Note 4 - Loans | 6 Months Ended |
Jun. 30, 2014 |
Receivables [Abstract] | ' |
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] | ' |
NOTE 4 – LOANS |
|
The following tables present the activity in the allowance for loan losses by portfolio segment for the periods ending June 30, 2014 and 2013: |
|
| | | | | | Commercial | | | | | | | | | | | | | | | | | |
| | | | | | and | | | | | | | | | | | | | | | | | |
| | Commercial | | | multi-family | | | Residential | | | Consumer | | | Total | | | | | |
real estate | real estate | | | | |
Balance at December 31, 2013 | | $ | 305,434 | | | $ | 3,346,286 | | | $ | 344,803 | | | $ | 17,868 | | | $ | 4,014,391 | | | | | |
Provision charged to expenses | | | 151,406 | | | | (67,744 | ) | | | 27,729 | | | | 3,609 | | | | 115,000 | | | | | |
Losses charged off | | | - | | | | (77,462 | ) | | | (24,710 | ) | | | (8,555 | ) | | | (110,727 | ) | | | | |
Recoveries | | | 6,868 | | | | 30,598 | | | | 95 | | | | 6,298 | | | | 43,859 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2014 | | $ | 463,708 | | | $ | 3,231,678 | | | $ | 347,917 | | | $ | 19,220 | | | $ | 4,062,523 | | | | | |
|
| | Commercial | | | Commercial | | | Residential | | | Consumer | | | Total | | | | | |
and | real estate | | | | |
multi-family | | | | | |
real estate | | | | | |
Balance at December 31, 2012 | | $ | 1,027,837 | | | $ | 5,240,175 | | | $ | 602,291 | | | $ | 47,302 | | | $ | 6,917,605 | | | | | |
Provision charged to expenses | | | (87,718 | ) | | | 235,489 | | | | (127,469 | ) | | | (20,302 | ) | | | - | | | | | |
Losses charged off | | | (201,297 | ) | | | (1,737,983 | ) | | | - | | | | (9,621 | ) | | | (1,948,901 | ) | | | | |
Recoveries | | | 10,667 | | | | 410,118 | | | | 6,000 | | | | 12,576 | | | | 439,361 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Balance at June 30, 2013 | | $ | 749,489 | | | $ | 4,147,799 | | | $ | 480,822 | | | $ | 29,955 | | | $ | 5,408,065 | | | | | |
|
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method for the periods ending June 30, 2014 and December 31, 2013: |
|
30-Jun-14 | | Commercial | | | Commercial and | | | Residential real estate | | | Consumer | | | Total | | | | | |
multi-family real estate | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | |
Attributable to loans individually evaluated for impairment | | $ | 158,606 | | | $ | 737,928 | | | $ | - | | | $ | - | | | $ | 896,534 | | | | | |
Collectively evaluated for impairment | | | 305,102 | | | | 2,493,750 | | | | 347,917 | | | | 19,220 | | | | 3,165,989 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total allowance for loan losses | | $ | 463,708 | | | $ | 3,231,678 | | | $ | 347,917 | | | $ | 19,220 | | | $ | 4,062,523 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 734,410 | | | $ | 4,229,452 | | | $ | 79,937 | | | $ | - | | | $ | 5,043,799 | | | | | |
Collectively evaluated for impairment | | | 56,046,354 | | | | 184,562,045 | | | | 57,713,233 | | | | 3,834,898 | | | | 302,156,530 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total ending loans balance | | $ | 56,780,764 | | | $ | 188,791,497 | | | $ | 57,793,170 | | | $ | 3,834,898 | | | $ | 307,200,329 | | | | | |
|
31-Dec-13 | | Commercial | | | Commercial and | | | Residential real estate | | | Consumer | | | Total | | | | | |
multi-family real estate | | | | |
Allowance for loan losses: | | | | | | | | | | | | | | | | | | | | | | | | |
Attributable to loans individually evaluated for impairment | | $ | - | | | $ | 179,016 | | | $ | - | | | $ | - | | | $ | 179,016 | | | | | |
Collectively evaluated for impairment | | | 305,434 | | | | 3,167,270 | | | | 344,803 | | | | 17,868 | | | | 3,835,375 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total allowance for loan losses | | $ | 305,434 | | | $ | 3,346,286 | | | $ | 344,803 | | | $ | 17,868 | | | $ | 4,014,391 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | |
Individually evaluated for impairment | | $ | 401,028 | | | $ | 2,316,969 | | | $ | 81,437 | | | $ | - | | | $ | 2,799,434 | | | | | |
Collectively evaluated for impairment | | | 50,904,208 | | | | 181,529,447 | | | | 56,146,111 | | | | 3,933,869 | | | | 292,513,635 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total ending loans balance | | $ | 51,305,236 | | | $ | 183,846,416 | | | $ | 56,227,548 | | | $ | 3,933,869 | | | $ | 295,313,069 | | | | | |
|
Impaired loans were as follows as of June 30, 2014 and December 31, 2013: |
|
| | | 30-Jun-14 | | | | 31-Dec-13 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Loans with no allowance for loan losses allocated | | $ | 2,062,703 | | | $ | 2,064,203 | | | | | | | | | | | | | | | | | |
Loans with allowance for loan losses allocated | | | 2,981,096 | | | | 735,231 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total impaired loans | | $ | 5,043,799 | | | $ | 2,799,434 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Amount of the allowance allocated to impaired loans | | $ | 896,534 | | | $ | 179,016 | | | | | | | | | | | | | | | | | |
|
The average recorded investment in impaired loans for the six month periods ended June 30, 2014 and 2013 was approximately $3.4 million and $12.3 million, respectively. There was approximately $128,000 and $81,000 in interest income recognized by the Corporation on impaired loans on an accrual or cash basis for the six month periods ended June 30, 2014 and 2013, respectively. |
|
The following table presents loans individually evaluated for impairment by class of loans as of June 30, 2014 and December 31, 2013: |
|
| | 30-Jun-14 | | | 31-Dec-13 | | | | | | | | | |
| | Recorded | | | Allowance for | | | Recorded | | | Allowance for | | | | | | | | | |
investment | loan losses | investment | loan losses | | | | | | | | |
| allocated | | allocated | | | | | | | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | | | | | |
Agriculture | | | 401,028 | | | | - | | | | 401,028 | | | | - | | | | | | | | | |
Commercial and multi-family real estate | | | 1,007,702 | | | | - | | | | 1,007,702 | | | | - | | | | | | | | | |
Agricultural real estate | | | 649,036 | | | | - | | | | 649,036 | | | | - | | | | | | | | | |
Residential real estate | | | 4,937 | | | | - | | | | 6,437 | | | | - | | | | | | | | | |
With an allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | | 333,382 | | | | 158,606 | | | | - | | | | - | | | | | | | | | |
Commercial and multi-family real estate | | | 2,572,714 | | | | 731,362 | | | | 660,231 | | | | 165,300 | | | | | | | | | |
Residential real estate | | | 75,000 | | | | 6,566 | | | | 75,000 | | | | 13,716 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,043,799 | | | $ | 896,534 | | | $ | 2,799,434 | | | $ | 179,016 | | | | | | | | | |
|
The following tables present the recorded investment in nonaccrual loans, loans past due over 90 days still on accrual and troubled debt restructurings by class of loans as of June 30, 2014 and December 31, 2013: |
|
30-Jun-14 | | Nonaccrual | | | Loans past due | | | Troubled Debt | | | | | | | | | | | | | |
over 90 days | Restructurings | | | | | | | | | | | | |
still accruing | | | | | | | | | | | | | |
Commercial | | $ | - | | | $ | - | | | $ | - | | | | | | | | | | | | | |
Commercial real estate | | | 2,891,939 | | | | - | | | | 1,945,257 | | | | | | | | | | | | | |
Agriculture | | | 401,028 | | | | - | | | | - | | | | | | | | | | | | | |
Agricultural real estate | | | 872,529 | | | | - | | | | - | | | | | | | | | | | | | |
Consumer | | | 22,945 | | | | 3,399 | | | | - | | | | | | | | | | | | | |
Residential real estate | | | 1,494,828 | | | | 122,436 | | | | 154,926 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 5,683,269 | | | $ | 125,835 | | | $ | 2,100,183 | | | | | | | | | | | | | |
|
31-Dec-13 | | Nonaccrual | | | Loans past due | | | Troubled Debt | | | | | | | | | | | | | |
over 90 days | Restructurings | | | | | | | | | | | | |
still accruing | | | | | | | | | | | | | |
Commercial | | $ | 294,475 | | | $ | - | | | $ | 294,475 | | | | | | | | | | | | | |
Commercial real estate | | | 2,966,751 | | | | - | | | | 43,508 | | | | | | | | | | | | | |
Agriculture | | | 401,028 | | | | - | | | | - | | | | | | | | | | | | | |
Agricultural real estate | | | 915,992 | | | | - | | | | - | | | | | | | | | | | | | |
Consumer | | | 7,551 | | | | 3,112 | | | | - | | | | | | | | | | | | | |
Residential real estate | | | 1,925,627 | | | | 33,758 | | | | 157,715 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 6,511,424 | | | $ | 36,870 | | | $ | 495,698 | | | | | | | | | | | | | |
|
The nonaccrual balances in the table above include troubled debt restructurings that have been classified as nonaccrual. |
|
The following table presents the aging of the recorded investment in past due loans as of June 30, 2014 by class of loans: |
|
| | 30 – 59 | | | 60 – 89 | | | 90 days | | | Total | | | Loans | | | Total | |
days | days | or greater | past due | not |
past due | past due | past due | | past due |
Commercial | | $ | 123,420 | | | $ | - | | | $ | - | | | $ | 123,420 | | | $ | 44,842,584 | | | $ | 44,966,004 | |
Commercial real estate | | | 26,223 | | | | - | | | | 2,513,228 | | | | 2,539,451 | | | | 159,442,433 | | | | 161,981,884 | |
Agriculture | | | 152,000 | | | | - | | | | 401,028 | | | | 553,028 | | | | 11,261,732 | | | | 11,814,760 | |
Agricultural real estate | | | 18,582 | | | | - | | | | 792,972 | | | | 811,554 | | | | 25,998,059 | | | | 26,809,613 | |
Consumer | | | 21,201 | | | | 47,053 | | | | 7,498 | | | | 75,752 | | | | 3,759,146 | | | | 3,834,898 | |
Residential real estate | | | 2,141,278 | | | | 467,379 | | | | 575,736 | | | | 3,184,393 | | | | 54,608,777 | | | | 57,793,170 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 2,482,704 | | | $ | 514,432 | | | $ | 4,290,462 | | | $ | 7,287,598 | | | $ | 299,912,731 | | | $ | 307,200,329 | |
|
The following table presents the aging of the recorded investment in past due loans as of December 31, 2013 by class of loans: |
|
| | 30 – 59 | | | 60 – 89 | | | 90 days | | | Total | | | Loans | | | Total | |
days | days | or greater | past due | not |
past due | past due | past due | | past due |
Commercial | | $ | 149,250 | | | $ | 4,021 | | | $ | - | | | $ | 153,271 | | | $ | 37,952,459 | | | $ | 38,105,730 | |
Commercial real estate | | | 223,934 | | | | 115,269 | | | | 2,465,193 | | | | 2,804,396 | | | | 155,898,123 | | | | 158,702,519 | |
Agriculture | | | - | | | | - | | | | 401,028 | | | | 401,028 | | | | 12,798,477 | | | | 13,199,505 | |
Agricultural real estate | | | 508,125 | | | | - | | | | 805,868 | | | | 1,313,993 | | | | 23,829,905 | | | | 25,143,898 | |
Consumer | | | 68,583 | | | | 24,514 | | | | 10,663 | | | | 103,760 | | | | 3,830,109 | | | | 3,933,869 | |
Residential real estate | | | 1,420,956 | | | | 930,154 | | | | 479,098 | | | | 2,830,208 | | | | 53,397,340 | | | | 56,227,548 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 2,370,848 | | | $ | 1,073,958 | | | $ | 4,161,850 | | | $ | 7,606,656 | | | $ | 287,706,413 | | | $ | 295,313,069 | |
|
Credit Quality Indicators: |
|
The Corporation categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Corporation analyzes loans individually by classifying the loans as to the credit risk. This analysis generally includes loans with an outstanding balance greater than $250,000 and non-homogenous loans, such as commercial and commercial real estate loans. This analysis is performed on a quarterly basis. The Corporation uses the following definitions for risk ratings: |
|
● | Special Mention: Loans which possess some credit deficiency or potential weakness which deserve close attention, but which do not yet warrant substandard classification. Such loans pose unwarranted financial risk that, if not corrected, could weaken the loan and increase risk in the future. The key distinctions of a Special Mention classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered "potential", versus "defined", impairments to the primary source of loan repayment. | | | | | | | | | | | | | | | | | | | | | | | |
|
● | Substandard: These loans are inadequately protected by the current sound net worth and paying ability of the borrower. Loans of this type will generally display negative financial trends such as poor or negative net worth, earnings or cash flow. These loans may also have historic and/or severe delinquency problems, and bank management may depend on secondary repayment sources to liquidate these loans. The Corporation could sustain some degree of loss in these loans if the weaknesses remain uncorrected. | | | | | | | | | | | | | | | | | | | | | | | |
|
● | Doubtful: Loans in this category display a high degree of loss, although the amount of actual loss at the time of classification is undeterminable. This should be a temporary category until such time that actual loss can be identified, or improvements made to reduce the seriousness of the classification. | | | | | | | | | | | | | | | | | | | | | | | |
|
Loans not meeting the previous criteria that are analyzed individually as part of the above described process are considered to be pass rated loans. Loans listed as not rated are generally either less than $250,000 or are included in groups of homogenous loans. As of June 30, 2014 and December 31, 2013, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: |
|
30-Jun-14 | | Pass | | | Special Mention | | | Substandard | | | Doubtful | | | Not rated | | | | | |
Commercial | | $ | 54,844,011 | | | $ | 1,202,343 | | | $ | - | | | $ | 734,410 | | | $ | - | | | | | |
Commercial and multi-family real estate | | | 172,151,531 | | | | 9,342,178 | | | | 6,648,752 | | | | 649,036 | | | | - | | | | | |
Residential 1 – 4 family | | | - | | | | - | | | | 75,000 | | | | 4,937 | | | | 57,713,233 | | | | | |
Consumer | | | - | | | | - | | | | - | | | | - | | | | 3,834,898 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 226,995,542 | | | $ | 10,544,521 | | | $ | 6,723,752 | | | $ | 1,388,383 | | | $ | 61,548,131 | | | | | |
|
31-Dec-13 | | Pass | | | Special Mention | | | Substandard | | | Doubtful | | | Not rated | | | | | |
Commercial | | $ | 49,943,919 | | | $ | 960,289 | | | $ | - | | | $ | 401,028 | | | $ | - | | | | | |
Commercial and multi-family real estate | | | 169,094,312 | | | | 5,755,107 | | | | 8,347,961 | | | | 649,036 | | | | - | | | | | |
Residential 1 – 4 family | | | - | | | | - | | | | 75,000 | | | | 6,437 | | | | 56,146,111 | | | | | |
Consumer | | | - | | | | - | | | | 8,744 | | | | - | | | | 3,925,125 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 219,038,231 | | | $ | 6,715,396 | | | $ | 8,431,705 | | | $ | 1,056,501 | | | $ | 60,071,236 | | | | | |
|
The Corporation considers the performance of the loan portfolio and its impact on the allowance for loan losses. For residential 1 – 4 family and consumer loan classes, the Corporation also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in non-impaired residential 1 – 4 family and consumer loans based on payment activity as of June 30, 2014 and December 31, 2013: |
|
| | 30-Jun-14 | | | 31-Dec-13 | | | | | | | | | |
| | Residential | | | Consumer | | | Residential | | | Consumer | | | | | | | | | |
1 – 4 family | 1 – 4 family | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Performing | | $ | 56,100,906 | | | $ | 3,808,554 | | | $ | 54,501,907 | | | $ | 3,914,625 | | | | | | | | | |
Nonperforming | | | 1,612,327 | | | | 26,344 | | | | 1,644,204 | | | | 10,500 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 57,713,233 | | | $ | 3,834,898 | | | $ | 56,146,111 | | | $ | 3,925,125 | | | | | | | | | |
|
Modifications: |
|
The Corporation’s loan portfolio also includes certain loans that have been modified in a Troubled Debt Restructuring (TDR), where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Corporation’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. All TDRs are also classified as impaired loans. |
|
When the Corporation modifies a loan, management evaluates any possible concession based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, except with the sole (remaining) source of repayment for the loan in the operation or liquidation of the collateral. In these cases, management uses the current fair value of the collateral, less selling costs, instead of discounted cash flows. If management determines that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), an impairment is recognized through a specific reserve in the allowance or a direct write down of the loan balance if collection is not expected. |
|
The following table includes the recorded investment and number of modifications for TDR loans during the six month period ended June 30, 2014. |
|
| | Number of | | | Recorded | | | Allowance | | | | | | | | | | | | | |
modifications | investment | for loan | | | | | | | | | | | | |
| | losses | | | | | | | | | | | | |
| | allocated | | | | | | | | | | | | |
Troubled Debt Restructurings: | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate | | | 1 | | | $ | 1,945,257 | | | $ | 600,887 | | | | | | | | | | | | | |
|
The concession granted in the above TDR was a temporary modification of the original term to interest only payments. The recorded investment in the loans did not change as a result of the modification. There are not any troubled debt restructurings for which there was a payment default in the current reporting period. |