Allowance for Credit Losses [Text Block] | NOTE 3 AND ALLOWANCE FOR LOAN LOSSES The following tables show the changes in the allowance for loan losses by portfolio segment for the years ended December 31, 2017, 2016 2015 December 31, 2017 2016 201 7 Commercial Residential Land Total Allowance for loan losses: Beginning balance $ 864,971 $ 1,331,318 $ 510,533 $ 2,706,822 Charge-offs — (546,004 ) — (546,004 ) Recoveries 27,000 — — 27,000 Provision (Reversal) 177,487 (333,777 ) (203,722 ) (360,012 ) Ending balance $ 1,069,458 $ 451,537 $ 306,811 $ 1,827,806 Ending balance: individually evaluated for impairment $ — $ 186,708 $ — $ 186,708 Ending balance: collectively evaluated for impairment $ 1,069,458 $ 264,829 $ 306,811 $ 1,641,098 Ending balance $ 1,069,458 $ 451,537 $ 306,811 $ 1,827,806 Loans: Ending balance $ 127,873,281 $ 13,170,795 $ 5,127,574 $ 146,171,650 Ending balance: individually evaluated for impairment $ 1,212,851 $ 7,321,359 $ — $ 8,534,210 Ending balance: collectively evaluated for impairment $ 126,660,430 $ 5,849,436 $ 5,127,574 $ 137,637,440 201 6 Commercial Residential Land Total Allowance for loan losses: Beginning balance $ 1,140,530 $ 455,587 $ 246,329 $ 1,842,446 Charge-offs (447,520 ) — — (447,520 ) Recoveries 27,000 — — 27,000 Provision 144,961 875,731 264,204 1,284,896 Ending balance $ 864,971 $ 1,331,318 $ 510,533 $ 2,706,822 Ending balance: individually evaluated for impairment $ — $ 732,712 $ — $ 732,712 Ending balance: collectively evaluated for impairment $ 864,971 $ 598,606 $ 510,533 $ 1,974,110 Ending balance $ 864,971 $ 1,331,318 $ 510,533 $ 2,706,822 Loans: Ending balance $ 102,442,111 $ 19,001,677 $ 8,238,523 $ 129,682,311 Ending balance: individually evaluated for impairment $ — $ 4,883,866 $ — $ 4,883,866 Ending balance: collectively evaluated for impairment $ 102,442,111 $ 14,117,811 $ 8,238,523 $ 124,798,445 201 5 Commercial Residential Land Total Allowance for loan losses: Beginning balance $ 888,260 $ 1,975,112 $ 5,983 $ 2,869,355 Charge-offs — — — — Provision (Reversal) 252,270 (1,519,525 ) 240,346 (1,026,909 ) Ending balance $ 1,140,530 $ 455,587 $ 246,329 $ 1,842,446 The following tables show an aging analysis of the loan portfolio by the time monthly payments are past due at December 31, 2017 2016. 90 December 31, 2017 2016. December 31, 2017 Loans 30-59 Days Past Due Loans 60-89 Days Past Due Loans 90 or More Days Past Due Total Past Due Loans Current Loans Total Loans Commercial $ 1,212,851 $ — $ — $ 1,212,851 $ 126,660,430 $ 127,873,281 Residential — 4,676,433 2,644,926 7,321,359 5,849,436 13,170,795 Land — — — — 5,127,574 5,127,574 $ 1,212,851 $ 4,676,433 $ 2,644,926 $ 8,534,210 $ 137,637,440 $ 146,171,650 The above table as of December 31, 2017 seven $7,585,000 $4,585,000 $3,000,000 30 59 $1,585,000 90 $3,000,000 30 $7,107,000 December 31, 201 6 Loans 30-59 Days Past Due Loans 60-89 Days Past Due Loans 90 or More Days Past Due Total Past Due Loans Current Loans Total Loans Commercial $ — $ — $ — $ — $ 102,442,111 $ 102,442,111 Residential 1,983,247 — 4,883,866 6,867,113 12,134,564 19,001,677 Land 1,080,000 — — 1,080,000 7,158,523 8,238,523 $ 3,063,247 $ — $ 4,883,863 $ 7,947,113 $ 121,735,198 $ 129,682,311 The above table as of December 31, 2016 $8,686,000 $3,675,000 $2,500,000 30 $1,175,000 30 59 $5,011,000 90 The following tables show information related to impaired loans as of and for the years ended December 31, 2017, 2016 2015: As of December 31, 201 7 Year Ended December 31, 201 7 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial $ 1,222,499 $ 1,212,851 $ — $ 101,875 $ 19,189 Residential 6,610,216 6,505,469 — 753,711 50,369 Land — — — — — $ 7,832,715 $ 7,718,320 $ — $ 855,586 $ 69,559 With an allowance recorded: Commercial $ — $ — $ — $ — $ — Residential 1,302,707 815,890 186,708 3,188,101 — Land — — — — — $ 1,302,707 815,890 $ 186,708 $ 3,188,101 $ — Total: Commercial $ 1,222,499 $ 1,212,851 $ — $ 101,875 $ 19,189 Residential 7,912,923 7,321,359 186,708 3,941,813 50,369 Land — — — — — $ 9,135,422 $ 8,534,210 $ 186,708 $ 4,043,688 $ 69,559 As of December 31, 201 6 Year Ended December 31, 201 6 Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial $ — $ — $ — $ 1,684,877 $ 38,187 Residential 228,349 228,349 — 236,042 20,598 Land — — — — — $ 228,349 $ 228,349 $ 1,920,919 $ 58,785 With an allowance recorded: Commercial $ — $ — $ — $ 865,285 $ — Residential 5,145,712 4,655,517 732,712 6,209,540 — Land — — — — — $ 5,145,712 4,655,517 $ 732,712 $ 7,074,825 $ — Total: Commercial $ — $ — $ — $ 2,550,162 $ 38,187 Residential 5,374,061 4,883,866 732,712 6,445,582 20,598 Land — — — — — $ 5,374,061 $ 4,883,866 $ 732,712 $ 8,995,744 $ 58,785 Year Ended December 31, 201 5 Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial $ 2,300,846 $ 639,935 Residential 8,217,114 192,491 Land 310,011 216,904 $ 10,827,971 $ 1,049,330 With an allowance recorded: Commercial $ 1,119,594 $ 49,442 Residential — — Land — — $ 1,119,594 $ 49,442 Total: Commercial $ 3,420,440 $ 689,377 Residential 8,217,114 192,491 Land 310,011 216,904 $ 11,947,565 $ 1,098,772 The recorded investment balances presented in the above tables include amounts advanced in addition to principal on impaired loans (such as property taxes, insurance and legal charges) that are reimbursable by borrowers and are included in interest and other receivables in the accompanying consolidated balance sheets. Interest income recognized on a cash basis for impaired loans approximates the interest income recognized as reflected in the tables above. The average recorded investment and interest income recognized on impaired loans for which no may no Troubled Debt Restructurings The Company had recorded specific loan loss allowances of approximately $187,000 $733,000 $2,739,000 $5,374,000 December 31, 2017 2016, not During the year ended December 31, 2017, one $1,145,000 one $165,000 $68,000 no December 31, 2017. There were no December 31, 2016 2015. The following table shows information related to the loan modification made by the Company during the year ended December 31, 2017 Modifications During the Year Ended December 31, 2017 Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Troubled Debt Restructurings That Occurred During the Year Commercial 1 $ 1,173,625 $ 1,212,851 There were no twelve December 31, 2017, 2016 2015. 90 |