Other real estate owned | — | — | — | — | |||||||||||||||||
Total | $ | — | $ | 4,739,343 | $ | 4,959,281 | $ | 9,698,624 | |||||||||||||
Inputs | |||||||||||||||||||||
Valuation Technique | Unobservable Input | General Range of Inputs | |||||||||||||||||||
Nonrecurring measurements: | |||||||||||||||||||||
Impaired Loans | Discounted Appraisals | Collateral Discounts | 0-25% | ||||||||||||||||||
Accounting standards require disclosure of fair value information about financial instruments whether or not recognized on the balance sheet, for which it is practicable to estimate fair value. Fair value estimates are made as of a specific point in time based on the characteristics of the financial instruments and the relevant market information. When available, quoted market prices are used. In other cases, fair values are based on estimates using present value or other valuation techniques. These techniques involve uncertainties and are significantly affected by the assumptions used and the judgments made regarding risk characteristics of various financial instruments, discount rates, prepayments, and estimates of future cash flows, future expected loss experience and other factors. Changes in assumptions could significantly affect these estimates. Derived fair value estimates cannot be substantiated by comparison to independent markets and, in many cases, may or may not be realized in an immediate sale of the instrument. | |||||||||||||||||||||
Under the accounting standard, fair value estimates are based on existing financial instruments without attempting to estimate the value of anticipated future business and the value of the assets and liabilities that are not financial instruments. Accordingly, the aggregate fair value amounts of existing financial instruments do not represent the underlying value of those instruments on our books. | |||||||||||||||||||||
The following describes the methods and assumptions we use in estimating the fair values of financial instruments: | |||||||||||||||||||||
a. | Cash and due from banks, interest bearing deposits in other banks and federal funds sold | ||||||||||||||||||||
The carrying value approximates fair value. All mature within 90 days and do not present unanticipated credit concerns. | |||||||||||||||||||||
b. | Investment securities available for sale | ||||||||||||||||||||
The fair value of investment securities is derived from quoted market prices. | |||||||||||||||||||||
c. | Loans | ||||||||||||||||||||
The carrying values of variable rate consumer and commercial loans and consumer and commercial loans with remaining maturities of three months or less, approximate fair value. The fair values of fixed rate consumer and commercial loans with maturities greater than three months are determined using a discounted cash flow analysis and assume the rate being offered on these types of loans at September 30, 2014 and December 31, 2013, approximate market. | |||||||||||||||||||||
The carrying value of mortgage loans held for sale approximates fair value. | |||||||||||||||||||||
For lines of credit, the carrying value approximates fair value. | |||||||||||||||||||||
d. | Deposits | ||||||||||||||||||||
The estimated fair value of deposits with no stated maturity is equal to the carrying amount. The fair value of time deposits is estimated by discounting contractual cash flows, by applying interest rates currently being offered on the deposit products. The fair value estimates for deposits do not include the benefit that results from the low cost funding provided by the deposit liabilities as compared to the cost of alternative forms of funding (deposit base intangibles). | |||||||||||||||||||||
The following table presents the carrying amount, fair value, and placement in the fair value hierarchy of our financial instruments as of September 30, 2014 and December 31, 2013. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Fair Value Measurement | |||||||||||||||||||||
Carrying | Fair Value | Quoted Prices in Active Markets for Identical | Significant Other | Significant | |||||||||||||||||
Amount | Assets or | Observable | Unobservable | ||||||||||||||||||
Liabilities | Inputs | Inputs | |||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
Financial Instruments-Assets | |||||||||||||||||||||
Loans | $ | 229,673,109 | $ | 229,775,247 | $ | — | $ | — | $ | 229,775,247 | |||||||||||
Financial Instruments- Liabilities | |||||||||||||||||||||
Deposits | $ | 329,275,435 | $ | 329,304,426 | $ | — | $ | 329,304,426 | $ | — | |||||||||||
31-Dec-13 | |||||||||||||||||||||
Fair Value Measurement | |||||||||||||||||||||
Carrying | Fair Value | Quoted Prices | Significant Other | Significant | |||||||||||||||||
Amount | in Active | Observable | Unobservable | ||||||||||||||||||
Markets for Identical | Inputs | Inputs | |||||||||||||||||||
Assets or | (Level 2) | (Level 3) | |||||||||||||||||||
Liabilities | |||||||||||||||||||||
(Level 1) | |||||||||||||||||||||
Financial Instruments-Assets | |||||||||||||||||||||
Loans | $ | 218,320,304 | $ | 218,406,792 | $ | — | $ | — | $ | 218,406,792 | |||||||||||
Financial Instruments- Liabilities | |||||||||||||||||||||
Deposits | $ | 305,242,655 | $ | 305,269,155 | $ | — | $ | 305,269,155 | $ | — | |||||||||||
30-Sep-14 | |||||||||||||||||||||
Notional | Fair Value | ||||||||||||||||||||
Amount | |||||||||||||||||||||
Off Balance Sheet Financial | |||||||||||||||||||||
Instruments: | |||||||||||||||||||||
Commitments to extend credit | $ | 59,283,544 | $ | — | |||||||||||||||||
Standby letters of credit | 657,593 | — | |||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Notional | Fair Value | ||||||||||||||||||||
Amount | |||||||||||||||||||||
Off Balance Sheet Financial | |||||||||||||||||||||
Instruments: | |||||||||||||||||||||
Commitments to extend credit | $ | 64,830,461 | $ | — | |||||||||||||||||
Standby letters of credit | 557,593 | — | |||||||||||||||||||
Recently_Issued_Accounting_Pro
Recently Issued Accounting Pronouncements | 9 Months Ended |
Sep. 30, 2014 | |
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | ' |
Recently Issued Accounting Pronouncements | ' |
NOTE 12: Recently Issued Accounting Pronouncements | |
The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting and/or disclosure of our financial information. | |
In January 2014, the FASB amended the Receivables topic of the Accounting Standards Codification. The amendments are intended to resolve diversity in practice with respect to when a creditor should reclassify a collateralized consumer mortgage loan to OREO. In addition, the amendments require a creditor reclassify a collateralized consumer mortgage loan to OREO upon obtaining legal title to the real estate collateral, or the borrower voluntarily conveying all interest in the real estate property to the lender to satisfy the loan through a deed in lieu of foreclosure or similar legal agreement. The amendments will be effective for interim and annual reporting periods beginning after December 15, 2014, with early implementation of the guidance permitted. In implementing this guidance, assets that are reclassified from real estate to loans are measured at the carrying value of the real estate at the date of adoption. Assets reclassified from loans to real estate are measured at the lower of the net amount of the loan receivable or the fair value of the real estate less costs to sell at the date of adoption. We will apply the amendments prospectively using a modified retrospective approach. We do not expect these amendments to have a material effect on our financial statements. | |
In May 2014, the FASB issued guidance to change the recognition of revenue from contracts with customers. The core principle of the new guidance is that an entity should recognize revenue to reflect the transfer of goods and services to customers in an amount equal to the consideration the entity receives or expects to receive. The guidance will be effective for reporting periods beginning after December 15, 2016. We will apply the guidance using a modified retrospective approach. We do not expect these amendments to have a material effect on our financial statements. | |
In June 2014, the FASB issued guidance which makes limited amendments to the guidance on accounting for certain repurchase agreements. The guidance (1) requires entities to account for repurchase-to-maturity transactions as secured borrowings (rather than as sales with forward repurchase agreements), (2) eliminates accounting guidance on linked repurchase financing transactions, and (3) expands disclosure requirements related to certain transfers of financial assets that are accounted for as sales and certain transfers (specifically repos, securities lending transactions, and repurchase-to-maturity transactions) accounted for as secured borrowings. The amendments will be effective for the Company for the first interim or annual period beginning after December 31, 2014. The Company will apply the guidance by making a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption. We do not expect these amendments to have a material effect on our financial statements. | |
Other accounting standards that have been issued or proposed by the FASB or other standards-setting bodies are not expected to have a material impact on our financial position, results of operations or cash flows. | |
Subsequent_Events
Subsequent Events | 9 Months Ended |
Sep. 30, 2014 | |
Subsequent Events [Abstract] | ' |
Subsequent Events | ' |
NOTE 13: Subsequent Events | |
Subsequent events are events or transactions that occur after the balance sheet date but before financial statements are issued. Recognized subsequent events are events or transactions that provide additional evidence about conditions that existed at the date of the balance sheet, including the estimates inherent in the process of preparing financial statements. Nonrecognized subsequent events are events that provide evidence about conditions that did not exist at the date of the balance sheet but arose after that date. We have reviewed events occurring through the date the financial statements were issued and noted no subsequent event requiring accrual or disclosure. |
Loans_and_Allowance_for_Loan_L1
Loans and Allowance for Loan Losses (Tables) | 9 Months Ended | ||||||||||||||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||||||||||||||
Receivables [Abstract] | ' | ||||||||||||||||||||||||||||
Schedule of non-accrual loans | ' | ||||||||||||||||||||||||||||
The following table is a summary of the non-accrual loans as of September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Loans Receivable on Non-Accrual | |||||||||||||||||||||||||||||
Commercial | $ | 83,042 | |||||||||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | ||||||||||||||||||||||||||||
Commercial Real Estate - Other | 673,429 | ||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer Real Estate | — | ||||||||||||||||||||||||||||
Consumer - Other | — | ||||||||||||||||||||||||||||
Total | $ | 756,471 | |||||||||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Loans Receivable on Non-Accrual | |||||||||||||||||||||||||||||
Commercial | $ | — | |||||||||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | ||||||||||||||||||||||||||||
Commercial Real Estate - Other | 1,507,209 | ||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer Real Estate | 68,231 | ||||||||||||||||||||||||||||
Consumer - Other | — | ||||||||||||||||||||||||||||
Total | $ | 1,575,440 | |||||||||||||||||||||||||||
Schedule of delinquent loans, excluding mortgage loans held for sale | ' | ||||||||||||||||||||||||||||
The following is a schedule of our delinquent loans, excluding mortgage loans held for sale, as of September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Total | Current | Total | Recorded Investment | |||||||||||||||||||||||
Days | Days | Than | Past | Loans | > 90 Days | ||||||||||||||||||||||||
Past | Past | 90 | Due | Receivable | and | ||||||||||||||||||||||||
Due | Due | Days | Accruing | ||||||||||||||||||||||||||
Commercial | $ | 102,737 | 38,450 | 83,042 | 224,229 | 48,496,367 | 48,720,596 | — | |||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | — | — | — | 1,529,534 | 1,529,534 | — | ||||||||||||||||||||||
Commercial Real Estate - Other | 213,789 | 927,847 | 180,992 | 1,322,628 | 113,838,731 | 115,161,359 | — | ||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer - Real Estate | — | 227,826 | 78,792 | 306,618 | 58,919,399 | 59,226,017 | 78,792 | ||||||||||||||||||||||
Consumer - Other | 895 | 3,206 | — | 4,101 | 5,031,502 | 5,035,603 | — | ||||||||||||||||||||||
Total | $ | 317,421 | 1,197,329 | 342,826 | 1,857,576 | 227,815,533 | 229,673,109 | 78,792 | |||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Total | Current | Total | Recorded Investment | |||||||||||||||||||||||
Days | Days | Than | Past | Loans | > 90 Days | ||||||||||||||||||||||||
Past | Past | 90 | Due | Receivable | and | ||||||||||||||||||||||||
Due | Due | Days | Accruing | ||||||||||||||||||||||||||
Commercial | $ | 230,848 | 78,200 | — | 309,048 | 52,994,521 | 53,303,569 | — | |||||||||||||||||||||
Commercial Real Estate: | |||||||||||||||||||||||||||||
Commercial Real Estate - Construction | — | — | — | — | 1,516,545 | 1,516,545 | — | ||||||||||||||||||||||
Commercial Real Estate - Other | 689,859 | 226,314 | 754,168 | 1,670,341 | 103,070,237 | 104,740,578 | — | ||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||
Consumer - Real Estate | — | — | — | — | 54,669,359 | 54,669,359 | — | ||||||||||||||||||||||
Consumer - Other | 24,399 | — | — | 24,399 | 4,065,854 | 4,090,253 | — | ||||||||||||||||||||||
Total | $ | 945,106 | 304,514 | 754,168 | 2,003,788 | 216,316,516 | 218,320,304 | — | |||||||||||||||||||||
Schedule of impaired and restructured loans | ' | ||||||||||||||||||||||||||||
As of September 30, 2014 and December 31, 2013, loans individually evaluated and considered impaired are presented in the following table: | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
As of September 30, 2014 | |||||||||||||||||||||||||||||
With no related allowance recorded: | Unpaid | Recorded | Related | ||||||||||||||||||||||||||
Principal | Investments | Allowance | |||||||||||||||||||||||||||
Balance | |||||||||||||||||||||||||||||
Commercial | $ | 977,011 | 977,011 | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | 2,811,686 | 2,811,686 | — | ||||||||||||||||||||||||||
Consumer Real Estate | 351,693 | 351,693 | — | ||||||||||||||||||||||||||
Consumer Other | — | — | — | ||||||||||||||||||||||||||
Total | $ | 4,140,390 | $ | 4,140,390 | $ | — | |||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,247,602 | $ | 1,247,602 | $ | 872,728 | |||||||||||||||||||||||
Commercial Real Estate | 1,789,119 | 1,789,119 | 470,189 | ||||||||||||||||||||||||||
Consumer Real Estate | 679,588 | 679,588 | 151,431 | ||||||||||||||||||||||||||
Consumer Other | 39,547 | 39,547 | 39,547 | ||||||||||||||||||||||||||
Total | $ | 3,755,856 | $ | 3,755,856 | $ | 1,533,895 | |||||||||||||||||||||||
Grand Total | 7,896,246 | 7,896,246 | 1,533,895 | ||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
As of the Year Ended December 31, 2013 | |||||||||||||||||||||||||||||
With no related allowance recorded: | Unpaid | Recorded | Related | ||||||||||||||||||||||||||
Principal | Investments | Allowance | |||||||||||||||||||||||||||
Balance | |||||||||||||||||||||||||||||
Commercial | $ | 471,080 | $ | 471,080 | $ | — | |||||||||||||||||||||||
Commercial Real Estate | 2,213,271 | 2,213,271 | — | ||||||||||||||||||||||||||
Consumer Real Estate | 200,399 | 200,399 | — | ||||||||||||||||||||||||||
Consumer Other | — | — | — | ||||||||||||||||||||||||||
Total | $ | 2,884,750 | $ | 2,884,750 | $ | — | |||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,175,329 | $ | 1,175,329 | $ | 1,175,329 | |||||||||||||||||||||||
Commercial Real Estate | 2,191,875 | 2,191,875 | 535,766 | ||||||||||||||||||||||||||
Consumer Real Estate | 842,127 | 842,127 | 423,705 | ||||||||||||||||||||||||||
Consumer Other | 42,826 | 42,826 | 42,826 | ||||||||||||||||||||||||||
Total | $ | 4,252,157 | $ | 4,252,157 | $ | 2,177,626 | |||||||||||||||||||||||
Grand Total | 7,136,907 | 7,136,907 | 2,177,626 | ||||||||||||||||||||||||||
The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2014 and 2013, respectively. | |||||||||||||||||||||||||||||
Average Recorded Investment and Interest Income | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | 30-Sep-13 | ||||||||||||||||||||||||||||
With no related allowance recorded: | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||||||||||
Commercial | $ | 591,490 | $ | 12,344 | $ | 804,636 | $ | 8,543 | |||||||||||||||||||||
Commercial | 3,212,538 | 40,197 | 2,155,957 | 43,828 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 351,712 | 2,576 | 309,155 | 3,266 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 4,155,740 | $ | 55,117 | $ | 3,269,748 | $ | 55,637 | |||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
Commercial | $ | 1,270,229 | $ | 14,578 | $ | 1,193,245 | $ | 14,683 | |||||||||||||||||||||
Commercial | 1,794,000 | 21,349 | 2,178,231 | 20,323 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 681,958 | 10,726 | 869,051 | 11,316 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 39,996 | 419 | 45,784 | 646 | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 3,786,183 | $ | 47,072 | $ | 4,286,311 | $ | 46,968 | |||||||||||||||||||||
Grand Total | 7,941,923 | 102,189 | 7,556,059 | 102,605 | |||||||||||||||||||||||||
Average Recorded Investment and Interest Income | |||||||||||||||||||||||||||||
Impaired and Restructured Loans | |||||||||||||||||||||||||||||
For the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | 30-Sep-13 | ||||||||||||||||||||||||||||
With no related allowance recorded: | Average Recorded Investment | Interest Income Recognized | Average Recorded Investment | Interest Income Recognized | |||||||||||||||||||||||||
Commercial | $ | 603,268 | $ | 34,784 | $ | 811,773 | $ | 25,437 | |||||||||||||||||||||
Commercial | 3,298,665 | 100,952 | 2,206,032 | 124,012 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 351,775 | 8,102 | 310,113 | 10,180 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | — | — | — | — | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 4,253,708 | $ | 143,838 | $ | 3,327,918 | $ | 159,629 | |||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||||
$ | 1,320,051 | $ | 42,558 | $ | 1,226,085 | $ | 44,758 | ||||||||||||||||||||||
Commercial | |||||||||||||||||||||||||||||
Commercial | 1,803,242 | 61,062 | 2,176,966 | 57,605 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 691,169 | 26,365 | 873,284 | 25,817 | |||||||||||||||||||||||||
Real Estate | |||||||||||||||||||||||||||||
Consumer | 42,114 | 1,528 | 47,744 | 1,710 | |||||||||||||||||||||||||
Other | |||||||||||||||||||||||||||||
Total | $ | 3,856,576 | $ | 131,513 | $ | 4,324,079 | $ | 129,890 | |||||||||||||||||||||
Grand Total | 8,110,284 | 275,351 | 7,651,997 | 289,519 | |||||||||||||||||||||||||
Schedule of credit risks by category and internally assigned grades | ' | ||||||||||||||||||||||||||||
The following table illustrates credit risks by category and internally assigned grades at September 30, 2014 and December 31, 2013. | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Commercial | Consumer | Consumer | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Other | ||||||||||||||||||||||||||
Construction | Other | ||||||||||||||||||||||||||||
Pass | $ | 44,173,792 | $ | 1,078,017 | $ | 107,912,498 | $ | 56,139,988 | $ | 4,710,273 | $ | 214,014,568 | |||||||||||||||||
Watch | 1,609,929 | — | 1,566,966 | 1,582,122 | 242,907 | 5,001,923 | |||||||||||||||||||||||
OAEM | 712,263 | 454,517 | 1,185,932 | 472,419 | 42,876 | 2,865,007 | |||||||||||||||||||||||
Sub-Standard | 2,224,613 | — | 4,495,963 | 1,031,488 | 39,547 | 7,791,611 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 48,720,596 | $ | 1,529,534 | $ | 115,161,359 | $ | 59,226,017 | $ | 5,035,603 | $ | 229,673,109 | |||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Commercial | Consumer | Consumer | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Real Estate | Other | ||||||||||||||||||||||||||
Construction | Other | ||||||||||||||||||||||||||||
Pass | $ | 48,383,912 | $ | 1,516,545 | $ | 95,942,918 | $ | 50,846,709 | $ | 3,703,400 | $ | 200,393,484 | |||||||||||||||||
Watch | 1,962,292 | — | 1,902,129 | 1,933,566 | 191,081 | 5,989,068 | |||||||||||||||||||||||
OAEM | 546,938 | — | 2,234,023 | 654,076 | 76,097 | 3,511,134 | |||||||||||||||||||||||
Sub-Standard | 2,410,427 | — | 4,661,508 | 1,235,008 | 119,675 | 8,426,618 | |||||||||||||||||||||||
Doubtful | — | — | — | — | — | — | |||||||||||||||||||||||
Loss | — | — | — | — | — | — | |||||||||||||||||||||||
Total | $ | 53,303,569 | $ | 1,516,545 | $ | 104,740,578 | $ | 54,669,359 | $ | 4,090,253 | $ | 218,320,304 | |||||||||||||||||
Schedule of changes in allowance for loan losses | ' | ||||||||||||||||||||||||||||
The following table sets forth the changes in the allowance and an allocation of the allowance by loan category for the three and nine months ended September 30, 2014 and 2013, respectively, and December 31, 2013. The allocation of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management’s judgment, should be charged-off. The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired. The general component covers non-impaired loans and is based on historical loss experience adjusted for current economic factors described above. | |||||||||||||||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,133,997 | $ | 981,752 | $ | 554,862 | $ | 76,441 | $ | 632,756 | $ | 3,379,808 | |||||||||||||||||
Charge-offs | — | (15,834 | ) | — | (3,004 | ) | — | (18,838 | ) | ||||||||||||||||||||
Recoveries | — | 12,000 | — | 206 | — | 12,206 | |||||||||||||||||||||||
Provisions | (44,602 | ) | (76,163 | ) | (23,365 | ) | 10,987 | 145,643 | 12,500 | ||||||||||||||||||||
Ending Balance | $ | 1,089,395 | $ | 901,755 | $ | 531,497 | $ | 84,630 | $ | 778,399 | $ | 3,385,676 | |||||||||||||||||
As of and for the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,398,184 | $ | 966,781 | $ | 641,194 | $ | 80,214 | $ | 205,904 | $ | 3,292,277 | |||||||||||||||||
Charge-offs | — | (19,787 | ) | — | (7,133 | ) | — | (26,920 | ) | ||||||||||||||||||||
Recoveries | — | 31,100 | — | 26,719 | — | 57,819 | |||||||||||||||||||||||
Provisions | (308,789 | ) | (76,339 | ) | (109,697 | ) | (15,170 | ) | 572,495 | 62,500 | |||||||||||||||||||
Ending Balance | 1,089,395 | 901,755 | 531,497 | 84,630 | 778,399 | 3,385,676 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 872,728 | 470,189 | 151,431 | 39,547 | — | 1,533,895 | |||||||||||||||||||||||
Collectively evaluated for impairment | 216,667 | 431,566 | 380,066 | 45,083 | 778,399 | 1,851,781 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 2,224,613 | 4,600,806 | 1,031,280 | 39,547 | — | 7,896,246 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 46,495,983 | $ | 110,560,553 | $ | 59,724,271 | $ | 4,996,056 | $ | — | $ | 221,776,863 | |||||||||||||||||
For the Three Months Ended | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,463,641 | $ | 699,761 | $ | 846,332 | $ | 86,721 | $ | 263,460 | $ | 3,359,915 | |||||||||||||||||
Charge-offs | — | — | — | (24,980 | ) | — | (24,980 | ) | |||||||||||||||||||||
Recoveries | 20,070 | 5,849 | — | 793 | — | 26,712 | |||||||||||||||||||||||
Provisions | (63,485 | ) | 251,063 | (214,286 | ) | 20,805 | 30,903 | 25,000 | |||||||||||||||||||||
Ending Balance | $ | 1,420,226 | $ | 956,673 | $ | 632,046 | $ | 83,339 | $ | 294,363 | $ | 3,386,647 | |||||||||||||||||
As of and for the Nine Months Ended | |||||||||||||||||||||||||||||
30-Sep-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,478,450 | $ | 584,646 | $ | 890,728 | $ | 102,953 | $ | 376,067 | $ | 3,432,844 | |||||||||||||||||
Charge-offs | (235,016 | ) | — | — | (42,811 | ) | — | (277,827 | ) | ||||||||||||||||||||
Recoveries | 23,003 | 11,849 | — | 1,778 | — | 36,630 | |||||||||||||||||||||||
Provisions | 153,789 | 360,178 | (258,682 | ) | 21,419 | (81,704 | ) | 195,000 | |||||||||||||||||||||
Ending Balance | 1,420,226 | 956,673 | 632,046 | 83,339 | 294,363 | 3,386,647 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,180,169 | 520,246 | 448,060 | 45,076 | — | 2,193,551 | |||||||||||||||||||||||
Collectively evaluated for impairment | 240,057 | 436,427 | 183,986 | 38,263 | 294,363 | 1,193,096 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,659,845 | 4,560,870 | 1,175,206 | 45,076 | — | 7,440,997 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 56,419,355 | $ | 103,017,870 | $ | 53,403,098 | $ | 4,329,762 | $ | — | $ | 217,170,085 | |||||||||||||||||
31-Dec-13 | |||||||||||||||||||||||||||||
Commercial | Commercial | Consumer | Consumer | Unallocated | Total | ||||||||||||||||||||||||
Real Estate | Real Estate | Other | |||||||||||||||||||||||||||
Allowance for Loan Losses | |||||||||||||||||||||||||||||
Beginning Balance | $ | 1,478,450 | $ | 584,646 | $ | 890,728 | $ | 102,953 | $ | 376,067 | $ | 3,432,844 | |||||||||||||||||
Charge-offs | (245,599 | ) | — | — | (145,802 | ) | — | (391,401 | ) | ||||||||||||||||||||
Recoveries | 23,004 | 15,348 | — | 4,982 | — | 43,334 | |||||||||||||||||||||||
Provisions | 142,329 | 366,787 | (249,534 | ) | 118,081 | (170,163 | ) | 207,500 | |||||||||||||||||||||
Ending Balance | 1,398,184 | 966,781 | 641,194 | 80,214 | 205,904 | 3,292,277 | |||||||||||||||||||||||
Ending Balances: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,175,329 | 535,766 | 423,705 | 42,826 | — | 2,177,626 | |||||||||||||||||||||||
Collectively evaluated for impairment | 222,855 | 431,015 | 217,489 | 37,388 | 205,904 | 1,114,651 | |||||||||||||||||||||||
Ending Balance: | |||||||||||||||||||||||||||||
Individually evaluated for impairment | 1,646,409 | 4,405,146 | 1,042,526 | 42,826 | — | 7,136,907 | |||||||||||||||||||||||
Collectively evaluated for impairment | $ | 51,657,160 | $ | 101,851,977 | $ | 53,626,833 | $ | 4,047,427 | $ | — | $ | 211,183,397 | |||||||||||||||||
Schedule of troubled debt restructurings | ' | ||||||||||||||||||||||||||||
Restructured loans (loans, still accruing interest, which have been renegotiated at below-market interest rates or for which other concessions have been granted) were $473,119 and $1,196,341 at September 30, 2014 and December 31, 2013, respectively, and are illustrated in the following table. The following loans were renegotiated to interest only. At September 30, 2014 and December 31, 2013, all restructured loans were performing as agreed. | |||||||||||||||||||||||||||||
Modification | |||||||||||||||||||||||||||||
As of September 30, 2014 | |||||||||||||||||||||||||||||
Number of | Pre-Modification Outstanding | Post-Modification Outstanding | |||||||||||||||||||||||||||
Contracts | Recorded Investment | Recorded Investment | |||||||||||||||||||||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | 2 | $ | 473,119 | $ | 473,119 | ||||||||||||||||||||||||
Commercial Real Estate Construction | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Real Estate –Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Troubled Debt Restructurings That Subsequently Defaulted | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate Construction | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Real Estate -Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Modification | |||||||||||||||||||||||||||||
As of December 31, 2013 | |||||||||||||||||||||||||||||
Number of | Pre-Modification Outstanding | Post-Modification Outstanding | |||||||||||||||||||||||||||
Contracts | Recorded Investment | Recorded Investment | |||||||||||||||||||||||||||
Troubled Debt Restructurings | |||||||||||||||||||||||||||||
Commercial | 1 | $ | 106,194 | $ | 106,194 | ||||||||||||||||||||||||
Commercial Real Estate | 3 | $ | 1,090,147 | $ | 1,090,147 | ||||||||||||||||||||||||
Commercial Real Estate Construction | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Real Estate –Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | |||||||||||||||||||||||||||||
— | $ | — | $ | — | |||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Troubled Debt Restructurings That Subsequently Defaulted | |||||||||||||||||||||||||||||
Commercial | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate | — | $ | — | $ | — | ||||||||||||||||||||||||
Commercial Real Estate Construction | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Real Estate -Prime | — | $ | — | $ | — | ||||||||||||||||||||||||
Consumer Real Estate-Subprime | $ | — | |||||||||||||||||||||||||||
— | $ | — | |||||||||||||||||||||||||||
Consumer Other | — | $ | — | $ | — | ||||||||||||||||||||||||
Other_Real_Estate_Owned_Tables
Other Real Estate Owned (Tables) | 9 Months Ended | ||||||||
Sep. 30, 2014 | |||||||||
Banking and Thrift [Abstract] | ' | ||||||||
Schedule of activity in other real estate owned | ' | ||||||||
The following table summarizes the activity in the other real estate owned at September 30, 2014 and December 31, 2013. | |||||||||
September 30, | December 31, | ||||||||
2014 | 2013 | ||||||||
Balance, beginning of year | $ | — | $ | — | |||||
Additions-foreclosure | 557,416 | — | |||||||
Sales | 35,473 | — | |||||||
Write-downs | — | — | |||||||
Balance, end of year | $ | 521,943 | $ | — | |||||
Stock_Based_Compensation_Table
Stock Based Compensation (Tables) | 9 Months Ended | |||||||||
Sep. 30, 2014 | ||||||||||
Disclosure of Compensation Related Costs, Share-based Payments [Abstract] | ' | |||||||||
Schedule of activity under stock incentive plans | ' | |||||||||
The following is a summary of the activity under the 1998 and 2010 Omnibus Stock Incentive Plans for the three and nine months ended September 30, 2014 and for the three and nine months ended September 30, 2013. | ||||||||||
Three Months Ended September 30, 2014 | Options | Weighted Average Exercise Price | ||||||||
Balance at July 1, 2014 | 152,915 | $ | 11.03 | |||||||
Granted | 10,000 | 14.84 | ||||||||
Forfeited | -1,250 | 12.84 | ||||||||
Balance at June 30, 2014 | 161,665 | 11.25 | ||||||||
Nine Months Ended September 30, 2014 | Options | Weighted Average Exercise Price | ||||||||
Balance at January 1, 2014 | 159,165 | $ | 11.03 | |||||||
Granted | 10,000 | 14.84 | ||||||||
Forfeited | -5,000 | 11.81 | ||||||||
Exercised | -2,500 | 10.42 | ||||||||
Balance at September 30, 2014 | 161,665 | 11.25 | ||||||||
Options exercisable at September 30, 2014 | 15,972 | $ | 14.81 | |||||||
Three months Ended September 30, 2013 | Options | Weighted Average Exercise Price | ||||||||
Balance at July 1, 2013 | 166,075 | $ | 11.35 | |||||||
Forfeited | -750 | 10.77 | ||||||||
Exercised | -2,500 | 10.42 | ||||||||
Balance at September 30, 2013 | 162,825 | 11.37 | ||||||||
Nine months Ended September 30, 2013 | Options | Weighted Average Exercise Price | ||||||||
Balance at January 1, 2013 | 174,467 | $ | 11.2 | |||||||
Granted | 5,000 | 12.84 | ||||||||
Forfeited | -6,850 | 11.47 | ||||||||
Exercised | -9,792 | 9.02 | ||||||||
Balance at September 30, 2013 | 162,825 | 11.37 | ||||||||
Options exercisable at September 30, 2013 | 13,915 | $ | 14.79 | |||||||
Shareholders_Equity_Tables
Shareholders' Equity (Tables) | 9 Months Ended | ||||||||||||
Sep. 30, 2014 | |||||||||||||
Stockholders' Equity Note [Abstract] | ' | ||||||||||||
Schedule of earnings per share | ' | ||||||||||||
Income per common share for the three and nine months ended September 30, 2014 and for the three and nine months ended September 30, 2013 were calculated as follows: | |||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2014 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 1,141,713 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 1,141,713 | 4,461,388 | $ | 0.26 | ||||||||
Effect of dilutive options | 116,074 | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 1,141,713 | 4,577,462 | $ | 0.25 | ||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2014 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 3,207,438 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 3,207,438 | 4,461,388 | $ | 0.72 | ||||||||
Effect of dilutive options | 115,505 | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 3,207,438 | 4,576,893 | $ | 0.7 | ||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2013 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 1,064,177 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 1,064,177 | 4,454,669 | $ | 0.24 | ||||||||
Effect of dilutive options | — | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 1,064,177 | 4,454,669 | $ | 0.24 | ||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013 | |||||||||||||
INCOME | SHARES | PER SHARE | |||||||||||
(NUMERATOR) | (DENOMINATOR) | AMOUNT | |||||||||||
Net income | $ | 3,107,056 | |||||||||||
Basic income available to | |||||||||||||
common shareholders | $ | 3,107,056 | 4,450,997 | $ | 0.7 | ||||||||
Effect of dilutive options | — | ||||||||||||
Diluted income available to common | |||||||||||||
shareholders | $ | 3,107,056 | 4,450,997 | $ | 0.7 | ||||||||
Fair_Value_Measurements_Tables
Fair Value Measurements (Tables) | 9 Months Ended | ||||||||||||||||||||
Sep. 30, 2014 | |||||||||||||||||||||
Fair Value Disclosures [Abstract] | ' | ||||||||||||||||||||
Schedule of assets and liabilities measured at fair value on a recurring basis | ' | ||||||||||||||||||||
Assets and liabilities measured at fair value on a recurring basis at September 30, 2014 and December 31, 2013 are as follows: | |||||||||||||||||||||
Balance | |||||||||||||||||||||
at | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
US Treasury | $ | 29,922,266 | $ | — | $ | — | $ | 29,922,266 | |||||||||||||
Notes | |||||||||||||||||||||
Government Sponsored | $ | — | $ | 42,163,057 | $ | — | $ | 42,163,057 | |||||||||||||
Enterprises | |||||||||||||||||||||
Municipal Securities | $ | — | $ | 33,267,841 | $ | 1,374,825 | $ | 34,642,666 | |||||||||||||
Total | $ | 29,922,266 | $ | 75,430,898 | $ | 1,374,825 | $ | 106,727,989 | |||||||||||||
Balance | |||||||||||||||||||||
at | |||||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
US Treasury | $ | 15,832,401 | $ | — | $ | — | $ | 15,832,401 | |||||||||||||
Notes | |||||||||||||||||||||
Government Sponsored | $ | — | $ | 43,635,038 | $ | — | $ | 43,635,038 | |||||||||||||
Enterprises | |||||||||||||||||||||
Municipal Securities | $ | — | $ | 33,655,445 | $ | 1,525,337 | $ | 35,180,782 | |||||||||||||
Total | $ | 15,832,401 | $ | 77,290,483 | $ | 1,525,337 | $ | 94,648,221 | |||||||||||||
Schedule of assets and liabilities measured at fair value measured on a nonrecurring basis | ' | ||||||||||||||||||||
The following table presents the assets and liabilities carried on the balance sheet by caption and by level within the valuation hierarchy (as described above) as of September 30, 2014 and December 31, 2013, for which a nonrecurring change in fair value has been recorded during the nine months ended September 30, 2014 and twelve months ended December 31, 2013. | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Quoted Market Price in active markets | Significant Other Observable Inputs | Significant Unobservable Inputs | Total | ||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 6,362,351 | $ | 6,362,351 | |||||||||||||
Mortgage loans held for sale | — | 6,630,450 | — | 6,630,450 | |||||||||||||||||
Other real estate owned | — | 521,943 | — | 521,943 | |||||||||||||||||
Total | $ | — | $ | 7,152,393 | $ | 6,362,351 | $ | 13,514,744 | |||||||||||||
31-Dec-13 | |||||||||||||||||||||
Quoted | Significant | Significant Unobservable | Balance | ||||||||||||||||||
Market Price | Other | Inputs | at | ||||||||||||||||||
in active | Observable Inputs | (Level 3) | 31-Dec-13 | ||||||||||||||||||
markets | (Level 2) | ||||||||||||||||||||
(Level 1) | |||||||||||||||||||||
Impaired loans | $ | — | $ | — | $ | 4,959,281 | $ | 4,959,281 | |||||||||||||
Mortgage loans held for sale | — | 4,739,343 | — | 4,739,343 | |||||||||||||||||
Other real estate owned | — | — | — | — | |||||||||||||||||
Total | $ | — | $ | 4,739,343 | $ | 4,959,281 | $ | 9,698,624 | |||||||||||||
Inputs | |||||||||||||||||||||
Valuation Technique | Unobservable Input | General Range of Inputs | |||||||||||||||||||
Nonrecurring measurements: | |||||||||||||||||||||
Impaired Loans | Discounted Appraisals | Collateral Discounts | 0-25% | ||||||||||||||||||
Schedule of carrying amount, estimated fair value and the financial hierarchy of entity's financial instruments | ' | ||||||||||||||||||||
The following table presents the carrying amount, fair value, and placement in the fair value hierarchy of our financial instruments as of September 30, 2014 and December 31, 2013. This table excludes financial instruments for which the carrying amount approximates fair value. For short-term financial assets such as cash and cash equivalents, the carrying amount is a reasonable estimate of fair value due to the relatively short time between the origination of the instrument and its expected realization. | |||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Fair Value Measurement | |||||||||||||||||||||
Carrying | Fair Value | Quoted Prices in Active Markets for Identical | Significant Other | Significant | |||||||||||||||||
Amount | Assets or | Observable | Unobservable | ||||||||||||||||||
Liabilities | Inputs | Inputs | |||||||||||||||||||
(Level 1) | (Level 2) | (Level 3) | |||||||||||||||||||
Financial Instruments-Assets | |||||||||||||||||||||
Loans | $ | 229,673,109 | $ | 229,775,247 | $ | — | $ | — | $ | 229,775,247 | |||||||||||
Financial Instruments- Liabilities | |||||||||||||||||||||
Deposits | $ | 329,275,435 | $ | 329,304,426 | $ | — | $ | 329,304,426 | $ | — | |||||||||||
31-Dec-13 | |||||||||||||||||||||
Fair Value Measurement | |||||||||||||||||||||
Carrying | Fair Value | Quoted Prices | Significant Other | Significant | |||||||||||||||||
Amount | in Active | Observable | Unobservable | ||||||||||||||||||
Markets for Identical | Inputs | Inputs | |||||||||||||||||||
Assets or | (Level 2) | (Level 3) | |||||||||||||||||||
Liabilities | |||||||||||||||||||||
(Level 1) | |||||||||||||||||||||
Financial Instruments-Assets | |||||||||||||||||||||
Loans | $ | 218,320,304 | $ | 218,406,792 | $ | — | $ | — | $ | 218,406,792 | |||||||||||
Financial Instruments- Liabilities | |||||||||||||||||||||
Deposits | $ | 305,242,655 | $ | 305,269,155 | $ | — | $ | 305,269,155 | $ | — | |||||||||||
Schedule of off balance sheet financial instruments | ' | ||||||||||||||||||||
30-Sep-14 | |||||||||||||||||||||
Notional | Fair Value | ||||||||||||||||||||
Amount | |||||||||||||||||||||
Off Balance Sheet Financial | |||||||||||||||||||||
Instruments: | |||||||||||||||||||||
Commitments to extend credit | $ | 59,283,544 | $ | — | |||||||||||||||||
Standby letters of credit | 657,593 | — | |||||||||||||||||||
31-Dec-13 | |||||||||||||||||||||
Notional | Fair Value | ||||||||||||||||||||
Amount | |||||||||||||||||||||
Off Balance Sheet Financial | |||||||||||||||||||||
Instruments: | |||||||||||||||||||||
Commitments to extend credit | $ | 64,830,461 | $ | — | |||||||||||||||||
Standby letters of credit | 557,593 | — | |||||||||||||||||||
Loans_and_Allowance_for_Loan_L2
Loans and Allowance for Loan Losses (Details Narrative) (USD $) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Dec. 31, 2013 | |
Receivables [Abstract] | ' | ' |
Loan previously on non-accrual placed on accrual status | $54,959 | ' |
Loan placed on non-accrual status | 83,042 | ' |
Troubled debt restructurings | 473,119 | 1,196,341 |
Loan removed from troubled debt restructuring | 496,090 | ' |
Troubled debt restructurings subsequently repaid | ' | $106,194 |
Loans_and_Allowance_for_Loan_L3
Loans and Allowance for Loan Losses (Details) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Loans Receivable on Non-Accrual | $756,471 | $1,575,440 |
Commercial [Member] | ' | ' |
Loans Receivable on Non-Accrual | 83,042 | ' |
Commercial Real Estate Other [Member] | ' | ' |
Loans Receivable on Non-Accrual | 673,429 | 1,507,209 |
Consumer Real Estate [Member] | ' | ' |
Loans Receivable on Non-Accrual | ' | $68,231 |
Loans_and_Allowance_for_Loan_L4
Loans and Allowance for Loan Losses (Details 1) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
30-59 Days Past Due | $317,421 | $945,106 |
60-89 Days Past Due | 1,197,329 | 304,514 |
Greater Than 90 Days | 342,826 | 754,168 |
Total Past Due | 1,857,576 | 2,003,788 |
Current | 227,815,533 | 216,316,516 |
Total Loans Receivable | 229,673,109 | 218,320,304 |
Recorded Investment > 90 Days and Accruing | 78,792 | ' |
Commercial [Member] | ' | ' |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
30-59 Days Past Due | 102,737 | 230,848 |
60-89 Days Past Due | 38,450 | 78,200 |
Greater Than 90 Days | 83,042 | ' |
Total Past Due | 224,229 | 309,048 |
Current | 48,496,367 | 52,994,521 |
Total Loans Receivable | 48,720,596 | 53,303,569 |
Commercial Real Estate Construction [Member] | ' | ' |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
Current | 1,529,534 | 1,516,545 |
Total Loans Receivable | 1,529,534 | 1,516,545 |
Commercial Real Estate Other [Member] | ' | ' |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
30-59 Days Past Due | 213,789 | 689,859 |
60-89 Days Past Due | 927,847 | 226,314 |
Greater Than 90 Days | 180,992 | 754,168 |
Total Past Due | 1,322,628 | 1,670,341 |
Current | 113,838,731 | 103,070,237 |
Total Loans Receivable | 115,161,359 | 104,740,578 |
Consumer Real Estate [Member] | ' | ' |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
60-89 Days Past Due | 227,826 | ' |
Greater Than 90 Days | 78,792 | ' |
Total Past Due | 306,618 | ' |
Current | 58,919,399 | 54,669,359 |
Total Loans Receivable | 59,226,017 | 54,669,359 |
Recorded Investment > 90 Days and Accruing | 78,792 | ' |
Consumer Other [Member] | ' | ' |
Delinquent loans, excluding mortgage loans held for sale | ' | ' |
30-59 Days Past Due | 895 | 24,399 |
60-89 Days Past Due | 3,206 | ' |
Total Past Due | 4,101 | 24,399 |
Current | 5,031,502 | 4,065,854 |
Total Loans Receivable | $5,035,603 | $4,090,253 |
Loans_and_Allowance_for_Loan_L5
Loans and Allowance for Loan Losses (Details 2) (USD $) | 3 Months Ended | 9 Months Ended | |||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | |
Impaired and Restructured Loans with no related allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With no related allowance recorded | $2,884,750 | ' | $2,884,750 | ' | $2,884,750 |
Recorded Investment With no related allowance recorded | 4,140,390 | ' | 4,140,390 | ' | 2,884,750 |
Average Recorded Investment With no related allowance recorded | 4,155,740 | 3,269,748 | 4,253,708 | 3,327,918 | ' |
Interest Income Recognized With no related allowance recorded | 55,117 | 55,637 | 143,838 | 159,629 | ' |
Impaired and Restructured Loans with an allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With an allowance recorded | 3,755,856 | ' | 3,755,856 | ' | 4,252,157 |
Recorded Investment With an allowance recorded | 3,755,856 | ' | 3,755,856 | ' | 4,252,157 |
Related Allowance | 1,533,895 | ' | 1,533,895 | ' | 2,177,626 |
Average Recorded Investment With an allowance recorded | 3,786,183 | 4,286,311 | 3,856,576 | 4,324,079 | ' |
Interest Income Recognized With an allowance recorded | 47,072 | 46,968 | 131,513 | 129,890 | ' |
Grand Total of Impaired and Restructured Loans | ' | ' | ' | ' | ' |
Unpaid Principal balance | 7,896,246 | ' | 7,896,246 | ' | 7,136,907 |
Recorded Investment | 7,896,246 | ' | 7,896,246 | ' | 7,136,907 |
Average Recorded Investment | 7,941,923 | 7,556,059 | 8,110,284 | 7,651,997 | ' |
Interest Income Recognized | 102,189 | 102,605 | 275,351 | 289,519 | ' |
Commercial [Member] | ' | ' | ' | ' | ' |
Impaired and Restructured Loans with no related allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With no related allowance recorded | 977,011 | ' | 977,011 | ' | 471,080 |
Recorded Investment With no related allowance recorded | 977,011 | ' | 977,011 | ' | 471,080 |
Average Recorded Investment With no related allowance recorded | 591,490 | 804,636 | 603,268 | 811,733 | ' |
Interest Income Recognized With no related allowance recorded | 12,344 | 8,543 | 34,784 | 25,437 | ' |
Impaired and Restructured Loans with an allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With an allowance recorded | 1,247,602 | ' | 1,247,602 | ' | 1,175,329 |
Recorded Investment With an allowance recorded | 1,247,602 | ' | 1,247,602 | ' | 1,175,329 |
Related Allowance | 872,728 | ' | 872,728 | ' | 1,175,329 |
Average Recorded Investment With an allowance recorded | 1,270,229 | 1,193,245 | 1,320,051 | 1,226,085 | ' |
Interest Income Recognized With an allowance recorded | 14,578 | 14,683 | 42,558 | 44,758 | ' |
Commercial Real Estate (Member) | ' | ' | ' | ' | ' |
Impaired and Restructured Loans with no related allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With no related allowance recorded | 2,811,686 | ' | 2,811,686 | ' | 2,213,271 |
Recorded Investment With no related allowance recorded | 2,811,686 | ' | 2,811,686 | ' | 2,213,271 |
Average Recorded Investment With no related allowance recorded | 3,212,538 | 2,155,957 | 3,298,665 | 2,206,032 | ' |
Interest Income Recognized With no related allowance recorded | 40,197 | 43,828 | 100,952 | 124,012 | ' |
Impaired and Restructured Loans with an allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With an allowance recorded | 1,789,119 | ' | 1,789,119 | ' | 2,191,875 |
Recorded Investment With an allowance recorded | 1,789,119 | ' | 1,789,119 | ' | 2,191,875 |
Related Allowance | 470,189 | ' | 470,189 | ' | 535,766 |
Average Recorded Investment With an allowance recorded | 1,794,000 | 2,178,231 | 1,803,242 | 2,176,966 | ' |
Interest Income Recognized With an allowance recorded | 21,439 | 20,323 | 61,062 | 57,605 | ' |
Consumer Real Estate [Member] | ' | ' | ' | ' | ' |
Impaired and Restructured Loans with no related allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With no related allowance recorded | 351,693 | ' | 351,693 | ' | 200,399 |
Recorded Investment With no related allowance recorded | 351,693 | ' | 351,693 | ' | 200,399 |
Average Recorded Investment With no related allowance recorded | 351,712 | 309,155 | 351,775 | 310,113 | ' |
Interest Income Recognized With no related allowance recorded | 2,576 | 3,266 | 8,102 | 10,180 | ' |
Impaired and Restructured Loans with an allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With an allowance recorded | 679,588 | ' | 679,588 | ' | 842,127 |
Recorded Investment With an allowance recorded | 679,588 | ' | 679,588 | ' | 842,127 |
Related Allowance | 151,431 | ' | 151,431 | ' | 423,705 |
Average Recorded Investment With an allowance recorded | 681,958 | 869,051 | 691,169 | 873,284 | ' |
Interest Income Recognized With an allowance recorded | 10,726 | 11,316 | 26,365 | 25,817 | ' |
Consumer Other [Member] | ' | ' | ' | ' | ' |
Impaired and Restructured Loans with an allowance recorded | ' | ' | ' | ' | ' |
Unpaid Principal Balance With an allowance recorded | 39,547 | ' | 39,547 | ' | 42,826 |
Recorded Investment With an allowance recorded | 39,547 | ' | 39,547 | ' | 42,826 |
Related Allowance | 39,547 | ' | 39,547 | ' | 42,826 |
Average Recorded Investment With an allowance recorded | 39,996 | 45,784 | 42,114 | 47,744 | ' |
Interest Income Recognized With an allowance recorded | $419 | $646 | $1,528 | $1,710 | ' |
Loans_and_Allowance_for_Loan_L6
Loans and Allowance for Loan Losses (Details 3) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Credit risks by category and internally assigned grades | ' | ' |
Loans | $229,673,109 | $218,320,304 |
Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 214,014,568 | 200,393,484 |
Watch [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 5,001,923 | 5,989,068 |
OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 2,865,007 | 3,511,134 |
Substandard [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 7,791,611 | 8,426,618 |
Commercial [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 48,720,596 | 53,303,569 |
Commercial [Member] | Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 44,173,792 | 48,383,912 |
Commercial [Member] | Watch [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,609,929 | 1,962,292 |
Commercial [Member] | OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 712,263 | 546,938 |
Commercial [Member] | Substandard [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 2,224,613 | 2,410,427 |
Commercial Real Estate Construction [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,529,534 | 1,516,545 |
Commercial Real Estate Construction [Member] | Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,078,017 | 1,516,545 |
Commercial Real Estate Construction [Member] | OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 454,517 | ' |
Commercial Real Estate Other [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 115,161,359 | 104,740,578 |
Commercial Real Estate Other [Member] | Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 107,912,498 | 95,942,918 |
Commercial Real Estate Other [Member] | Watch [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,566,966 | 1,902,129 |
Commercial Real Estate Other [Member] | OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,185,932 | 2,234,023 |
Commercial Real Estate Other [Member] | Substandard [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 4,495,963 | 4,661,508 |
Consumer Real Estate [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 59,226,017 | 54,669,359 |
Consumer Real Estate [Member] | Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 56,139,988 | 50,846,709 |
Consumer Real Estate [Member] | Watch [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,582,122 | 1,933,566 |
Consumer Real Estate [Member] | OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 472,419 | 654,076 |
Consumer Real Estate [Member] | Substandard [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 1,031,488 | 1,235,008 |
Consumer Other [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 5,035,603 | 4,090,253 |
Consumer Other [Member] | Pass [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 4,710,273 | 3,703,400 |
Consumer Other [Member] | Watch [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 242,907 | 191,081 |
Consumer Other [Member] | OAEM [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | 42,876 | 76,097 |
Consumer Other [Member] | Substandard [Member] | ' | ' |
Credit risks by category and internally assigned grades | ' | ' |
Loans | $39,547 | $119,675 |
Loans_and_Allowance_for_Loan_L7
Loans and Allowance for Loan Losses (Details 4) (USD $) | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | Dec. 31, 2013 | |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | $3,379,808 | $3,359,915 | $3,292,277 | $3,432,844 | $3,432,844 |
Charge-offs | -18,838 | -24,980 | -26,920 | -277,827 | -391,401 |
Recoveries | 12,206 | 26,712 | 57,819 | 36,630 | 43,334 |
Provisions | 12,500 | 25,000 | 62,500 | 195,000 | 207,500 |
Ending Balance | 3,385,676 | 3,386,647 | 3,385,676 | 3,386,647 | 3,292,277 |
Individually evaluated for impairment | 1,533,895 | 2,193,551 | 1,533,895 | 2,193,551 | 2,177,626 |
Collectively evaluated for impairment | 1,851,781 | 1,193,096 | 1,851,781 | 1,193,096 | 1,114,651 |
Individually evaluated for impairment | 7,896,246 | 7,440,997 | 7,896,246 | 7,440,997 | 7,136,907 |
Collectively evaluated for impairment | 221,776,863 | 217,170,085 | 221,776,863 | 217,170,085 | 211,183,397 |
Commercial [Member] | ' | ' | ' | ' | ' |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | 1,133,997 | 1,463,641 | 1,398,184 | 1,478,450 | 1,478,450 |
Charge-offs | ' | ' | ' | -235,016 | -245,599 |
Recoveries | ' | 20,070 | ' | 23,003 | 23,004 |
Provisions | -44,602 | -63,485 | -308,789 | 153,789 | 142,329 |
Ending Balance | 1,089,395 | 1,420,226 | 1,089,395 | 1,420,226 | 1,398,184 |
Individually evaluated for impairment | 872,728 | 1,180,169 | 872,728 | 1,180,169 | 1,175,329 |
Collectively evaluated for impairment | 216,667 | 240,057 | 216,667 | 240,057 | 222,855 |
Individually evaluated for impairment | 2,224,613 | 1,659,845 | 2,224,613 | 1,659,845 | 1,646,409 |
Collectively evaluated for impairment | 46,495,983 | 56,419,355 | 46,495,983 | 56,419,355 | 51,657,160 |
Commercial Real Estate (Member) | ' | ' | ' | ' | ' |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | 981,752 | 699,761 | 966,781 | 584,646 | 584,646 |
Charge-offs | -15,834 | ' | -19,787 | ' | ' |
Recoveries | 12,000 | 5,849 | 31,100 | 11,849 | 15,348 |
Provisions | -76,163 | 251,063 | -76,339 | 360,178 | 366,787 |
Ending Balance | 901,755 | 956,673 | 901,755 | 956,673 | 966,781 |
Individually evaluated for impairment | 470,189 | 520,246 | 470,189 | 520,246 | 535,766 |
Collectively evaluated for impairment | 431,566 | 436,427 | 431,566 | 436,427 | 431,015 |
Individually evaluated for impairment | 4,600,806 | 4,560,870 | 4,600,806 | 4,560,870 | 4,405,146 |
Collectively evaluated for impairment | 110,560,553 | 103,017,870 | 110,560,553 | 103,017,870 | 101,851,977 |
Consumer Real Estate [Member] | ' | ' | ' | ' | ' |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | 554,862 | 846,332 | 641,194 | 890,728 | 890,728 |
Provisions | -23,365 | -214,286 | -109,697 | -258,682 | -249,534 |
Ending Balance | 531,497 | 632,046 | 531,497 | 632,046 | 641,194 |
Individually evaluated for impairment | 151,431 | 448,060 | 151,431 | 448,060 | 423,705 |
Collectively evaluated for impairment | 380,066 | 183,986 | 380,066 | 183,986 | 217,489 |
Individually evaluated for impairment | 1,031,280 | 1,175,206 | 1,031,280 | 1,175,206 | 1,042,526 |
Collectively evaluated for impairment | 59,724,271 | 53,403,098 | 59,724,271 | 53,403,098 | 53,626,833 |
Consumer Other [Member] | ' | ' | ' | ' | ' |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | 76,441 | 86,721 | 80,214 | 102,953 | 102,953 |
Charge-offs | -3,004 | -24,980 | -7,133 | -42,811 | -145,802 |
Recoveries | 206 | 793 | 26,719 | 1,778 | 4,982 |
Provisions | 10,987 | 20,805 | -15,170 | 21,419 | 118,081 |
Ending Balance | 84,630 | 83,339 | 84,630 | 83,339 | 80,214 |
Individually evaluated for impairment | 39,547 | 45,076 | 39,547 | 45,076 | 42,826 |
Collectively evaluated for impairment | 45,083 | 38,263 | 45,083 | 38,263 | 37,388 |
Individually evaluated for impairment | 39,547 | 45,076 | 39,547 | 45,076 | 42,826 |
Collectively evaluated for impairment | 4,996,056 | 4,329,762 | 4,996,056 | 4,329,762 | 4,047,427 |
Unallocated [Member] | ' | ' | ' | ' | ' |
Activity in the allowance for loan losses by portfolio segment | ' | ' | ' | ' | ' |
Beginning Balance | 632,756 | 263,460 | 205,904 | 376,067 | 376,067 |
Provisions | 145,643 | 30,903 | 572,495 | -81,704 | -170,163 |
Ending Balance | 778,399 | 294,363 | 778,399 | 294,363 | 205,904 |
Collectively evaluated for impairment | $778,399 | $294,363 | $778,399 | $294,363 | $205,904 |
Loans_and_Allowance_for_Loan_L8
Loans and Allowance for Loan Losses (Details 5) (USD $) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2014 | Dec. 31, 2013 | |
Restructured loans (loans, still accruing interest): | ' | ' |
Post-Modification Outstanding Recorded Investment | $473,119 | $1,196,341 |
Commercial [Member] | ' | ' |
Restructured loans (loans, still accruing interest): | ' | ' |
Modification Number of Contracts | ' | 1 |
Pre-Modification Outstanding Recorded Investment | ' | 106,194 |
Post-Modification Outstanding Recorded Investment | ' | 106,194 |
Commercial Real Estate (Member) | ' | ' |
Restructured loans (loans, still accruing interest): | ' | ' |
Modification Number of Contracts | 2 | 3 |
Pre-Modification Outstanding Recorded Investment | 473,119 | 1,090,147 |
Post-Modification Outstanding Recorded Investment | $473,119 | $1,090,147 |
Premises_Equipment_and_Leaseho1
Premises, Equipment and Leasehold Improvements and Depreciation (Details Narrative) | 9 Months Ended |
Sep. 30, 2014 | |
Buildings (Member) | ' |
Useful life | '40 years |
Equipment (Member) | Lower Range (Member) | ' |
Useful life | '3 years |
Equipment (Member) | Upper Range (Member) | ' |
Useful life | '15 years |
Other_Real_Estate_Owned_Detail
Other Real Estate Owned (Details) (USD $) | 9 Months Ended |
Sep. 30, 2014 | |
Summary of activity in other real estate owned: | ' |
Additions - foreclosure | $557,416 |
Sales | 35,473 |
Balance, end of period | $521,943 |
Stock_Based_Compensation_Detai
Stock Based Compensation (Details Narrative) | 0 Months Ended | 3 Months Ended | 9 Months Ended | 0 Months Ended | ||||||||
Aug. 26, 2010 | Sep. 30, 2014 | Sep. 30, 2014 | Sep. 30, 2013 | Jun. 30, 2014 | Dec. 31, 2013 | Jun. 30, 2013 | Dec. 31, 2012 | Apr. 13, 2010 | Jul. 24, 2014 | Jun. 27, 2014 | Sep. 30, 2014 | |
2010 Stock Incentive Plan | 2010 Stock Incentive Plan | 2010 Stock Incentive Plan | 1998 Stock Incentive Plan (Member) | |||||||||
Award Date - 07/24/2014 | Award Date - June 27, 2014 | |||||||||||
Number of share authorized under stock incentive plan, as adjusted | ' | ' | ' | ' | ' | ' | ' | ' | 330,000 | ' | ' | ' |
Stock Incentive Plan Adjustment | ' | ' | ' | ' | ' | ' | ' | ' | 'Adjusted for 10% stock dividend | ' | ' | ' |
Stock dividend | 10.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Granted options to employees | ' | 10,000 | 10,000 | 5,000 | ' | ' | ' | ' | ' | 10,000 | 5,000 | ' |
Fair value inputs for option granted: | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Dividend yield | ' | ' | ' | ' | ' | ' | ' | ' | ' | 3.74% | 3.98% | ' |
Volatility | ' | ' | ' | ' | ' | ' | ' | ' | ' | 31.69% | 36.34% | ' |
Risk free interest rate | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2.52% | 2.49% | ' |
Option term | ' | ' | ' | ' | ' | ' | ' | ' | ' | '10 years | '10 years | ' |
Options outstanding | ' | 161,665 | 161,665 | 162,825 | 152,915 | 159,165 | 166,075 | 174,467 | ' | ' | ' | 24,915 |
Options exercisable | ' | 15,972 | 15,972 | 13,915 | ' | ' | ' | ' | ' | ' | ' | 15,972 |
Percent of options vesting in five years | ' | ' | 20.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Percentage of options vesting each following year | ' | ' | 20.00% | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Stock_Based_Compensation_Detai1
Stock Based Compensation (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Options | ' | ' | ' | ' |
Outstanding, beginning | 152,915 | 166,075 | 159,165 | 174,467 |
Granted | 10,000 | ' | 10,000 | 5,000 |
Forfeited | -1,250 | -750 | -5,000 | -6,850 |
Exercised | ' | -2,500 | -2,500 | -9,792 |
Outstanding, ending | 161,665 | 162,825 | 161,665 | 162,825 |
Exercisable | 15,972 | 13,915 | 15,972 | 13,915 |
Weighted Average Exercise Price | ' | ' | ' | ' |
Outstanding, beginning | $11.03 | $11.35 | $11.03 | $11.20 |
Granted | $14.84 | ' | $14.84 | $12.84 |
Forfeited | $12.84 | $10.77 | $11.81 | $11.47 |
Exercised | ' | $10.42 | $10.42 | $9.02 |
Outstanding, ending | $11.25 | $11.37 | $11.25 | $11.37 |
Exercisable | $14.81 | $14.79 | $14.81 | $14.79 |
Shareholders_Equity_Details_Na
Shareholders' Equity (Details Narrative) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Cash Dividend Per Share | $0.23 | $0.13 | $0.49 | $0.37 |
Dividend Declared 03/27/2014 [Member] | ' | ' | ' | ' |
Cash Dividend Per Share | ' | ' | $0.13 | ' |
Dividend Declared 06/26/2014 [Member] | ' | ' | ' | ' |
Cash Dividend Per Share | ' | ' | $0.13 | ' |
Dividend Declared 09/25/2014 [Member] | ' | ' | ' | ' |
Cash Dividend Per Share | ' | ' | $0.13 | ' |
Special Dividend Declared 09/25/2014 [Member] | ' | ' | ' | ' |
Cash Dividend Per Share | ' | ' | $0.10 | ' |
Shareholders_Equity_Details
Shareholders' Equity (Details) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
NUMERATOR | ' | ' | ' | ' |
Net income | $1,141,713 | $1,064,177 | $3,207,438 | $3,107,056 |
Basic income available to common shareholders | 1,141,713 | 1,064,177 | 3,207,438 | 3,107,056 |
Diluted income available to common shareholders | $1,141,713 | $1,064,177 | $3,207,438 | $3,107,056 |
DENOMINATOR | ' | ' | ' | ' |
Basic income available to common shareholders (in shares) | 4,461,388 | 4,454,669 | 4,461,388 | 4,450,997 |
Effect of dilutive options (in shares) | 116,074 | ' | 115,505 | ' |
Diluted income available to common shareholders (in shares) | 4,577,462 | 4,454,669 | 4,576,893 | 4,450,997 |
Earning per share Basic and Diluted | ' | ' | ' | ' |
Basic income available to common shareholders (in dollars per share) | $0.26 | $0.24 | $0.72 | $0.70 |
Diluted income available to common shareholders (in dollars per share) | $0.25 | $0.24 | $0.70 | $0.70 |
Comprehensive_Income_Details_N
Comprehensive Income (Details Narrative) (USD $) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2014 | Sep. 30, 2013 | Sep. 30, 2014 | Sep. 30, 2013 | |
Comprehensive Income | ' | ' | ' | ' |
Total comprehensive income | $1,060,397 | $540,560 | $3,298,203 | $2,005,734 |
Fair_Value_Measurements_Detail
Fair Value Measurements (Details Narrative) (USD $) | 3 Months Ended |
Sep. 30, 2014 | |
Fair Value Disclosures [Abstract] | ' |
Other real estate owned sold during period | $35,473 |
Fair_Value_Measurements_Detail1
Fair Value Measurements (Details) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Assets and liabilities measured at fair value on a recurring basis: | ' | ' |
US Treasury Note | $29,922,266 | $15,832,401 |
Government Sponsored Enterprises | 42,163,057 | 43,635,038 |
Municipal Securities | 34,642,666 | 35,180,782 |
Total | 106,727,989 | 94,648,221 |
Recurring Basis [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ' | ' |
Assets and liabilities measured at fair value on a recurring basis: | ' | ' |
US Treasury Note | 29,922,266 | 15,832,401 |
Total | 29,922,266 | 15,832,401 |
Recurring Basis [Member] | Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Assets and liabilities measured at fair value on a recurring basis: | ' | ' |
Government Sponsored Enterprises | 42,163,057 | 43,635,038 |
Municipal Securities | 33,267,841 | 33,655,445 |
Total | 75,430,898 | 77,290,483 |
Recurring Basis [Member] | Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Assets and liabilities measured at fair value on a recurring basis: | ' | ' |
Municipal Securities | 1,374,825 | 1,525,337 |
Total | $1,374,825 | $1,525,337 |
Fair_Value_Measurements_Detail2
Fair Value Measurements (Details 1) (Nonrecurring Basis [Member], USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Assets and liabilities are measured at fair value on a nonrecurring basis: | ' | ' |
Mortgage loans held for sale | $6,630,450 | $4,739,343 |
Other real estate owned | 521,943 | ' |
Total | 7,152,393 | 4,739,343 |
Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Assets and liabilities are measured at fair value on a nonrecurring basis: | ' | ' |
Impaired loans | 6,362,351 | 4,959,281 |
Total | 6,362,351 | 4,959,281 |
Fair Value (Member) | ' | ' |
Assets and liabilities are measured at fair value on a nonrecurring basis: | ' | ' |
Impaired loans | 6,362,351 | 4,959,281 |
Mortgage loans held for sale | 6,630,450 | 4,739,343 |
Other real estate owned | 521,943 | ' |
Total | $13,514,744 | $9,698,624 |
Fair_Value_Measurements_Detail3
Fair Value Measurements (Details 2) (Impaired Loans (Member)) | 9 Months Ended |
Sep. 30, 2014 | |
Impaired Loans (Member) | ' |
Valuation technique | 'Discounted Appraisals |
Significant unobservable inputs | 'Collateral Discounts |
General range of significant input values, minimum | 0.00% |
General range of significant input values, maximum | 25.00% |
Fair_Value_Measurements_Detail4
Fair Value Measurements (Details 3) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Significant Other Observable Inputs (Level 2) [Member] | ' | ' |
Financial Instruments-Liabilities | ' | ' |
Deposits | $329,304,426 | $305,269,155 |
Significant Unobservable Inputs (Level 3) [Member] | ' | ' |
Financial Instruments-Assets | ' | ' |
Loans | 229,775,247 | 218,406,792 |
Carrying Amount [Member] | ' | ' |
Financial Instruments-Assets | ' | ' |
Loans | 229,673,109 | 218,320,304 |
Financial Instruments-Liabilities | ' | ' |
Deposits | 329,275,435 | 305,242,655 |
Fair Value (Member) | ' | ' |
Financial Instruments-Assets | ' | ' |
Loans | 229,775,247 | 218,406,792 |
Financial Instruments-Liabilities | ' | ' |
Deposits | $329,304,426 | $305,269,155 |
Fair_Value_Measurements_Detail5
Fair Value Measurements (Details 4) (USD $) | Sep. 30, 2014 | Dec. 31, 2013 |
Commitments to extend credit [Member] | ' | ' |
Off Balance Sheet Financial Instruments, Notional Amount | $59,283,544 | $64,830,461 |
Standby letters of credit [Member] | ' | ' |
Off Balance Sheet Financial Instruments, Notional Amount | $657,593 | $557,593 |