Document and Entity Information
Document and Entity Information - shares | 3 Months Ended | |
Mar. 31, 2016 | May. 06, 2016 | |
Document And Entity Information | ||
Entity Registrant Name | BANK OF SOUTH CAROLINA CORP | |
Entity Central Index Key | 1,007,273 | |
Document Type | 10-Q | |
Trading Symbol | BKSC | |
Document Period End Date | Mar. 31, 2016 | |
Amendment Flag | false | |
Current Fiscal Year End Date | --12-31 | |
Entity a Well-known Seasoned Issuer | No | |
Entity a Voluntary Filer | No | |
Entity's Reporting Status Current | Yes | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 4,928,507 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2,016 |
CONSOLIDATED BALANCE SHEETS (Un
CONSOLIDATED BALANCE SHEETS (Unaudited) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Assets: | ||
Cash and due from banks | $ 7,622,989 | $ 5,295,924 |
Interest-bearing deposits in other bank | 30,503,030 | 23,898,862 |
Investment securities available for sale | 107,353,804 | 119,997,585 |
Mortgage loans to be sold | 3,929,539 | 5,820,239 |
Loans | 253,325,633 | 242,622,705 |
Less: Allowance for loan losses | (3,436,762) | (3,417,827) |
Net loans | 249,888,871 | 239,204,878 |
Premises, equipment and leasehold improvements, net | 2,265,079 | 2,289,228 |
Other real estate owned | 521,943 | 620,394 |
Accrued interest receivable | 1,040,677 | 1,284,063 |
Other assets | 568,060 | 761,339 |
Total assets | 403,693,992 | 399,172,512 |
Deposits: | ||
Non-interest-bearing demand | 119,022,680 | 122,073,396 |
Interest-bearing demand | 96,992,732 | 84,977,640 |
Money market accounts | 63,935,267 | 70,233,422 |
Time deposits over $250,000 | 24,095,180 | 25,896,768 |
Other time deposits | 28,657,047 | 28,871,044 |
Other savings deposits | 28,966,396 | 26,666,342 |
Total deposits | 361,669,302 | 358,718,612 |
Accrued interest payable and other liabilities | 1,694,180 | 1,302,188 |
Total Liabilities | $ 363,363,482 | $ 360,020,800 |
Shareholders' Equity | ||
Common Stock-No par value: 12,000,000 shares authorized; shares issued 5,158,903 at March 31, 2016 and 5,157,996 at December 31, 2015; shares outstanding 4,917,507 at March 31, 2016 and 4,916,600 at December 31, 2015 | ||
Additional paid in capital | $ 36,372,788 | $ 36,341,744 |
Retained earnings | 4,621,294 | 4,064,834 |
Treasury stock; 241,396 shares at March 31, 2016 and December 31, 2015 | (2,247,415) | (2,247,415) |
Accumulated other comprehensive income, net of income taxes | 1,583,843 | 992,549 |
Total shareholders' equity | 40,330,510 | 39,151,712 |
Total liabilities and shareholders' equity | $ 403,693,992 | $ 399,172,512 |
CONSOLIDATED BALANCE SHEETS (U3
CONSOLIDATED BALANCE SHEETS (Unaudited) (Parenthetical) - shares | Mar. 31, 2016 | Dec. 31, 2015 |
Statement of Financial Position [Abstract] | ||
Common Stock, shares authorized | 12,000,000 | 12,000,000 |
Common Stock, shares issued | 5,158,903 | 5,157,996 |
Common Stock, shares outstanding | 4,917,507 | 4,916,600 |
Treasury stock, shares | 241,396 | 241,396 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Interest and fee income | ||
Loans, including fees | $ 3,034,043 | $ 2,864,766 |
Taxable securities | 323,133 | 339,781 |
Tax-exempt securities | 239,314 | 263,181 |
Other | 35,575 | 6,874 |
Total interest and fee income | 3,632,065 | 3,474,602 |
Interest expense | ||
Deposits | $ 94,139 | 92,734 |
Short-term borrowings | 737 | |
Total interest expense | $ 94,139 | 93,471 |
Net interest income | 3,537,926 | 3,381,131 |
Provision for loan losses | 45,000 | 5,000 |
Net interest income after provisions for loan losses | 3,492,926 | 3,376,131 |
Other income | ||
Service charges, fees and commissions | 260,531 | 237,285 |
Mortgage banking income | 351,873 | 377,146 |
Other non-interest income | 5,689 | $ 4,914 |
Loss on sale of other real estate | (13,450) | |
Gain on sale of securities | 187,936 | $ 111,313 |
Total other income | 792,579 | 730,658 |
Other expense | ||
Salaries and employee benefits | 1,515,027 | 1,416,173 |
Net occupancy expense | 376,399 | 363,599 |
Other operating expenses | 631,272 | 559,282 |
Total other expense | 2,522,698 | 2,339,054 |
Income before income tax expense | 1,762,807 | 1,767,735 |
Income tax expense | 567,071 | 562,775 |
Net income | $ 1,195,736 | $ 1,204,960 |
Weighted average shares outstanding | ||
Basic (in shares) | 4,917,334 | 4,907,223 |
Diluted (in shares) | 5,067,563 | 5,054,687 |
Earnings per common share | ||
Basic income per common share (in dollars per share) | $ 0.24 | $ 0.25 |
Diluted income per common share (in dollars per share) | $ 0.24 | $ 0.24 |
CONSOLIDATED STATEMENTS OF INC5
CONSOLIDATED STATEMENTS OF INCOME (Parenthetical) | Aug. 27, 2015 |
Income Statement [Abstract] | |
Stock dividend, percent | 10.00% |
CONSOLIDATED STATEMENTS OF COMP
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Statement of Comprehensive Income [Abstract] | ||
Net income | $ 1,195,736 | $ 1,204,960 |
Other comprehensive income: | ||
Unrealized gain on securities arising during the period (net of tax) | 709,731 | 682,022 |
Reclassification adjustment for securities gains realized in net income | (187,936) | (111,313) |
Other comprehensive income, before tax | 521,795 | 570,709 |
Income tax effect related to items of other comprehensive income | 69,499 | 41,186 |
Other comprehensive income, after tax | 591,294 | 611,895 |
Total comprehensive income | $ 1,787,030 | $ 1,816,855 |
CONSOLIDATED STATEMENTS OF SHAR
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, 2014 | $ 28,779,108 | $ 8,640,291 | $ (1,902,439) | $ 1,243,022 | $ 36,759,982 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Net income | 1,204,960 | 1,204,960 | |||
Other comprehensive income | 611,895 | 611,895 | |||
Stock-based compensation expense | 19,192 | 19,192 | |||
Cash dividends ($0.13 per common share) | (579,981) | (579,981) | |||
Balance ending at Mar. 31, 2015 | 28,798,300 | 9,265,270 | (1,902,439) | 1,854,917 | 38,016,048 |
Balance beginning at Dec. 31, 2015 | 36,341,744 | 4,064,834 | (2,247,415) | 992,549 | 39,151,712 |
Increase (Decrease) in Stockholders' Equity [Roll Forward] | |||||
Net income | 1,195,736 | 1,195,736 | |||
Other comprehensive income | 591,294 | 591,294 | |||
Exercise of stock options | 12,462 | 12,462 | |||
Stock-based compensation expense | 18,582 | 18,582 | |||
Cash dividends ($0.13 per common share) | (639,276) | (639,276) | |||
Balance ending at Mar. 31, 2016 | $ 36,372,788 | $ 4,621,294 | $ (2,247,415) | $ 1,583,843 | $ 40,330,510 |
CONSOLIDATED STATEMENTS OF SHA8
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (UNAUDITED) (Parenthetical) - $ / shares | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Statement of Stockholders' Equity [Abstract] | ||
Cash dividends | $ 0.13 | $ 0.13 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Cash flows from operating activities: | ||
Net income | $ 1,195,736 | $ 1,204,960 |
Adjustments to reconcile net income to net cash provided by operating activities: | ||
Depreciation | 48,807 | 48,128 |
Gain on sale of securities | (187,936) | $ (111,313) |
Loss on sale of other real estate | 13,450 | |
Provision for loan losses | 45,000 | $ 5,000 |
Stock-based compensation expense | 18,582 | 19,192 |
Net amortization of unearned discounts on investments | 44,680 | 25,813 |
Origination of mortgage loans held for sale | (15,696,295) | (18,927,142) |
Proceeds from sale of mortgage loans held for sale | 17,586,995 | 22,046,921 |
Decrease in accrued interest receivable and other assets | 277,334 | 138,244 |
Increase in accrued interest payable and other liabilities | 391,874 | 570,085 |
Net cash provided by operating activities | 3,738,227 | 5,019,888 |
Cash flows from investing activities: | ||
Proceeds from maturities of investment securities available for sale | 2,000,000 | 1,400,000 |
Proceeds from sale of investment securities available for sale | 15,629,464 | 10,845,887 |
Purchase of investment securities available for sale | (4,091,802) | $ (5,111,800) |
Proceeds from sale of other real estate owned | 85,001 | |
Net increase in loans | (10,728,993) | $ (3,575,680) |
Purchase of premises, equipment, and leasehold improvements | (24,658) | (85,607) |
Net cash provided by investing activities | 2,869,012 | 3,472,800 |
Cash flows from financing activities: | ||
Net increase in deposit accounts | $ 2,950,690 | 10,535,019 |
Net decrease in short-term borrowings | (2,999,664) | |
Dividends paid | $ (639,158) | $ (579,981) |
Stock options exercised | 12,462 | |
Net cash provided by financing activities | 2,323,994 | $ 6,955,374 |
Net increase in cash and cash equivalents | 8,931,233 | 15,448,062 |
Cash and cash equivalents at beginning of period | 29,194,786 | 10,379,048 |
Cash and cash equivalents at end of period | 38,126,019 | 25,827,110 |
Cash paid during the period for: | ||
Interest | $ 100,926 | $ 98,961 |
Income taxes | ||
Supplemental disclosure for non-cash investing and financing activity: | ||
Change in unrealized gain on available for sale securities, net of tax | $ 591,294 | $ 611,895 |
Change in dividends payable | $ 118 |
Nature of Business and Basis of
Nature of Business and Basis of Presentation | 3 Months Ended |
Mar. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Nature of Business and Basis of Presentation | Note 1: Nature of Business and Basis of Presentation Organization 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. Principles of Consolidation The accompanying consolidated financial statements include the accounts of Bank of South Carolina Corporation (the Company) and its wholly-owned subsidiary, The Bank of South Carolina (the Bank). In consolidation, all significant intercompany balances and transactions have been eliminated. References to we, us, our, the Bank, or the Company refer to the parent and its subsidiary that are consolidated for financial purposes. Basis of Presentation The accompanying unaudited interim consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting principles, or GAAP, for the interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, our interim consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements and should be read in conjunction with our Annual Report on Form 10-K, filed with the SEC on March 4, 2016. In the opinion of management, these interim financial statements present fairly, in all material respects, the Companys consolidated financial position and results of operations for each of the interim periods presented. Results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for a full year or any future period. Accounting Estimates and Assumptions The preparation of the consolidated financial statements 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 reported periods. 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. Reclassification Certain amounts in the prior years financial statements have been reclassified to conform to the current years presentation. Such reclassifications had no effect on shareholders equity or the net income as previously reported. Income per share Basic income per share represents income available to shareholders divided by the weighted-average number of common shares outstanding during the period. Dilutive income per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued. The only potential common share equivalents are those related to stock options. Stock options which are anti-dilutive are excluded from the calculation of diluted net income per share. The dilutive effect of options outstanding under our stock compensation plan is reflected in diluted earnings per share by the application of the treasury stock method. Retroactive recognition has been given for the effects of all stock dividends. 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. Non recognized 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 available to be issued and no subsequent events occurred requiring accrual or disclosure. Recent Accounting Pronouncements The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting and/or disclosure of financial information by the Company. In May 2014, the Financial Accounting Standards Board (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, 2017. We will apply this guidance using a modified retrospective approach. We do not expect this amendment to have a material effect on our consolidated financial statements. In August 2015, the FASB deferred the effective date of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers. As a result of the deferral, the guidance in ASU 2014-09 will be effective for reporting periods beginning after December 15, 2017. We will apply this guidance using the modified retrospective approach. We do not expect this amendment 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 became effective for the Company for the first interim or annual period beginning after December 31, 2014. We applied the guidance by making a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption. This adjustment did not have a material effect on our financial statements. In August 2014, the FASB issued guidance that is intended to define managements responsibility to evaluate whether there is substantial doubt about an organizations ability to continue as a going concern and to provide related footnote disclosures. In connection with preparing financial statements, management will need to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the organizations ability to continue as a going concern within one year after the date that the financial statements are issued. This amendment will be effective for annual periods ending after December 31, 2016, and for annual and interim periods thereafter. We do not expect this amendment to have any effect on our financial statements. In January 2015, the FASB issued guidance to eliminate from U.S. GAAP the concept of an extraordinary item, which is an event or transaction that is both (1) unusual in nature and (2) infrequently occurring. Under the new guidance, an entity will no longer (1) segregate an extraordinary item from the results of ordinary operations; (2) separately present an extraordinary item on its income statement, net of tax, after income from continuing operations; or (3) disclose income taxes and earnings-per-share data applicable to an extraordinary item. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We will apply the guidance prospectively. We do not expect this amendment to have a material effect on our financial statements. In February 2015, the FASB issued guidance which amends the consolidation requirements and significantly changes the consolidation analysis required under U.S. GAAP. Although the amendments are expected to result in the deconsolidation of many entities, the Company will need to reevaluate all its previous consolidation conclusions. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted (including during an interim period), provided that the guidance is applied as of the beginning of the annual period containing the adoption date. We do not expect this amendment to have a material effect on our financial statements. In April 2015, the FASB issued guidance that will require debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability. This update affects disclosures related to debt issuance costs but does not affect existing recognition and measurement guidance for these items. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015 , In June 2015, the FASB issued amendments to clarify the Accounting Standards Codification (ASC), correct unintended application of guidance, and make minor improvements to the ASC that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments were effective upon issuance (June 12, 2015) for amendments that do not have transition guidance. Amendments that are subject to transition guidance will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted, including adoption in an interim period. We do not expect these amendments to have a material effect on our financial statements. In August 2015, the FASB issued amendments to the Interest topic of the Accounting Standards Codification to clarify the SEC staffs position on presenting and measuring debt issuance costs incurred in connection with line-of-credit arrangements. The amendments were effective upon issuance. We do not expect these amendments to have a material effect on our financial statements. In January 2016, the FASB amended the Financial Instruments topic of Accounting Standards Codification to address certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The amendments will be effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. We will apply the guidance by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The amendments related to equity securities without readily determinable fair values will be applied prospectively to equity investments that exist as of the date of adoption of the amendments. We do not expect this amendment to have a material effect on our financial statements. In February 2016, the FASB amended the Leases topic of the Accounting Standards Codification to revise certain aspects of recognition, measurement, presentation, and disclosure of leasing transactions. The amendments will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently evaluating the effect that implementation of the new standard will have on our financial position, results of operations, and cash flows. In March 2016, the FASB amended the Revenue from Contracts with Customers topic of the Accounting Standards Codification to clarify the implementation guidance on principal versus agent considerations and address how an entity should assess whether it is the principal or the agent in contracts that include three or more parties. . In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions including the income tax consequences, the classification of awards as either equity or liabilities, and the classification on the statement of cash flows. Additionally, the guidance simplifies two areas specific to entities other than public business entities allowing them apply a practical expedient to estimate the expected term for all awards with performance or service conditions that have certain characteristics and also allowing them to make a one-time election to switch from measuring all liability-classified awards at fair value to measuring them at intrinsic value. The amendments will be effective for the Company for annual periods beginning after December 15, 2016 and interim periods within those annual periods . 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. |
Investment Securities
Investment Securities | 3 Months Ended |
Mar. 31, 2016 | |
Investments, Debt and Equity Securities [Abstract] | |
Investment Securities | Note 2: Investment Securities The amortized cost and fair value of investment securities available for sale are summarized as follows: March 31, 2016 AMORTIZED COST GROSS UNREALIZED GAINS GROSS UNREALIZED LOSSES ESTIMATED FAIR VALUE U.S. Treasury Notes $ 23,989,841 $ 252,503 $ $ 24,242,344 Government-Sponsored Enterprises 46,018,755 897,653 46,916,408 Municipal Securities 34,831,179 1,367,484 3,611 36,195,052 Total $ 104,839,775 $ 2,517,640 $ 3,611 $ 107,353,804 December 31, 2015 AMORTIZED COST GROSS UNREALIZED GAINS GROSS UNREALIZED LOSSES ESTIMATED FAIR VALUE U.S. Treasury Notes $ 34,517,996 $ 161,037 $ 45,360 $ 34,633,673 Government-Sponsored Enterprises 51,136,426 281,650 133,744 51,284,332 Municipal Securities 32,767,694 1,340,610 28,724 34,079,580 Total $ 118,422,116 $ 1,783,297 $ 207,828 $ 119,997,585 The following table presents the amortized cost and estimated fair value of investment securities available for sale by contractual maturity for the periods indicated: March 31, 2016 December 31, 2015 AMORTIZED COST ESTIMATED FAIR VALUE AMORTIZED COST ESTIMATED FAIR VALUE Due in one year or less $ 1,857,755 $ 1,870,311 $ 3,311,346 $ 3,326,249 Due in one year to five years 65,340,811 66,667,079 69,870,930 70,584,179 Due in five years to ten years 34,889,466 36,018,411 41,930,801 42,670,986 Due in ten years and over 2,751,743 2,798,003 3,309,039 3,416,171 Total $ 104,839,775 $ 107,353,804 $ 118,422,116 $ 119,997,585 Securities pledged to secure deposits and repurchase agreements at March 31, 2016 and December 31, 2015, had a carrying amount of $46.5 million and $48.0 million, respectively. The tables below summarize gross unrealized losses on investment securities and the fair market value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at March 31, 2016 and December 31, 2015. We believe that all unrealized losses have resulted from temporary changes in the interest rate market and not as a result of credit deterioration. We do not intend to sell and it is not likely that we will be required to sell any of the securities referenced in the table below before recovery of their amortized cost. Less Than 12 months 12 months or longer Total Available for sale # Fair Value Unrealized Losses # Fair Value Unrealized Losses # Fair Value Unrealized Losses As of March 31, 2016 U.S. Treasury Notes $ $ $ $ $ $ Government Sponsored Enterprises Municipal Securities 2 785,389 3,611 2 785,389 3,611 Total 2 $ 785,389 $ 3,611 $ $ 2 $ 785,389 $ 3,611 As of December 31, 2015 U.S. Treasury Notes 2 $ 10,064,063 $ 45,360 $ $ 2 $ 10,064,063 $ 45,360 Government Sponsored Enterprises 2 7,475,445 38,538 1 5,002,335 95,206 3 12,477,780 133,744 Municipal Securities 6 4,361,149 28,724 6 4,361,149 28,724 Total 10 $ 21,900,657 $ 112,622 1 $ 5,002,335 $ 95,206 11 $ 26,902,992 $ 207,828 We received proceeds from sales of securities available for sale and gross realized gains and losses as follows: For the Three Months Ended March 31, 2016 2015 Gross proceeds $ 15,629,464 $ 10,845,887 Gross realized gains 187,936 111,313 Gross realized losses The tax provision related to these gains was $69,499 and $41,186 for the three months ended March 31, 2016 and 2015, respectively. |
Loans and Allowance for Loan Lo
Loans and Allowance for Loan Losses | 3 Months Ended |
Mar. 31, 2016 | |
Receivables [Abstract] | |
Loans and Allowance for Loan Losses | Note 3: Loans and Allowance for Loan Losses Major classifications of loans (net of deferred loan fees of $123,970 at March 31, 2016, and $118,188 at December 31, 2015) are as follows: March 31, 2016 December 31, 2015 Commercial Loans $ 52,101,572 $ 50,938,265 Commercial real estate: Commercial real estate construction 1,160,893 1,005,118 Commercial real estate other 121,300,195 115,736,034 Consumer Consumer real estate 73,239,469 69,777,307 Consumer other 5,523,504 5,165,981 253,325,633 242,622,705 Allowance for Loan losses (3,436,762 ) (3,417,827 ) Loans, net $ 249,888,871 $ 239,204,878 We had $104.1 million and $102.1 million of loans pledged as collateral to secure funding with the Federal Reserve Bank (FRB) Discount Window at March 31, 2016 and at December 31, 2015, respectively. Our portfolio grading analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled. Our internal credit risk grading system is based on experience with similarly graded loans, industry best practices, and regulatory guidance. Our internally assigned grades pursuant to the Board-approved lending policy are as follows: ● Excellent ● Good ● Satisfactory ● Watch ● OAEM ● Substandard ● Doubtful ● Loss The following table illustrates credit risks by category and internally assigned grades at March 31, 2016 and December 31, 2015. Pass includes loans internally graded as excellent, good and satisfactory. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Pass $ 48,126,073 $ 730,876 $ 115,601,053 $ 69,362,054 $ 5,262,539 $ 239,082,595 Watch 1,010,043 430,017 926,678 2,471,241 133,234 4,971,213 OAEM 1,191,770 1,154,784 733,461 24,574 3,104,589 Substandard 1,773,686 3,617,680 672,713 103,157 6,167,236 Doubtful Loss Total $ 52,101,572 $ 1,160,893 $ 121,300,195 $ 73,239,469 $ 5,523,504 $ 253,325,633 December 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Pass $ 46,865,088 $ 572,101 $ 110,040,948 $ 65,941,806 $ 4,857,576 $ 228,277,519 Watch 1,096,200 433,017 940,073 2,490,339 175,489 5,135,118 OAEM 1,337,002 1,203,518 99,743 26,961 2,667,224 Substandard 1,639,975 3,551,495 1,245,419 105,955 6,542,844 Doubtful Loss Total $ 50,938,265 $ 1,005,118 $ 115,736,034 $ 69,777,307 $ 5,165,981 $ 242,622,705 The following tables include an aging analysis of the recorded investment of past-due financing receivable by class: March 31, 2016 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Loans Receivable Recorded Investment > 90 Days and Accuring Interest Commercial Loans $ 39,664 $ 1,054,310 $ 1,093,974 $ 51,007,598 $ 52,101,572 $ Commercial real estate: Commercial real estate construction 1,160,893 1,160,893 Commercial real estate other 986,887 1,817,056 2,803,943 118,496,252 121,300,195 Consumer Consumer real estate 150,255 150,255 73,089,214 73,239,469 Consumer other 12,176 2,448 14,624 5,508,880 5,523,504 Total $ 39,664 $ 2,053,373 $ 1,969,759 $ 4,062,796 $ 249,262,837 $ 253,325,633 $ December 31, 2015 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Loans Receivable Recorded Investment > 90 Days and Accuring Interest Commercial Loans $ 1,162,676 $ 250,370 $ 4,317 $ 1,417,363 $ 49,520,902 $ 50,938,265 $ Commercial real estate: Commercial real estate construction 1,005,118 1,005,118 Commercial real estate other 91,607 1,215,473 1,152,774 2,459,854 113,276,180 115,736,034 Consumer Consumer real estate 68,240 249,754 82,015 400,009 69,377,298 69,777,307 Consumer other 69,333 58,116 6,056 133,505 5,032,476 5,165,981 1,606 Total $ 1,391,856 $ 1,773,713 $ 1,245,162 $ 4,410,731 $ 238,211,974 $ 242,622,705 $ 1,606 There were no loans at March 31, 2016 and one loan at December 31, 2015, over 90 days past due and still accruing interest. The following table summarizes the balances of non-accrual loans: Loans Receivable on Non-Accrual For the Period Ending March 31, 2016 December 31, 2015 Commercial Loans $ 3,862 $ 4,317 Commercial real estate: Commercial real estate construction Commercial real estate other 2,453,166 1,970,306 Consumer Consumer real estate 150,255 82,015 Consumer other 4,857 4,450 Total $ 2,612,140 $ 2,061,088 The following tables set forth the changes in the allowance for loan losses and an allocation of the allowance by loan category for the three months ended March 31, 2016 and March 31, 2015. 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. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 896,854 $ 59,861 $ 1,345,094 $ 941,470 $ 174,548 $ 3,417,827 Charge-offs (33,045 ) (1,050 ) (34,095 ) Recoveries 1,284 6,000 746 8,030 Provision 635,557 (15,593 ) (242,391 ) (328,228 (4,345 ) 45,000 Ending Balance $ 1,500,650 $ 44,268 $ 1,108,703 $ 613,242 $ 169,899 $ 3,436,762 March 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 1,211,130 $ 42,904 $ 1,112,387 $ 863,351 $ 105,076 $ 3,334,848 Charge-offs (21,000 ) (21,000 ) Recoveries 15,000 240 15,240 Provision (110,328 ) 1,792 85,335 (12,093 ) 40,294 5,000 Ending Balance $ 1,100,802 $ 44,696 $ 1,191,722 $ 851,258 $ 145,610 $ 3,334,088 The following tables present, by portfolio segment and reserving methodology, the allocation of the allowance for loan losses and the gross investment in loans. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Esate Consumer Other Total Allowance for Loan Losses Individually evaluated for impairment $ 1,103,564 $ $ 338,142 $ 150,545 $ 103,157 $ 1,695,408 Collectively evaluated for impairment 397,086 44,268 770,561 462,697 66,742 1,741,354 Total Allowance for Losses $ 1,500,650 $ 44,268 $ 1,108,703 $ 613,242 $ 169,899 $ 3,436,762 Loan Receivable Individually evaluated for impairment $ 1,773,687 $ $ 4,020,095 $ 604,472 $ 171,397 $ 6,569,651 Collectively evaluated for impairment 50,327,885 1,160,893 117,280,100 72,634,997 5,352,107 246,755,982 Total Loans Receivable $ 52,101,572 $ 1,160,893 $ 121,300,195 $ 73,239,469 $ 5,523,504 $ 253,325,633 December 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Esate Consumer Other Total Allowance for Loan Losses Individually evaluated for impairment $ 387,979 $ $ 253,105 $ 342,320 $ 100,103 $ 1,083,507 Collectively evaluated for impairment 508,875 59,861 1,091,989 599,150 74,445 2,334,320 Total Allowance for Losses $ 896,854 $ 59,861 $ 1,345,094 $ 941,470 $ 174,548 $ 3,417,827 Loan Receivable Individually evaluated for impairment $ 1,639,974 $ $ 3,551,495 $ 1,245,419 $ 105,819 $ 6,542,707 Collectively evaluated for impairment 49,298,291 1,005,118 112,184,539 68,531,888 5,060,162 236,079,998 Total Loans Receivable $ 50,938,265 $ 1,005,118 $ 115,736,034 $ 69,777,307 $ 5,165,981 $ 242,622,705 As of March 31, 2016 and December 31, 2015, loans individually evaluated and considered impaired are presented in the following table: Impaired and Restructured Loans As of March 31, 2016 December 31, 2015 Unpaid Principal Balance Recorded Investment Related Allowance Unpaid Principal Balance Recorded Investment Related Allowance With no related allowance recorded: Commercial $ 670,123 $ 670,123 $ $ 692,831 $ 692,831 $ Commercial Real Estate Construction Commercial Real Estate Other 2,686,274 2,686,274 2,476,018 2,476,018 Consumer Real Estate 450,402 450,402 450,402 450,402 Consumer Other 68,240 68,240 5,715 5,715 $ 3,875,039 $ 3,875,039 $ $ 3,624,966 $ 3,624,966 $ With an allowance recorded: Commercial $ 1,103,564 $ 1,103,564 $ 1,103,564 $ 947,143 $ 947,143 $ 387,979 Commercial Real Estate Construction Commercial Real Estate Other 1,333,821 1,333,821 338,142 1,075,477 1,075,477 253,105 Consumer Real Estate 154,070 154,070 150,545 795,017 795,017 342,320 Consumer Other 103,157 103,157 103,157 100,104 100,104 100,103 $ 2,694,612 $ 2,694,612 $ 1,695,408 $ 2,917,741 $ 2,917,741 $ 1,083,507 Total Commercial $ 1,773,687 $ 1,773,687 $ 1,103,564 $ 1,639,974 $ 1,639,974 $ 387,979 Commercial Real Estate Construction Commercial Real Estate Other 4,020,095 4,020,095 338,142 3,551,495 3,551,495 253,105 Consumer Real Estate 604,472 604,472 150,545 1,245,419 1,245,419 342,320 Consumer Other 171,397 171,397 103,157 105,819 105,819 100,103 $ 6,569,651 $ 6,569,651 $ 1,695,408 $ 6,542,707 $ 6,542,707 $ 1,083,507 The following table presents average impaired loans and interest income recognized on those impaired loans, by class segment, for the periods indicated. Three Months Ended March 31, 2016 March 31, 2015 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial $ 1,106,771 $ 16,647 $ 784,435 $ 11,992 Commercial Real Estate Construction Commercial Real Estate Other 1,334,158 6,705 3,290,380 42,894 Consumer Real Estate 154,105 1,119 522,468 5,385 Consumer Other 106,011 2,374 $ 2,701,045 $ 26,845 $ 4,597,283 $ 60,271 With an allowance recorded: Commercial $ 682,992 $ 11,033 $ 1,176,492 $ 13,207 Commercial Real Estate Construction Commercial Real Estate Other 2,650,492 29,127 1,111,464 12,938 Consumer Real Estate 450,403 6,742 748,701 5,431 Consumer Other 68,240 88,346 1,400 $ 3,852,127 $ 46,902 $ 3,125,003 $ 32,976 Total Commercial $ 1,789,763 $ 27,680 $ 1,960,927 $ 25,199 Commercial Real Estate Construction Commercial Real Estate Other 3,984,650 35,832 4,401,844 55,832 Consumer Real Estate 604,508 7,861 1,271,169 10,816 Consumer Other 174,251 2,374 88,346 1,400 $ 6,553,172 $ 73,747 $ 7,722,286 $ 93,247 Restructured loans (loans, still accruing interest, which have been renegotiated at below-market interest rates or for which other concessions have been granted) were $451,264 (3 loans) and $458,268 (3 loans) at March 31, 2016 and December 31, 2015, respectively. Restructured loans were granted extended payment terms with no principal reduction. All restructured loans were performing as agreed as of March 31, 2016 and December 31, 2015, respectively. There were no additional loans identified as a troubled debt restructuring (TDR) during the three months ended March 31, 2016 or 2015. No TDRs defaulted during the three months ended March 31, 2016 and 2015, which were modified within the previous twelve months. |
Disclosure Regarding Fair Value
Disclosure Regarding Fair Value of Financial Statements | 3 Months Ended |
Mar. 31, 2016 | |
Fair Value Disclosures [Abstract] | |
Disclosure Regarding Fair Value of Financial Statements | Note 4: Disclosure Regarding Fair Value of Financial Statements 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 the price that would be received to sell an asset or paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants at the measurement date. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets or liabilities; it is not a forced transaction. The fair value standard establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs. Observable inputs, which are developed based on market data we have obtained from independent sources, are ones that market participants would use in pricing an asset or liability. Unobservable inputs, which are developed based on the best information available in the circumstances, reflect our estimate of assumptions that market participants would use in pricing an asset or liability. The fair value hierarchy gives the highest priority to unadjusted quoted market prices in active markets for identical assets or liabilities (Level 1 measurement) and the lowest priority to unobservable inputs (Level 3 measurement). The fair value hierarchy is broken down into three levels based on the reliability of inputs as follows: ● Level 1: valuation is based upon unadjusted quoted market prices for identical instruments traded in active markets. ● Level 2: valuation is based upon quoted market prices for similar instruments traded in active markets, quoted market prices for identical or similar instruments traded in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market or can be corroborated by market data. ● Level 3: valuation is derived from other valuation methodologies, including discounted cash flow models and similar techniques that use significant assumptions not observable in the market. These unobservable assumptions reflect estimates of assumptions that market participants would use in determining fair value. Fair value estimates are made at a specific point of time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale our entire holdings of a particular financial instrument. Because no active market exists for a significant portion of our financial instruments, fair value estimates are based on judgements regarding future expected loss experience, current economic conditions, current interest rates and prepayment trends, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgement and therefore cannot be determined with precision. Changes in any of these assumptions used in calculating fair value also would affect significantly the estimates. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in any of these estimates. The following is a description of valuation methodologies used for assets and liabilities recorded at fair value on a recurring basis: 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 value is measured using independent pricing models or other model-based valuation techniques such as the present value of future cash flows, adjusted for the securitys 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. Derivative Instruments Derivative instruments include interest rate lock commitments and forward sale commitments. These instruments are valued based on the change in the value of the underlying loan between the commitment date and the end of the period. We classify these instruments as Level 3. The fair value of these commitments was not significant at March 31, 2016 or December 31, 2015. We had no embedded derivative instruments requiring separate accounting treatment. We had freestanding derivative instruments consisting of fixed rate conforming loan commitments as interest rate locks and commitments to sell fixed rate conforming loans on a best efforts basis. We do not currently engage in hedging activities. Based on short term fair value of the mortgage loans held for sale (derivative contract), our derivative instruments were immaterial to our consolidated financial statements as of March 31, 2016 and December 31, 2015. Assets and liabilities measured at fair value on a recurring basis at March 31, 2016 and December 31, 2015 are as follows: March 31, 2016 Quoted Market Price in Significant Other Observable Inputs Significant Unobservable Inputs Total U.S. Treasury Notes $ 24,242,344 $ $ $ 24,242,344 Government-Sponsored Enterprises 46,916,408 46,916,408 Municipal Securities 30,945,701 5,249,351 36,195,052 Total $ 24,242,344 $ 77,862,109 $ 5,249,351 $ 107,353,804 December 31, 2015 Quoted Market Price in Significant Other Observable Inputs Significant Unobservable Inputs Total U.S. Treasury Notes $ 34,633,673 $ $ $ 34,633,673 Government-Sponsored Enterprises 51,284,332 51,284,332 Municipal Securities 28,861,902 5,217,678 34,079,580 Total $ 34,633,673 $ 80,146,234 $ 5,217,678 $ 119,997,585 There were no liabilities recorded at fair value on a recurring basis as of March 31, 2016 or December 31, 2015. The following table reconciles the changes in assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2016 and the three months ended March 31, 2015: March 31, 2016 March 31, 2015 Beginning Balance $ 5,217,678 $ 1,377,089 Total gains or (losses) (realized/unrealized) included in earnings Included in other comprehensive income 31,673 (8,646 ) Purchases, issuances and settlements Transfers in and/or out of level 3 Ending balance $ 5,249,351 $ 1,368,443 There were no transfers between fair value levels during the three months ended March 31, 2016 or March 31, 2015. Following is a description of valuation methodologies used for assets and liabilities recorded at fair value on a nonrecurring basis: Other Real Estate Owned (OREO) Loans, secured by real estate, are adjusted to the lower of the recorded investment in the loan or the fair value of the real estate 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. Impaired Loans Impaired loans are carried at the lower of recorded investment or fair value. 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. In accordance with Accounting Standards Codification (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. At March 31, 2016 and December 31, 2015, substantially all of the impaired loans were evaluated based on the fair value of the collateral. These impaired loans are classified as Level 3. Impaired loans measured using discounted future cash flows are not deemed to be measured at fair value. Loans Held for Sale Loans held for sale include mortgage loans and are carried at the lower of cost or market value. The fair values of mortgage loans held for sale are based on current market rates from investors within the secondary market for loans with similar characteristics. Carrying value approximates fair value. 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 information about certain assets and liabilities measured at fair value on a nonrecurring basis at March 31, 2016, and December 31, 2015: March 31, 2016 Quoted Market Price in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs Total Impaired loans $ $ $ 4,874,243 $ 4,874,243 Other real estate owned 521,943 521,943 Loans held for sale 3,929,539 3,929,539 Total $ $ 3,929,539 $ 5,396,186 $ 9,325,725 December 31, 2015 Quoted Market Price in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs Total Impaired loans $ $ $ 5,459,200 $ 5,459,200 Other real estate owned 620,394 620,394 Loans held for sale 5,820,239 5,820,239 Total $ $ 5,820,239 $ 6,079,594 $ 11,899,833 There were no liabilities measured at fair value on a nonrecurring basis as of March 31, 2016 or December 31, 2015. The following table provides information describing the unobservable inputs used in Level 3 fair value measurements at March 31, 2016: Inputs Valuation Technique Unobservable Input General Range of Inputs Impaired Loans Discounted Appraisals Collateral Discounts 0 35% Other Real Estate Owned Appraisal Value/ Comparison Sales/Other Estimates Appraisals and/or Sales of Comparable Properties Appraisals Discounted 10% to 20% for Sales Commissions and Other Holding Costs Accounting standards require disclosure of fair value information for all of our assets and liabilities that are considered 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 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 March 31, 2016 and December 31, 2015, 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, using 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). d. Short-term borrowings The carrying amount approximates fair value due to the short-term nature of these instruments. e. Accrued interest receivable and payable Since these financial instruments will typically be received or paid within three months, the carrying amounts of such instruments are deemed to be a reasonable estimate of fair value. f. Loan commitments Estimates of the fair value of these off-balance sheet items are not made because of the short-term nature of these arrangements and the credit standing of the counterparties. The following presents the carrying amount, fair value, and placement in the fair value hierarchy of our financial instruments as of March 31, 2016 and December 31, 2015. 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. March 31, 2016 Carrying Amount Estimated Fair Value Level 1 Level 2 Level 3 Financial Assets: Cash and due from banks $ 7,622,989 $ 7,622,989 $ 7,622,989 $ $ Interest-bearing deposits in other banks 30,503,030 30,503,030 30,503,030 Investments available for sale 107,353,804 107,353,804 24,242,344 77,862,109 5,249,351 Mortgage loans to be sold 3,929,539 3,929,539 3,929,539 Loans 253,325,633 253,194,574 253,194,574 Accrued interest receivable 1,040,677 1,040,677 1,040,677 Financial Liabilities: Demand deposits 308,917,075 308,917,075 308,917,075 Time deposits 52,752,227 52,764,119 52,764,119 Accrued interest payable 66,634 66,634 66,634 December 31, 2015 Carrying Amount Estimated Fair Value Level 1 Level 2 Level 3 Financial Assets: Cash and due from banks $ 5,295,924 $ 5,295,924 $ 5,295,924 $ $ Interest-bearing deposits in other banks 23,898,862 23,898,862 23,898,862 Investments available for sale 119,997,585 119,997,585 34,633,673 80,146,234 5,217,678 Mortgage loans to be sold 5,820,239 5,820,239 5,820,239 Loans 242,622,705 242,581,154 242,581,154 Accrued interest receivable 1,284,063 1,284,063 1,284,063 Financial Liabilities: Demand deposits 303,950,800 303,950,800 303,950,800 Time deposits 54,767,812 54,780,915 54,780,915 Accrued interest payable 73,421 73,421 73,421 |
Income Per Common Share
Income Per Common Share | 3 Months Ended |
Mar. 31, 2016 | |
Earnings Per Share [Abstract] | |
Income Per Common Share | Note 5: Income Per Common Share Basic income per share is computed by dividing net income by the weighted-average number of common shares outstanding. Diluted earnings per share is 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. March 31, 2016 March 31, 2015 Numerator: Net Income $ 1,195,736 $ 1,204,960 Denominator: Weighted average shares outstanding 4,917,334 4,907,223 Effect of dilutive shares 150,229 147,464 Weighted average shares outstanding-diluted 5,067,563 5,054,687 Earnings per share Basic $ 0.24 $ 0.25 Diluted $ 0.24 $ 0.24 On August 27, 2015, the Companys Board of Directors declared a ten percent stock dividend to our shareholders. The record date was September 8, 2015 and the distribution date was September 28, 2015. Earnings per share and average shares outstanding have been adjusted to reflect the stock dividend in our consolidated financial statements. |
Accumulated Other Comprehensive
Accumulated Other Comprehensive Income | 3 Months Ended |
Mar. 31, 2016 | |
Equity [Abstract] | |
Accumulated Other Comprehensive Income | Note 6: Accumulated Other Comprehensive Income The following table summarizes the components of accumulated other comprehensive income and changes in those components as of and for the three months March 31, 2016 and 2015: Available for sale securities Beginning Balance December 31, 2015 $ 992,549 Change in net unrealized gains on securities available for sale, net of income taxes 709,731 Reclasssification adjustment for net securities gains included in net income (187,936 ) Income tax expense 69,499 Balance at March 31, 2016 $ 1,583,843 Beginning Balance December 31, 2014 $ 1,243,022 Change in net unrealized gains on securities available for sale, net of income taxes 682,022 Reclasssification adjustment for net securities gains included in net income (111,313 ) Income tax expense 41,186 Balance at March 31, 2015 $ 1,854,917 The following table shows the line items in the consolidated Statements of Income affected by amounts reclassified from accumulated other comprehensive income: March 31, 2016 March 31, 2015 Gain on sale of investments, net $ 187,936 $ 111,313 Tax effect Total reclassification, net of tax $ 187,936 $ 111,313 |
Nature of Business and Basis 16
Nature of Business and Basis of Presentation (Policies) | 3 Months Ended |
Mar. 31, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Principles of Consolidation | Principles of Consolidation The accompanying consolidated financial statements include the accounts of Bank of South Carolina Corporation (the Company) and its wholly-owned subsidiary, The Bank of South Carolina (the Bank). In consolidation, all significant intercompany balances and transactions have been eliminated. References to we, us, our, the Bank, or the Company refer to the parent and its subsidiary that are consolidated for financial purposes. |
Accounting Estimates and Assumptions | Accounting Estimates and Assumptions The preparation of the consolidated financial statements 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 reported periods. 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. |
Reclassification | Reclassification Certain amounts in the prior years financial statements have been reclassified to conform to the current years presentation. Such reclassifications had no effect on shareholders equity or the net income as previously reported. |
Income per share | Income per share Basic income per share represents income available to shareholders divided by the weighted-average number of common shares outstanding during the period. Dilutive income per share reflects additional common shares that would have been outstanding if dilutive potential common shares had been issued. The only potential common share equivalents are those related to stock options. Stock options which are anti-dilutive are excluded from the calculation of diluted net income per share. The dilutive effect of options outstanding under our stock compensation plan is reflected in diluted earnings per share by the application of the treasury stock method. Retroactive recognition has been given for the effects of all stock dividends. |
Subsequent Events | 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. Non recognized 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 available to be issued and no subsequent events occurred requiring accrual or disclosure. |
Recent Accounting Pronouncements | Recent Accounting Pronouncements The following is a summary of recent authoritative pronouncements that could impact the accounting, reporting and/or disclosure of financial information by the Company. In May 2014, the Financial Accounting Standards Board (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, 2017. We will apply this guidance using a modified retrospective approach. We do not expect this amendment to have a material effect on our consolidated financial statements. In August 2015, the FASB deferred the effective date of Accounting Standards Update (ASU) 2014-09, Revenue from Contracts with Customers. As a result of the deferral, the guidance in ASU 2014-09 will be effective for reporting periods beginning after December 15, 2017. We will apply this guidance using the modified retrospective approach. We do not expect this amendment 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 became effective for the Company for the first interim or annual period beginning after December 31, 2014. We applied the guidance by making a cumulative-effect adjustment to retained earnings as of the beginning of the period of adoption. This adjustment did not have a material effect on our financial statements. In August 2014, the FASB issued guidance that is intended to define managements responsibility to evaluate whether there is substantial doubt about an organizations ability to continue as a going concern and to provide related footnote disclosures. In connection with preparing financial statements, management will need to evaluate whether there are conditions or events, considered in the aggregate, that raise substantial doubt about the organizations ability to continue as a going concern within one year after the date that the financial statements are issued. This amendment will be effective for annual periods ending after December 31, 2016, and for annual and interim periods thereafter. We do not expect this amendment to have any effect on our financial statements. In January 2015, the FASB issued guidance to eliminate from U.S. GAAP the concept of an extraordinary item, which is an event or transaction that is both (1) unusual in nature and (2) infrequently occurring. Under the new guidance, an entity will no longer (1) segregate an extraordinary item from the results of ordinary operations; (2) separately present an extraordinary item on its income statement, net of tax, after income from continuing operations; or (3) disclose income taxes and earnings-per-share data applicable to an extraordinary item. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted provided that the guidance is applied from the beginning of the fiscal year of adoption. We will apply the guidance prospectively. We do not expect this amendment to have a material effect on our financial statements. In February 2015, the FASB issued guidance which amends the consolidation requirements and significantly changes the consolidation analysis required under U.S. GAAP. Although the amendments are expected to result in the deconsolidation of many entities, the Company will need to reevaluate all its previous consolidation conclusions. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, with early adoption permitted (including during an interim period), provided that the guidance is applied as of the beginning of the annual period containing the adoption date. We do not expect this amendment to have a material effect on our financial statements. In April 2015, the FASB issued guidance that will require debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability. This update affects disclosures related to debt issuance costs but does not affect existing recognition and measurement guidance for these items. The amendment will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015 , In June 2015, the FASB issued amendments to clarify the Accounting Standards Codification (ASC), correct unintended application of guidance, and make minor improvements to the ASC that are not expected to have a significant effect on current accounting practice or create a significant administrative cost to most entities. The amendments were effective upon issuance (June 12, 2015) for amendments that do not have transition guidance. Amendments that are subject to transition guidance will be effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015. Early adoption is permitted, including adoption in an interim period. We do not expect these amendments to have a material effect on our financial statements. In August 2015, the FASB issued amendments to the Interest topic of the Accounting Standards Codification to clarify the SEC staffs position on presenting and measuring debt issuance costs incurred in connection with line-of-credit arrangements. The amendments were effective upon issuance. We do not expect these amendments to have a material effect on our financial statements. In January 2016, the FASB amended the Financial Instruments topic of Accounting Standards Codification to address certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The amendments will be effective for fiscal years beginning after December 15, 2017, including interim periods within those fiscal years. We will apply the guidance by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. The amendments related to equity securities without readily determinable fair values will be applied prospectively to equity investments that exist as of the date of adoption of the amendments. We do not expect this amendment to have a material effect on our financial statements. In February 2016, the FASB amended the Leases topic of the Accounting Standards Codification to revise certain aspects of recognition, measurement, presentation, and disclosure of leasing transactions. The amendments will be effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. We are currently evaluating the effect that implementation of the new standard will have on our financial position, results of operations, and cash flows. In March 2016, the FASB amended the Revenue from Contracts with Customers topic of the Accounting Standards Codification to clarify the implementation guidance on principal versus agent considerations and address how an entity should assess whether it is the principal or the agent in contracts that include three or more parties. . In March 2016, the FASB issued guidance to simplify several aspects of the accounting for share-based payment award transactions including the income tax consequences, the classification of awards as either equity or liabilities, and the classification on the statement of cash flows. Additionally, the guidance simplifies two areas specific to entities other than public business entities allowing them apply a practical expedient to estimate the expected term for all awards with performance or service conditions that have certain characteristics and also allowing them to make a one-time election to switch from measuring all liability-classified awards at fair value to measuring them at intrinsic value. The amendments will be effective for the Company for annual periods beginning after December 15, 2016 and interim periods within those annual periods . 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. |
Investment Securities (Tables)
Investment Securities (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Investments, Debt and Equity Securities [Abstract] | |
Schedule of investment securities available for sale | The amortized cost and fair value of investment securities available for sale are summarized as follows: March 31, 2016 AMORTIZED COST GROSS UNREALIZED GAINS GROSS UNREALIZED LOSSES ESTIMATED FAIR VALUE U.S. Treasury Notes $ 23,989,841 $ 252,503 $ $ 24,242,344 Government-Sponsored Enterprises 46,018,755 897,653 46,916,408 Municipal Securities 34,831,179 1,367,484 3,611 36,195,052 Total $ 104,839,775 $ 2,517,640 $ 3,611 $ 107,353,804 December 31, 2015 AMORTIZED COST GROSS UNREALIZED GAINS GROSS UNREALIZED LOSSES ESTIMATED FAIR VALUE U.S. Treasury Notes $ 34,517,996 $ 161,037 $ 45,360 $ 34,633,673 Government-Sponsored Enterprises 51,136,426 281,650 133,744 51,284,332 Municipal Securities 32,767,694 1,340,610 28,724 34,079,580 Total $ 118,422,116 $ 1,783,297 $ 207,828 $ 119,997,585 |
Schedule of contractual maturity of investment securities available for sale | The following table presents the amortized cost and estimated fair value of investment securities available for sale by contractual maturity for the periods indicated: March 31, 2016 December 31, 2015 AMORTIZED COST ESTIMATED FAIR VALUE AMORTIZED COST ESTIMATED FAIR VALUE Due in one year or less $ 1,857,755 $ 1,870,311 $ 3,311,346 $ 3,326,249 Due in one year to five years 65,340,811 66,667,079 69,870,930 70,584,179 Due in five years to ten years 34,889,466 36,018,411 41,930,801 42,670,986 Due in ten years and over 2,751,743 2,798,003 3,309,039 3,416,171 Total $ 104,839,775 $ 107,353,804 $ 118,422,116 $ 119,997,585 |
Schedule of investment securities available for sale in a continuous unrealized loss position | We do not intend to sell and it is not likely that we will be required to sell any of the securities referenced in the table below before recovery of their amortized cost. Less Than 12 months 12 months or longer Total Available for sale # Fair Value Unrealized Losses # Fair Value Unrealized Losses # Fair Value Unrealized Losses As of March 31, 2016 U.S. Treasury Notes $ $ $ $ $ $ Government Sponsored Enterprises Municipal Securities 2 785,389 3,611 2 785,389 3,611 Total 2 $ 785,389 $ 3,611 $ $ 2 $ 785,389 $ 3,611 As of December 31, 2015 U.S. Treasury Notes 2 $ 10,064,063 $ 45,360 $ $ 2 $ 10,064,063 $ 45,360 Government Sponsored Enterprises 2 7,475,445 38,538 1 5,002,335 95,206 3 12,477,780 133,744 Municipal Securities 6 4,361,149 28,724 6 4,361,149 28,724 Total 10 $ 21,900,657 $ 112,622 1 $ 5,002,335 $ 95,206 11 $ 26,902,992 $ 207,828 |
Schedule of realized gains and losses | We received proceeds from sales of securities available for sale and gross realized gains and losses as follows: For the Three Months Ended March 31, 2016 2015 Gross proceeds $ 15,629,464 $ 10,845,887 Gross realized gains 187,936 111,313 Gross realized losses |
Loans and Allowance for Loan 18
Loans and Allowance for Loan Losses (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Receivables [Abstract] | |
Schedule of major classifications of loans | Major classifications of loans (net of deferred loan fees of $123,970 at March 31, 2016, and $118,188 at December 31, 2015) are as follows: March 31, 2016 December 31, 2015 Commercial Loans $ 52,101,572 $ 50,938,265 Commercial real estate: Commercial real estate construction 1,160,893 1,005,118 Commercial real estate other 121,300,195 115,736,034 Consumer Consumer real estate 73,239,469 69,777,307 Consumer other 5,523,504 5,165,981 253,325,633 242,622,705 Allowance for Loan losses (3,436,762 ) (3,417,827 ) Loans, net $ 249,888,871 $ 239,204,878 |
Schedule of credit risks by category and internally assigned grades | The following table illustrates credit risks by category and internally assigned grades at March 31, 2016 and December 31, 2015. Pass includes loans internally graded as excellent, good and satisfactory. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Pass $ 48,126,073 $ 730,876 $ 115,601,053 $ 69,362,054 $ 5,262,539 $ 239,082,595 Watch 1,010,043 430,017 926,678 2,471,241 133,234 4,971,213 OAEM 1,191,770 1,154,784 733,461 24,574 3,104,589 Substandard 1,773,686 3,617,680 672,713 103,157 6,167,236 Doubtful Loss Total $ 52,101,572 $ 1,160,893 $ 121,300,195 $ 73,239,469 $ 5,523,504 $ 253,325,633 December 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Pass $ 46,865,088 $ 572,101 $ 110,040,948 $ 65,941,806 $ 4,857,576 $ 228,277,519 Watch 1,096,200 433,017 940,073 2,490,339 175,489 5,135,118 OAEM 1,337,002 1,203,518 99,743 26,961 2,667,224 Substandard 1,639,975 3,551,495 1,245,419 105,955 6,542,844 Doubtful Loss Total $ 50,938,265 $ 1,005,118 $ 115,736,034 $ 69,777,307 $ 5,165,981 $ 242,622,705 |
Schedule of delinquent loans, excluding mortgage loans held for sale | The following tables include an aging analysis of the recorded investment of past-due financing receivable by class: March 31, 2016 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Loans Receivable Recorded Investment > 90 Days and Accuring Interest Commercial Loans $ 39,664 $ 1,054,310 $ 1,093,974 $ 51,007,598 $ 52,101,572 $ Commercial real estate: Commercial real estate construction 1,160,893 1,160,893 Commercial real estate other 986,887 1,817,056 2,803,943 118,496,252 121,300,195 Consumer Consumer real estate 150,255 150,255 73,089,214 73,239,469 Consumer other 12,176 2,448 14,624 5,508,880 5,523,504 Total $ 39,664 $ 2,053,373 $ 1,969,759 $ 4,062,796 $ 249,262,837 $ 253,325,633 $ December 31, 2015 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Loans Receivable Recorded Investment > 90 Days and Accuring Interest Commercial Loans $ 1,162,676 $ 250,370 $ 4,317 $ 1,417,363 $ 49,520,902 $ 50,938,265 $ Commercial real estate: Commercial real estate construction 1,005,118 1,005,118 Commercial real estate other 91,607 1,215,473 1,152,774 2,459,854 113,276,180 115,736,034 Consumer Consumer real estate 68,240 249,754 82,015 400,009 69,377,298 69,777,307 Consumer other 69,333 58,116 6,056 133,505 5,032,476 5,165,981 1,606 Total $ 1,391,856 $ 1,773,713 $ 1,245,162 $ 4,410,731 $ 238,211,974 $ 242,622,705 $ 1,606 |
Schedule of non-accrual loans | There were no loans at March 31, 2016 and one loan at December 31, 2015, over 90 days past due and still accruing interest. The following table summarizes the balances of non-accrual loans: Loans Receivable on Non-Accrual For the Period Ending March 31, 2016 December 31, 2015 Commercial Loans $ 3,862 $ 4,317 Commercial real estate: Commercial real estate construction Commercial real estate other 2,453,166 1,970,306 Consumer Consumer real estate 150,255 82,015 Consumer other 4,857 4,450 Total $ 2,612,140 $ 2,061,088 |
Schedule of changes in the allowance and an allocation of the allowance by loan category | The general component covers non-impaired loans and is based on historical loss experience adjusted for current economic factors. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 896,854 $ 59,861 $ 1,345,094 $ 941,470 $ 174,548 $ 3,417,827 Charge-offs (33,045 ) (1,050 ) (34,095 ) Recoveries 1,284 6,000 746 8,030 Provision 635,557 (15,593 ) (242,391 ) ( 328,228 ) (4,345 ) 45,000 Ending Balance $ 1,500,650 $ 44,268 $ 1,108,703 $ 613,242 $ 169,899 $ 3,436,762 March 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 1,211,130 $ 42,904 $ 1,112,387 $ 863,351 $ 105,076 $ 3,334,848 Charge-offs (21,000 ) (21,000 ) Recoveries 15,000 240 15,240 Provision (110,328 ) 1,792 85,335 (12,093 ) 40,294 5,000 Ending Balance $ 1,100,802 $ 44,696 $ 1,191,722 $ 851,258 $ 145,610 $ 3,334,088 The following tables present, by portfolio segment and reserving methodology, the allocation of the allowance for loan losses and the gross investment in loans. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Esate Consumer Other Total Allowance for Loan Losses Individually evaluated for impairment $ 1,103,564 $ $ 338,142 $ 150,545 $ 103,157 $ 1,695,408 Collectively evaluated for impairment 397,086 44,268 770,561 462,697 66,742 1,741,354 Total Allowance for Losses $ 1,500,650 $ 44,268 $ 1,108,703 $ 613,242 $ 169,899 $ 3,436,762 Loan Receivable Individually evaluated for impairment $ 1,773,687 $ $ 4,020,095 $ 604,472 $ 171,397 $ 6,569,651 Collectively evaluated for impairment 50,327,885 1,160,893 117,280,100 72,634,997 5,352,107 246,755,982 Total Loans Receivable $ 52,101,572 $ 1,160,893 $ 121,300,195 $ 73,239,469 $ 5,523,504 $ 253,325,633 December 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Esate Consumer Other Total Allowance for Loan Losses Individually evaluated for impairment $ 387,979 $ $ 253,105 $ 342,320 $ 100,103 $ 1,083,507 Collectively evaluated for impairment 508,875 59,861 1,091,989 599,150 74,445 2,334,320 Total Allowance for Losses $ 896,854 $ 59,861 $ 1,345,094 $ 941,470 $ 174,548 $ 3,417,827 Loan Receivable Individually evaluated for impairment $ 1,639,974 $ $ 3,551,495 $ 1,245,419 $ 105,819 $ 6,542,707 Collectively evaluated for impairment 49,298,291 1,005,118 112,184,539 68,531,888 5,060,162 236,079,998 Total Loans Receivable $ 50,938,265 $ 1,005,118 $ 115,736,034 $ 69,777,307 $ 5,165,981 $ 242,622,705 |
Schedule of impaired loans and average recorded investment and interest income recognized on impaired loans | The following tables set forth the changes in the allowance for loan losses and an allocation of the allowance by loan category for the three months ended March 31, 2016 and March 31, 2015. 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. March 31, 2016 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 896,854 $ 59,861 $ 1,345,094 $ 941,470 $ 174,548 $ 3,417,827 Charge-offs (33,045 ) (1,050 ) (34,095 ) Recoveries 1,284 6,000 746 8,030 Provision 635,557 (15,593 ) (242,391 ) (328,228 (4,345 ) 45,000 Ending Balance $ 1,500,650 $ 44,268 $ 1,108,703 $ 613,242 $ 169,899 $ 3,436,762 March 31, 2015 Commercial Commercial Real Estate Construction Commercial Real Estate Other Consumer Real Estate Consumer Other Total Beginning Balance $ 1,211,130 $ 42,904 $ 1,112,387 $ 863,351 $ 105,076 $ 3,334,848 Charge-offs (21,000 ) (21,000 ) Recoveries 15,000 240 15,240 Provision (110,328 ) 1,792 85,335 (12,093 ) 40,294 5,000 Ending Balance $ 1,100,802 $ 44,696 $ 1,191,722 $ 851,258 $ 145,610 $ 3,334,088 The following table presents average impaired loans and interest income recognized on those impaired loans, by class segment, for the periods indicated. Three Months Ended March 31, 2016 March 31, 2015 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial $ 1,106,771 $ 16,647 $ 784,435 $ 11,992 Commercial Real Estate Construction Commercial Real Estate Other 1,334,158 6,705 3,290,380 42,894 Consumer Real Estate 154,105 1,119 522,468 5,385 Consumer Other 106,011 2,374 $ 2,701,045 $ 26,845 $ 4,597,283 $ 60,271 With an allowance recorded: Commercial $ 682,992 $ 11,033 $ 1,176,492 $ 13,207 Commercial Real Estate Construction Commercial Real Estate Other 2,650,492 29,127 1,111,464 12,938 Consumer Real Estate 450,403 6,742 748,701 5,431 Consumer Other 68,240 88,346 1,400 $ 3,852,127 $ 46,902 $ 3,125,003 $ 32,976 Total Commercial $ 1,789,763 $ 27,680 $ 1,960,927 $ 25,199 Commercial Real Estate Construction Commercial Real Estate Other 3,984,650 35,832 4,401,844 55,832 Consumer Real Estate 604,508 7,861 1,271,169 10,816 Consumer Other 174,251 2,374 88,346 1,400 $ 6,553,172 $ 73,747 $ 7,722,286 $ 93,247 |
Disclosure Regarding Fair Val19
Disclosure Regarding Fair Value of Financial Statements (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
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 March 31, 2016 and December 31, 2015 are as follows: March 31, 2016 Quoted Market Price in Significant Other Observable Inputs Significant Unobservable Inputs Total U.S. Treasury Notes $ 24,242,344 $ $ $ 24,242,344 Government-Sponsored Enterprises 46,916,408 46,916,408 Municipal Securities 30,945,701 5,249,351 36,195,052 Total $ 24,242,344 $ 77,862,109 $ 5,249,351 $ 107,353,804 December 31, 2015 Quoted Market Price in Significant Other Observable Inputs Significant Unobservable Inputs Total U.S. Treasury Notes $ 34,633,673 $ $ $ 34,633,673 Government-Sponsored Enterprises 51,284,332 51,284,332 Municipal Securities 28,861,902 5,217,678 34,079,580 Total $ 34,633,673 $ 80,146,234 $ 5,217,678 $ 119,997,585 |
Schedule of changes in Level 3 instruments | The following table reconciles the changes in assets measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2016 and the three months ended March 31, 2015: March 31, 2016 March 31, 2015 Beginning Balance $ 5,217,678 $ 1,377,089 Total gains or (losses) (realized/unrealized) included in earnings Included in other comprehensive income 31,673 (8,646 ) Purchases, issuances and settlements Transfers in and/or out of level 3 Ending balance $ 5,249,351 $ 1,368,443 |
Schedule of assets and liabilities measured at fair value measured on a nonrecurring basis | The following table presents information about certain assets and liabilities measured at fair value on a nonrecurring basis at March 31, 2016, and December 31, 2015: March 31, 2016 Quoted Market Price in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs Total Impaired loans $ $ $ 4,874,243 $ 4,874,243 Other real estate owned 521,943 521,943 Loans held for sale 3,929,539 3,929,539 Total $ $ 3,929,539 $ 5,396,186 $ 9,325,725 December 31, 2015 Quoted Market Price in Active Markets Significant Other Observable Inputs Significant Unobservable Inputs Total Impaired loans $ $ $ 5,459,200 $ 5,459,200 Other real estate owned 620,394 620,394 Loans held for sale 5,820,239 5,820,239 Total $ $ 5,820,239 $ 6,079,594 $ 11,899,833 |
Schedule of unobservable inputs used in Level 3 fair value measurement | The following table provides information describing the unobservable inputs used in Level 3 fair value measurements at March 31, 2016: Inputs Valuation Technique Unobservable Input General Range of Inputs Impaired Loans Discounted Appraisals Collateral Discounts 0 35% Other Real Estate Owned Appraisal Value/ Comparison Sales/Other Estimates Appraisals and/or Sales of Comparable Properties Appraisals Discounted 10% to 20% for Sales Commissions and Other Holding Costs |
Schedule of carrying amount,estimated fair value and the financial hierarchy of entity's financial instruments | 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. March 31, 2016 Carrying Amount Estimated Fair Value Level 1 Level 2 Level 3 Financial Assets: Cash and due from banks $ 7,622,989 $ 7,622,989 $ 7,622,989 $ $ Interest-bearing deposits in other banks 30,503,030 30,503,030 30,503,030 Investments available for sale 107,353,804 107,353,804 24,242,344 77,862,109 5,249,351 Mortgage loans to be sold 3,929,539 3,929,539 3,929,539 Loans 253,325,633 253,194,574 253,194,574 Accrued interest receivable 1,040,677 1,040,677 1,040,677 Financial Liabilities: Demand deposits 308,917,075 308,917,075 308,917,075 Time deposits 52,752,227 52,764,119 52,764,119 Accrued interest payable 66,634 66,634 66,634 December 31, 2015 Carrying Amount Estimated Fair Value Level 1 Level 2 Level 3 Financial Assets: Cash and due from banks $ 5,295,924 $ 5,295,924 $ 5,295,924 $ $ Interest-bearing deposits in other banks 23,898,862 23,898,862 23,898,862 Investments available for sale 119,997,585 119,997,585 34,633,673 80,146,234 5,217,678 Mortgage loans to be sold 5,820,239 5,820,239 5,820,239 Loans 242,622,705 242,581,154 242,581,154 Accrued interest receivable 1,284,063 1,284,063 1,284,063 Financial Liabilities: Demand deposits 303,950,800 303,950,800 303,950,800 Time deposits 54,767,812 54,780,915 54,780,915 Accrued interest payable 73,421 73,421 73,421 |
Income Per Common Share (Tables
Income Per Common Share (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Earnings Per Share [Abstract] | |
Schedule of income per common share | Potential common shares consist of dilutive stock options determined using the treasury stock method and the average market price of common stock. March 31, 2016 March 31, 2015 Numerator: Net Income $ 1,195,736 $ 1,204,960 Denominator: Weighted average shares outstanding 4,917,334 4,907,223 Effect of dilutive shares 150,229 147,464 Weighted average shares outstanding-diluted 5,067,563 5,054,687 Earnings per share Basic $ 0.24 $ 0.25 Diluted $ 0.24 $ 0.24 |
Accumulated Other Comprehensi21
Accumulated Other Comprehensive Income (Tables) | 3 Months Ended |
Mar. 31, 2016 | |
Equity [Abstract] | |
Schedule of components of accumulated other comprehensive income | The following table summarizes the components of accumulated other comprehensive income and changes in those components as of and for the three months March 31, 2016 and 2015: Available for sale securities Beginning Balance December 31, 2015 $ 992,549 Change in net unrealized gains on securities available for sale, net of income taxes 709,731 Reclasssification adjustment for net securities gains included in net income (187,936 ) Income tax expense 69,499 Balance at March 31, 2016 $ 1,583,843 Beginning Balance December 31, 2014 $ 1,243,022 Change in net unrealized gains on securities available for sale, net of income taxes 682,022 Reclasssification adjustment for net securities gains included in net income (111,313 ) Income tax expense 41,186 Balance at March 31, 2015 $ 1,854,917 |
Schedule of items in the consolidated Statements of Income affected by amounts reclassified from accumulated other comprehensive income | The following table shows the line items in the consolidated Statements of Income affected by amounts reclassified from accumulated other comprehensive income: March 31, 2016 March 31, 2015 Gain on sale of investments, net $ 187,936 $ 111,313 Tax effect Total reclassification, net of tax $ 187,936 $ 111,313 |
Investment Securities (Details)
Investment Securities (Details) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | $ 104,839,775 | $ 118,422,116 |
Gross Unrealized Gains | 2,517,640 | 1,783,297 |
Gross Unrealized Losses | 3,611 | 207,828 |
Estimated Fair Value | 107,353,804 | 119,997,585 |
U.S. Treasury Notes [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 23,989,841 | 34,517,996 |
Gross Unrealized Gains | $ 252,503 | 161,037 |
Gross Unrealized Losses | 45,360 | |
Estimated Fair Value | $ 24,242,344 | 34,633,673 |
Government-Sponsored Enterprises [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 46,018,755 | 51,136,426 |
Gross Unrealized Gains | $ 897,653 | 281,650 |
Gross Unrealized Losses | 133,744 | |
Estimated Fair Value | $ 46,916,408 | 51,284,332 |
Municipal Securties [Member] | ||
Schedule of Available-for-sale Securities [Line Items] | ||
Amortized Cost | 34,831,179 | 32,767,694 |
Gross Unrealized Gains | 1,367,484 | 1,340,610 |
Gross Unrealized Losses | 3,611 | 28,724 |
Estimated Fair Value | $ 36,195,052 | $ 34,079,580 |
Investment Securities (Details
Investment Securities (Details 1) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Amortized Cost | ||
Due in one year or less | $ 1,857,755 | $ 3,311,346 |
Due in one year to five years | 65,340,811 | 69,870,930 |
Due in five years to ten years | 34,889,466 | 41,930,801 |
Due in ten years and over | 2,751,743 | 3,309,039 |
Total | 104,839,775 | 118,422,116 |
Estimated Fair Value | ||
Due in one year or less | 1,870,311 | 3,326,249 |
Due in one year to five years | 66,667,079 | 70,584,179 |
Due in five years to ten years | 36,018,411 | 42,670,986 |
Due in ten years and over | 2,798,003 | 3,416,171 |
Total | $ 107,353,804 | $ 119,997,585 |
Investment Securities (Detail24
Investment Securities (Details 2) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Less than 12 Months | ||
Fair Value | $ 785,389 | $ 21,900,657 |
Unrealized Losses | 3,611 | 112,622 |
12 months or Longer | ||
Fair value | 5,002,335 | |
Unrealized Losses | 95,206 | |
Total | ||
Fair value | 785,389 | 26,902,992 |
Unrealized Losses | 3,611 | 207,828 |
U.S. Treasury Notes [Member] | ||
Less than 12 Months | ||
Fair Value | 10,064,063 | |
Unrealized Losses | 45,360 | |
Total | ||
Fair value | 10,064,063 | |
Unrealized Losses | 45,360 | |
Government-Sponsored Enterprises [Member] | ||
Less than 12 Months | ||
Fair Value | 7,475,445 | |
Unrealized Losses | 38,538 | |
12 months or Longer | ||
Fair value | 5,002,335 | |
Unrealized Losses | 95,206 | |
Total | ||
Fair value | 12,477,780 | |
Unrealized Losses | 133,744 | |
Municipal Securties [Member] | ||
Less than 12 Months | ||
Fair Value | 785,389 | 4,361,149 |
Unrealized Losses | 3,611 | 28,724 |
Total | ||
Fair value | 785,389 | 4,361,149 |
Unrealized Losses | $ 3,611 | $ 28,724 |
Investment Securities (Detail25
Investment Securities (Details 3) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Investments, Debt and Equity Securities [Abstract] | ||
Gross proceeds | $ 15,629,464 | $ 10,845,887 |
Gross realized gains | $ 187,936 | $ 111,313 |
Investment Securities (Detail26
Investment Securities (Details Narrative) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Investments, Debt and Equity Securities [Abstract] | ||
Carrying amount of securities pledged to secure deposits and repurchase agreements | $ 46,500,000 | $ 48,000,000 |
Tax provision | $ 69,499 | $ 41,186 |
Loans and Allowance for Loan 27
Loans and Allowance for Loan Losses (Details) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | $ 253,325,633 | $ 242,622,705 |
Allowance for loan losses | (3,436,762) | (3,417,827) |
Net loans | 249,888,871 | 239,204,878 |
Commercial [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | 52,101,572 | 50,938,265 |
Commercial Real Estate Construction [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | 1,160,893 | 1,005,118 |
Commercial Real Estate Other [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | 121,300,195 | 115,736,034 |
Consumer Real Estate [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | 73,239,469 | 69,777,307 |
Consumer Other [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans | $ 5,523,504 | $ 5,165,981 |
Loans and Allowance for Loan 28
Loans and Allowance for Loan Losses (Details 1) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Credit risks by category and internally assigned grades | ||
Loans | $ 253,325,633 | $ 242,622,705 |
Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 239,082,595 | 228,277,519 |
Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 4,971,213 | 5,135,118 |
OAEM [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 3,104,589 | 2,667,224 |
Substandard [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 6,167,236 | 6,542,844 |
Commercial [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 52,101,572 | 50,938,265 |
Commercial [Member] | Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 48,126,073 | 46,865,088 |
Commercial [Member] | Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 1,010,043 | 1,096,200 |
Commercial [Member] | OAEM [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 1,191,770 | 1,337,002 |
Commercial [Member] | Substandard [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 1,773,686 | 1,639,975 |
Commercial Real Estate Construction [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 1,160,893 | 1,005,118 |
Commercial Real Estate Construction [Member] | Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 730,876 | 572,101 |
Commercial Real Estate Construction [Member] | Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 430,017 | 433,017 |
Commercial Real Estate Other [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 121,300,195 | 115,736,034 |
Commercial Real Estate Other [Member] | Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 115,601,053 | 110,040,948 |
Commercial Real Estate Other [Member] | Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 926,678 | 940,073 |
Commercial Real Estate Other [Member] | OAEM [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 1,154,784 | 1,203,518 |
Commercial Real Estate Other [Member] | Substandard [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 3,617,680 | 3,551,495 |
Consumer Real Estate [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 73,239,469 | 69,777,307 |
Consumer Real Estate [Member] | Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 69,362,054 | 65,941,806 |
Consumer Real Estate [Member] | Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 2,471,241 | 2,490,339 |
Consumer Real Estate [Member] | OAEM [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 733,461 | 99,743 |
Consumer Real Estate [Member] | Substandard [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 672,713 | 1,245,419 |
Consumer Other [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 5,523,504 | 5,165,981 |
Consumer Other [Member] | Pass [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 5,262,539 | 4,857,576 |
Consumer Other [Member] | Watch [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 133,234 | 175,489 |
Consumer Other [Member] | OAEM [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | 24,574 | 26,961 |
Consumer Other [Member] | Substandard [Member] | ||
Credit risks by category and internally assigned grades | ||
Loans | $ 103,157 | $ 105,955 |
Loans and Allowance for Loan 29
Loans and Allowance for Loan Losses (Details 2) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | $ 4,062,796 | $ 4,410,731 |
Current | 249,262,837 | 238,211,974 |
Total Loans Receivable | 253,325,633 | 242,622,705 |
Recorded Investment > 90 Days and Accruing | 1,606 | |
30-59 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 39,664 | 1,391,856 |
60-89 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 2,053,373 | 1,773,713 |
Greater Than 90 Days [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 1,969,759 | 1,245,162 |
Commercial [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 1,093,974 | 1,417,363 |
Current | 51,007,598 | 49,520,902 |
Total Loans Receivable | 52,101,572 | 50,938,265 |
Commercial [Member] | 30-59 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 39,664 | 1,162,676 |
Commercial [Member] | 60-89 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 1,054,310 | 250,370 |
Commercial [Member] | Greater Than 90 Days [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 4,317 | |
Commercial Real Estate Construction [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Current | 1,160,893 | 1,005,118 |
Total Loans Receivable | 1,160,893 | 1,005,118 |
Commercial Real Estate Other [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 2,803,943 | 2,459,854 |
Current | 118,496,252 | 113,276,180 |
Total Loans Receivable | 121,300,195 | 115,736,034 |
Commercial Real Estate Other [Member] | 30-59 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 91,607 | |
Commercial Real Estate Other [Member] | 60-89 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 986,887 | 1,215,473 |
Commercial Real Estate Other [Member] | Greater Than 90 Days [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 1,817,056 | 1,152,774 |
Consumer Real Estate [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 150,255 | 400,008 |
Current | 73,089,214 | 69,377,299 |
Total Loans Receivable | 73,239,469 | 69,777,307 |
Consumer Real Estate [Member] | 30-59 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 68,240 | |
Consumer Real Estate [Member] | 60-89 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 249,754 | |
Consumer Real Estate [Member] | Greater Than 90 Days [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 150,255 | 82,015 |
Consumer Other [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 14,624 | 133,505 |
Current | 5,508,880 | 5,032,476 |
Total Loans Receivable | 5,523,504 | 5,165,981 |
Recorded Investment > 90 Days and Accruing | 1,606 | |
Consumer Other [Member] | 30-59 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 69,333 | |
Consumer Other [Member] | 60-89 Days Past Due [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | 12,176 | 58,116 |
Consumer Other [Member] | Greater Than 90 Days [Member] | ||
Delinquent loans, excluding mortgage loans held for sale | ||
Total Past Due | $ 2,448 | $ 6,056 |
Loans and Allowance for Loan 30
Loans and Allowance for Loan Losses (Details 3) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans Receivable on Non-Accrual | $ 2,612,140 | $ 2,061,088 |
Commercial [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans Receivable on Non-Accrual | 3,862 | 4,317 |
Commercial Real Estate Other [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans Receivable on Non-Accrual | 2,453,166 | 1,970,306 |
Consumer Real Estate [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans Receivable on Non-Accrual | 150,255 | 82,015 |
Consumer Other [Member] | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Loans Receivable on Non-Accrual | $ 4,857 | $ 4,450 |
Loans and Allowance for Loan 31
Loans and Allowance for Loan Losses (Details 4) - USD ($) | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | $ 3,417,827 | $ 3,334,848 | |
Charge-offs | (34,095) | (21,000) | |
Recoveries | 8,030 | 15,240 | |
Provisions | 45,000 | 5,000 | |
Ending Balance | 3,436,762 | 3,334,088 | |
Allowance for Loan Losses Ending Balances: | |||
Individually evaluated for impairment | 1,695,408 | $ 1,083,507 | |
Collectively evaluated for impairment | 1,741,354 | 2,334,320 | |
Individually evaluated for impairment | 6,569,651 | 6,542,707 | |
Collectively evaluated for impairment | 246,755,982 | 236,079,998 | |
Total Loans Receivable | 253,325,633 | 242,622,705 | |
Commercial [Member] | |||
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | 896,854 | 1,211,130 | |
Charge-offs | (33,045) | ||
Recoveries | 1,284 | ||
Provisions | 635,557 | (110,328) | |
Ending Balance | 1,500,650 | 1,100,802 | |
Allowance for Loan Losses Ending Balances: | |||
Individually evaluated for impairment | 1,103,564 | 387,979 | |
Collectively evaluated for impairment | 397,086 | 508,875 | |
Individually evaluated for impairment | 1,773,687 | 1,639,974 | |
Collectively evaluated for impairment | 50,327,885 | 49,298,291 | |
Total Loans Receivable | 52,101,572 | 50,938,265 | |
Commercial Real Estate Construction [Member] | |||
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | 59,861 | 42,904 | |
Provisions | (15,593) | 1,792 | |
Ending Balance | 44,268 | 44,696 | |
Allowance for Loan Losses Ending Balances: | |||
Collectively evaluated for impairment | 44,268 | 59,861 | |
Collectively evaluated for impairment | 1,160,893 | 1,005,118 | |
Total Loans Receivable | 1,160,893 | 1,005,118 | |
Commercial Real Estate Other [Member] | |||
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | 1,345,094 | 1,112,387 | |
Charge-offs | (21,000) | ||
Recoveries | 6,000 | 15,000 | |
Provisions | (242,391) | 85,335 | |
Ending Balance | 1,108,703 | 1,191,722 | |
Allowance for Loan Losses Ending Balances: | |||
Individually evaluated for impairment | 338,142 | 253,105 | |
Collectively evaluated for impairment | 770,561 | 1,091,989 | |
Individually evaluated for impairment | 4,020,095 | 3,551,495 | |
Collectively evaluated for impairment | 117,280,100 | 112,184,539 | |
Total Loans Receivable | 121,300,195 | 115,736,034 | |
Consumer Real Estate [Member] | |||
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | 941,470 | 863,351 | |
Provisions | (328,228) | (12,093) | |
Ending Balance | 613,242 | 851,258 | |
Allowance for Loan Losses Ending Balances: | |||
Individually evaluated for impairment | 150,545 | 342,320 | |
Collectively evaluated for impairment | 462,697 | 599,150 | |
Individually evaluated for impairment | 604,472 | 1,245,419 | |
Collectively evaluated for impairment | 72,634,997 | 68,531,888 | |
Total Loans Receivable | 73,239,469 | 69,777,307 | |
Consumer Other [Member] | |||
Activity in the allowance for loan losses by portfolio segment | |||
Beginning Balance | 174,548 | 105,076 | |
Charge-offs | (1,050) | ||
Recoveries | 746 | 240 | |
Provisions | (4,345) | 40,294 | |
Ending Balance | 169,899 | $ 145,610 | |
Allowance for Loan Losses Ending Balances: | |||
Individually evaluated for impairment | 103,157 | 100,103 | |
Collectively evaluated for impairment | 66,742 | 74,445 | |
Individually evaluated for impairment | 171,397 | 105,819 | |
Collectively evaluated for impairment | 5,352,107 | 5,060,162 | |
Total Loans Receivable | $ 5,523,504 | $ 5,165,981 |
Loans and Allowance for Loan 32
Loans and Allowance for Loan Losses (Details 5) - USD ($) | 3 Months Ended | ||
Mar. 31, 2016 | Mar. 31, 2015 | Dec. 31, 2015 | |
Impaired and Restructured Loans with no related allowance recorded | |||
Unpaid Principal Balance With no related allowance recorded | $ 3,875,039 | $ 3,624,966 | |
Recorded Investment With no related allowance recorded | 3,875,039 | 3,624,966 | |
Average Recorded Investment With no related allowance recorded | 2,701,045 | $ 4,597,283 | |
Interest Income Recognized With no related allowance recorded | 26,845 | 60,271 | |
Impaired and Restructured Loans with an allowance recorded | |||
Unpaid Principal Balance With an allowance recorded | 2,694,612 | 2,917,741 | |
Recorded Investment With an allowance recorded | 2,694,612 | 2,917,741 | |
Related Allowance | 1,695,408 | 1,083,507 | |
Average Recorded Investment With an allowance recorded | 3,852,127 | 3,125,003 | |
Interest Income Recognized With an allowance recorded | 46,902 | 32,976 | |
Grand Total of Impaired and Restructured Loans | |||
Unpaid Principal balance | 6,569,651 | 6,542,707 | |
Recorded Investment | 6,569,651 | 6,542,707 | |
Average Recorded Investment | 6,553,172 | 7,722,286 | |
Interest Income Recognized | 73,747 | 93,247 | |
Commercial [Member] | |||
Impaired and Restructured Loans with no related allowance recorded | |||
Unpaid Principal Balance With no related allowance recorded | 670,123 | 692,831 | |
Recorded Investment With no related allowance recorded | 670,123 | 692,831 | |
Average Recorded Investment With no related allowance recorded | 1,106,771 | 784,435 | |
Interest Income Recognized With no related allowance recorded | 16,647 | 11,992 | |
Impaired and Restructured Loans with an allowance recorded | |||
Unpaid Principal Balance With an allowance recorded | 1,103,564 | 947,143 | |
Recorded Investment With an allowance recorded | 1,103,564 | 947,143 | |
Related Allowance | 1,103,564 | 387,979 | |
Average Recorded Investment With an allowance recorded | 682,992 | 1,176,492 | |
Interest Income Recognized With an allowance recorded | 11,033 | 13,207 | |
Grand Total of Impaired and Restructured Loans | |||
Unpaid Principal balance | 1,773,687 | 1,639,974 | |
Recorded Investment | 1,773,687 | 1,639,974 | |
Average Recorded Investment | 1,789,763 | 1,960,927 | |
Interest Income Recognized | 27,680 | 25,199 | |
Commercial Real Estate Other [Member] | |||
Impaired and Restructured Loans with no related allowance recorded | |||
Unpaid Principal Balance With no related allowance recorded | 2,686,274 | 2,476,018 | |
Recorded Investment With no related allowance recorded | 2,686,274 | 2,476,018 | |
Average Recorded Investment With no related allowance recorded | 1,334,158 | 3,290,380 | |
Interest Income Recognized With no related allowance recorded | 6,705 | 42,894 | |
Impaired and Restructured Loans with an allowance recorded | |||
Unpaid Principal Balance With an allowance recorded | 1,333,821 | 1,075,477 | |
Recorded Investment With an allowance recorded | 1,333,821 | 1,075,477 | |
Related Allowance | 338,142 | 253,105 | |
Average Recorded Investment With an allowance recorded | 2,650,492 | 1,111,464 | |
Interest Income Recognized With an allowance recorded | 29,127 | 12,938 | |
Grand Total of Impaired and Restructured Loans | |||
Unpaid Principal balance | 4,020,095 | 3,551,495 | |
Recorded Investment | 4,020,095 | 3,551,495 | |
Average Recorded Investment | 3,984,650 | 4,401,844 | |
Interest Income Recognized | 35,832 | 55,832 | |
Consumer Real Estate [Member] | |||
Impaired and Restructured Loans with no related allowance recorded | |||
Unpaid Principal Balance With no related allowance recorded | 450,402 | 450,402 | |
Recorded Investment With no related allowance recorded | 450,402 | 450,402 | |
Average Recorded Investment With no related allowance recorded | 154,105 | 522,468 | |
Interest Income Recognized With no related allowance recorded | 1,119 | 5,385 | |
Impaired and Restructured Loans with an allowance recorded | |||
Unpaid Principal Balance With an allowance recorded | 154,070 | 795,017 | |
Recorded Investment With an allowance recorded | 154,070 | 795,017 | |
Related Allowance | 150,545 | 342,320 | |
Average Recorded Investment With an allowance recorded | 450,403 | 748,701 | |
Interest Income Recognized With an allowance recorded | 6,742 | 5,431 | |
Grand Total of Impaired and Restructured Loans | |||
Unpaid Principal balance | 604,472 | 1,245,419 | |
Recorded Investment | 604,472 | 1,245,419 | |
Average Recorded Investment | 604,508 | 1,271,169 | |
Interest Income Recognized | 7,861 | 10,816 | |
Consumer Other [Member] | |||
Impaired and Restructured Loans with no related allowance recorded | |||
Unpaid Principal Balance With no related allowance recorded | 68,240 | 5,715 | |
Recorded Investment With no related allowance recorded | 68,240 | 5,715 | |
Average Recorded Investment With no related allowance recorded | 106,011 | ||
Interest Income Recognized With no related allowance recorded | 2,374 | ||
Impaired and Restructured Loans with an allowance recorded | |||
Unpaid Principal Balance With an allowance recorded | 103,157 | 100,104 | |
Recorded Investment With an allowance recorded | 103,157 | 100,104 | |
Related Allowance | 103,157 | 100,103 | |
Average Recorded Investment With an allowance recorded | 68,240 | 88,346 | |
Interest Income Recognized With an allowance recorded | 1,400 | ||
Grand Total of Impaired and Restructured Loans | |||
Unpaid Principal balance | 171,397 | 105,819 | |
Recorded Investment | 171,397 | $ 105,819 | |
Average Recorded Investment | 174,251 | 88,346 | |
Interest Income Recognized | $ 2,374 | $ 1,400 |
Loans and Allowance for Loan 33
Loans and Allowance for Loan Losses (Details Narrative) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Receivables [Abstract] | ||
Deferred loan fees | $ 123,970 | $ 118,188 |
Loans pledged as collateral to secure funding with the Federal Reserve Bank | 104,100,000 | 102,100,000 |
Restructured loans | $ 451,264 | $ 458,268 |
Disclosure Regarding Fair Val34
Disclosure Regarding Fair Value of Financial Statements (Details) - Recurring Basis [Member] - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | $ 107,353,804 | $ 119,997,585 |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 24,242,344 | 34,633,673 |
Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 77,862,109 | 80,146,234 |
Fair Value Inputs Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 5,249,351 | 5,217,678 |
U.S. Treasury Notes [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 24,242,344 | 34,633,673 |
U.S. Treasury Notes [Member] | Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 24,242,344 | 34,633,673 |
Government-Sponsored Enterprises [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 46,916,408 | 51,284,332 |
Government-Sponsored Enterprises [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 46,916,408 | 51,284,332 |
Municipal Securties [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 36,195,052 | 34,079,580 |
Municipal Securties [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 30,945,701 | 28,861,902 |
Municipal Securties [Member] | Fair Value Inputs Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | $ 5,249,351 | $ 5,217,678 |
Disclosure Regarding Fair Val35
Disclosure Regarding Fair Value of Financial Statements (Details 1) - Fair Value Inputs Level 3 [Member] - Municipal Securties [Member] - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Beginning Balance | $ 5,217,678 | $ 1,377,089 |
Included in other comprehensive income | 31,673 | (8,646) |
Ending balance | $ 5,249,351 | $ 1,368,443 |
Disclosure Regarding Fair Val36
Disclosure Regarding Fair Value of Financial Statements (Details 2) - Nonrecurring Basis [Member] - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | $ 9,325,725 | $ 11,899,833 |
Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 3,929,539 | 5,820,239 |
Fair Value Inputs Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 5,396,186 | 6,079,594 |
Loans Held For Sale [Member] | Significant Other Observable Inputs (Level 2) [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 3,929,539 | 5,820,239 |
Impaired Loans [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 4,874,243 | 5,459,200 |
Impaired Loans [Member] | Fair Value Inputs Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 4,874,243 | 5,459,200 |
Other real estate owned [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | 521,943 | 620,394 |
Other real estate owned [Member] | Fair Value Inputs Level 3 [Member] | ||
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] | ||
Total | $ 521,943 | $ 620,394 |
Disclosure Regarding Fair Val37
Disclosure Regarding Fair Value of Financial Statements (Details 3) - Nonrecurring Basis [Member] | 3 Months Ended |
Mar. 31, 2016 | |
Impaired Loans [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Valuation technique | Discounted Appraisals |
Unobservable Input | Collateral Discounts |
Description of general range of inputs | 0 35% |
Impaired Loans [Member] | Lower Range [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Discount rate (in percent) | 0.00% |
Impaired Loans [Member] | Maximum [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Discount rate (in percent) | 35.00% |
Other real estate owned [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Valuation technique | Appraisal Value/ Comparison Sales/Other Estimates |
Unobservable Input | Appraisals and/or Sales of Comparable Properties |
Description of general range of inputs | Appraisals Discounted 10% to 20% for Sales Commissions and Other Holding Costs |
Other real estate owned [Member] | Lower Range [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Discount rate (in percent) | 10.00% |
Other real estate owned [Member] | Maximum [Member] | |
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Line Items] | |
Discount rate (in percent) | 20.00% |
Disclosure Regarding Fair Val38
Disclosure Regarding Fair Value of Financial Statements (Details 4) - USD ($) | Mar. 31, 2016 | Dec. 31, 2015 |
Financial Assets: | ||
Cash and due from banks | $ 7,622,989 | $ 5,295,924 |
Interest bearing deposits in other banks | 30,503,030 | 23,898,862 |
Investments available for sale | 107,353,804 | 119,997,585 |
Mortgage loans to be sold | 3,929,539 | 5,820,239 |
Accrued interest receivable | 1,040,677 | 1,284,063 |
Quoted Prices in Active Markets for Identical Assets (Level 1) [Member] | ||
Financial Assets: | ||
Cash and due from banks | 7,622,989 | 5,295,924 |
Interest bearing deposits in other banks | 30,503,030 | 23,898,862 |
Investments available for sale | 24,242,344 | 34,633,673 |
Significant Other Observable Inputs (Level 2) [Member] | ||
Financial Assets: | ||
Investments available for sale | 77,862,109 | 80,146,234 |
Mortgage loans to be sold | 3,929,539 | 5,820,239 |
Accrued interest receivable | 1,040,677 | 1,284,063 |
Financial Liabilities: | ||
Demand Deposits | 308,917,075 | 303,950,800 |
Time Deposits | 52,764,119 | 54,780,915 |
Accrued interest payable | 66,634 | 73,421 |
Fair Value Inputs Level 3 [Member] | ||
Financial Assets: | ||
Investments available for sale | 5,249,351 | 5,217,678 |
Loans | 253,194,574 | 242,581,154 |
Carrying Amount [Member] | ||
Financial Assets: | ||
Cash and due from banks | 7,622,989 | 5,295,924 |
Interest bearing deposits in other banks | 30,503,030 | 23,898,862 |
Investments available for sale | 107,353,804 | 119,997,585 |
Mortgage loans to be sold | 3,929,539 | 5,820,239 |
Loans | 253,325,633 | 242,622,705 |
Accrued interest receivable | 1,040,677 | 1,284,063 |
Financial Liabilities: | ||
Demand Deposits | 308,917,075 | 303,950,800 |
Time Deposits | 52,752,227 | 54,767,812 |
Accrued interest payable | 66,634 | 73,421 |
Fair Value [Member] | ||
Financial Assets: | ||
Cash and due from banks | 7,622,989 | 5,295,924 |
Interest bearing deposits in other banks | 30,503,030 | 23,898,862 |
Investments available for sale | 107,353,804 | 119,997,585 |
Mortgage loans to be sold | 3,929,539 | 5,820,239 |
Loans | 253,194,574 | 242,581,154 |
Accrued interest receivable | 1,040,677 | 1,284,063 |
Financial Liabilities: | ||
Demand Deposits | 308,917,075 | 303,950,800 |
Time Deposits | 52,764,119 | 54,780,915 |
Accrued interest payable | $ 66,634 | $ 73,421 |
Income Per Common Share (Detail
Income Per Common Share (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Numerator: | ||
Net income | $ 1,195,736 | $ 1,204,960 |
Denominator: | ||
Weighted average shares outstanding | 4,917,334 | 4,907,223 |
Effect of dilutive shares | 150,229 | 147,464 |
Weighted average shares outstanding-diluted | 5,067,563 | 5,054,687 |
Earnings per share | ||
Basic | $ 0.24 | $ 0.25 |
Diluted | $ 0.24 | $ 0.24 |
Accumulated Other Comprehensi40
Accumulated Other Comprehensive Income (Details) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Equity [Abstract] | ||
Beginning Balance | $ 992,549 | $ 1,243,022 |
Change in net unrealized gains on securities available for sale, net of income taxes | 709,731 | 682,022 |
Reclasssification adjustment for net securities gains included in net income | (187,936) | (111,313) |
Income tax expense | 69,499 | 41,186 |
Balance Ending | $ 1,583,843 | $ 1,854,917 |
Accumulated Other Comprehensi41
Accumulated Other Comprehensive Income (Details 1) - USD ($) | 3 Months Ended | |
Mar. 31, 2016 | Mar. 31, 2015 | |
Reclassification out of Accumulated Other Comprehensive Income [Member] | ||
Gain on sale of investments, net | $ 187,936 | $ 111,313 |