Document and Entity Information
Document and Entity Information - shares | 9 Months Ended | |
Sep. 30, 2016 | Nov. 08, 2016 | |
Document and Entity Information [Abstract] | ||
Entity Registrant Name | Edgewater Bancorp, Inc. | |
Entity Central Index Key | 1,584,770 | |
Trading Symbol | egdw | |
Current Fiscal Year End Date | --12-31 | |
Entity Filer Category | Smaller Reporting Company | |
Entity Common Stock, Shares Outstanding | 667,898 | |
Document Type | 10-Q | |
Document Period End Date | Sep. 30, 2016 | |
Amendment Flag | false | |
Document Fiscal Year Focus | 2,016 | |
Document Fiscal Period Focus | Q3 |
Condensed Consolidated Balance
Condensed Consolidated Balance Sheets - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Assets | ||
Cash and due from banks | $ 732,184 | $ 877,780 |
Interest-bearing demand deposits in banks | 16,949,696 | 10,029,113 |
Cash and cash equivalents | 17,681,880 | 10,906,893 |
Available-for-sale securities | 9,939,859 | 11,713,738 |
Loans held for sale | 387,800 | |
Loans receivable, net of allowance for losses of $1,220,646 and $1,075,374, respectively | 120,591,746 | 106,955,455 |
Premises and equipment, net | 3,394,696 | 3,606,170 |
Federal Home Loan Bank (FHLB) stock | 686,200 | 686,200 |
Other real estate, net | 276,167 | 262,100 |
Interest receivable | 312,808 | 314,174 |
Mortgage servicing rights | 398,007 | 408,715 |
Other assets | 374,935 | 521,943 |
Total assets | 154,044,098 | 135,375,388 |
Deposits | ||
Noninterest bearing | 15,026,426 | 13,940,853 |
Interest-bearing | 109,537,922 | 99,390,003 |
Total deposits | 124,564,348 | 113,330,856 |
Federal Home Loan Bank advances | 15,000,000 | 8,000,000 |
Accrued and other liabilities | 928,597 | 672,470 |
Total liabilities | 140,492,945 | 122,003,326 |
Commitments and Contingencies | ||
Temporary Equity | ||
ESOP shares subject to mandatory redemption | 64,972 | 46,197 |
Stockholders' Equity | ||
Preferred Stock-shares authorized 1,000,000-2016 and 5,000,000-2015: none issued or outstanding at $.01 par value | ||
Common Stock-shares authorized 4,000,000-2016 and 50,000,000-2015: shares issued and outstanding 667,898 at $.01 par value | 6,679 | 6,679 |
Paid-in-capital | 4,683,434 | 4,683,434 |
Retained earnings | 8,744,409 | 8,650,052 |
Accumulated other comprehensive income (loss) | 51,659 | (14,300) |
Total equity | 13,486,181 | 13,325,865 |
Total liabilities and stockholders' equity | $ 154,044,098 | $ 135,375,388 |
Condensed Consolidated Balance3
Condensed Consolidated Balance Sheets (Parentheticals) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Consolidated Balance Sheets | ||
Loans, allowance for losses (in dollars) | $ 1,220,646 | $ 1,075,374 |
Preferred stock, shares authorized | 1,000,000 | 5,000,000 |
Preferred stock, shares issued | 0 | 0 |
Preferred stock, shares outstanding | 0 | 0 |
Preferred stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Common stock, shares authorized | 4,000,000 | 50,000,000 |
Common stock, shares issued | 667,898 | 667,898 |
Common stock, shares outstanding | 667,898 | 667,898 |
Common stock, par value (in dollars per share) | $ 0.01 | $ 0.01 |
Condensed Consolidated Statemen
Condensed Consolidated Statements of Operations (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Interest Income | ||||
Loans, including fees | $ 1,288,426 | $ 1,167,746 | $ 3,706,077 | $ 3,406,986 |
Debt securities | ||||
Taxable | 22,601 | 29,105 | 86,780 | 88,970 |
Tax-exempt | 6,799 | 10,938 | 24,159 | 34,785 |
Federal Home Loan Bank stock | 7,251 | 5,423 | 21,553 | 27,185 |
Other | 11,457 | 3,104 | 28,816 | 12,788 |
Total interest income | 1,336,534 | 1,216,316 | 3,867,385 | 3,570,714 |
Interest Expense | ||||
Deposits | 125,838 | 99,503 | 375,463 | 296,136 |
Federal Home Loan Bank advances | 36,257 | 36,505 | 89,089 | 95,872 |
Total interest expense | 162,095 | 136,008 | 464,552 | 392,008 |
Net Interest Income | 1,174,439 | 1,080,308 | 3,402,833 | 3,178,706 |
Provision for Loan Losses | 80,000 | 30,000 | 143,000 | 45,000 |
Net Interest Income After Provision for Loan Losses | 1,094,439 | 1,050,308 | 3,259,833 | 3,133,706 |
Noninterest Income | ||||
Service charges, deposits | 97,617 | 95,934 | 276,095 | 287,855 |
Mortgage banking activities | 184,766 | 108,641 | 371,574 | 313,034 |
Other | 34,043 | 32,184 | 75,878 | 95,058 |
Total noninterest income | 316,426 | 236,759 | 723,547 | 695,947 |
Noninterest Expense | ||||
Salaries and employee benefits | 686,852 | 657,809 | 2,058,676 | 1,965,154 |
Occupancy and equipment | 184,514 | 205,589 | 571,680 | 595,751 |
Data processing | 142,487 | 138,289 | 420,172 | 404,173 |
Loss on sale of other real estate, net | 1,167 | 16,500 | 5,167 | |
Interchange | 30,908 | 23,107 | 78,764 | 71,898 |
Advertising | 17,876 | 13,825 | 58,519 | 47,049 |
FDIC insurance premiums | 25,454 | 23,305 | 76,468 | 77,892 |
Other real estate | 4,460 | 12,716 | 10,843 | 26,059 |
Professional fees | 110,839 | 117,513 | 331,218 | 343,503 |
Insurance | 14,767 | 14,852 | 44,167 | 44,662 |
Other | 78,645 | 59,419 | 222,016 | 186,720 |
Total noninterest expense | 1,296,802 | 1,267,591 | 3,889,023 | 3,768,028 |
Net Income Before Income Taxes | 114,063 | 19,476 | 94,357 | 61,625 |
Provision for Income Taxes | ||||
Net Income | $ 114,063 | $ 19,476 | $ 94,357 | $ 61,625 |
Basic and Diluted Earnings Per Share (in dollars per share) | $ 0.18 | $ 0.03 | $ 0.15 | $ 0.10 |
Condensed Consolidated Stateme5
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Consolidated Statements of Comprehensive Loss | ||||
Net Income | $ 114,063 | $ 19,476 | $ 94,357 | $ 61,625 |
Other Comprehensive Income (Loss) | ||||
Net change in unrealized gains (losses) on investment securities available-for-sale | (8,705) | 16,893 | 65,959 | 53,949 |
Less: reclassification adjustment for realized gains (losses) included in net income | ||||
Other comprehensive income (loss) before income tax | (8,705) | 16,893 | 65,959 | 53,949 |
Tax expense (benefit), net of deferred tax asset valuation impact of ($2,960), $5,744, $22,426 and $18,343, respectively | ||||
Comprehensive Income | $ 105,358 | $ 36,369 | $ 160,316 | $ 115,574 |
Condensed Consolidated Stateme6
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited) (Parentheticals) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Consolidated Statements of Comprehensive Loss | ||||
Tax expense (benefit), deferred tax asset valuation impact | $ (2,960) | $ 5,744 | $ 22,426 | $ 18,343 |
Condensed Consolidated Stateme7
Condensed Consolidated Statement of Changes in Stockholders' Equity (Unaudited) - 9 months ended Sep. 30, 2016 - USD ($) | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Total |
Balance at Dec. 31, 2015 | $ 6,679 | $ 4,683,434 | $ 8,650,052 | $ (14,300) | $ 13,325,865 |
Balance (in shares) at Dec. 31, 2015 | 667,898 | 667,898 | |||
Increase (Decrease) in Equity | |||||
Net income | 94,357 | $ 94,357 | |||
Other comprehensive income | 65,959 | 65,959 | |||
Balance at Sep. 30, 2016 | $ 6,679 | $ 4,683,434 | $ 8,744,409 | $ 51,659 | $ 13,486,181 |
Balance (in shares) at Sep. 30, 2016 | 667,898 | 667,898 |
Condensed Consolidated Stateme8
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($) | 9 Months Ended | |
Sep. 30, 2016 | Sep. 30, 2015 | |
Operating activities: | ||
Net income | $ 94,357 | $ 61,625 |
Items not requiring cash: | ||
Depreciation | 307,897 | 321,774 |
Provision for loan losses | 143,000 | 45,000 |
Amortization of premiums on securities | 64,056 | 74,424 |
Change in fair value of mortgage servicing rights | 18,111 | 22,723 |
Loss on sale of other real estate | 16,500 | 5,167 |
ESOP shares earned | 18,775 | 17,192 |
Amortization of mortgage servicing rights | 105,618 | 89,971 |
Loans originated for sale | (13,105,029) | (11,134,085) |
Proceeds from loans sold | 12,837,425 | 10,742,251 |
Gain on sale of loans | (233,217) | (192,253) |
Gain on sale of premises and equipment | (3,929) | |
Net change in: | ||
Interest receivable and other assets | 148,374 | 1,091 |
Interest payable and other liabilities | 256,127 | 72,627 |
Net cash provided by operating activities | 668,065 | 127,507 |
Investing activities: | ||
Purchases of available-for-sale securities | (2,969,680) | |
Proceeds from calls and maturities of available-for-sale securities | 4,745,462 | 1,660,278 |
Proceeds from sale of FHLB Stock | 392,700 | |
Net change in loans | (13,828,358) | (19,689,629) |
Proceeds from sale of other real estate | 18,500 | 298,733 |
Proceeds from sale of premises and equipment | 4,500 | |
Purchases of premises and equipment | (96,994) | (107,147) |
Net cash used in investing activities | (12,126,570) | (17,445,065) |
Financing activities: | ||
Net change in deposits | 11,233,492 | 5,275,646 |
Proceeds from short term Federal Home Loan Bank advances | 6,000,000 | 11,100,000 |
Proceeds from long term Federal Home Loan Bank advances | 5,000,000 | |
Repayment of short term Federal Home Loan Bank advances | (7,100,000) | |
Repayment of long term Federal Home Loan Bank advances | (4,000,000) | |
Net cash provided by financing activities | 18,233,492 | 9,275,646 |
Net Change in Cash and Cash Equivalents | 6,774,987 | (8,041,912) |
Cash and Cash Equivalents, Beginning of Period | 10,906,893 | 13,444,597 |
Cash and Cash Equivalents, End of Period | 17,681,880 | 5,402,685 |
Additional Cash Flows Information: | ||
Interest paid | 405,929 | 338,499 |
Loans transferred to other real estate | 49,067 | 99,000 |
Capitalization of mortgage serving rights | $ 113,021 | $ 90,766 |
Nature of Operation and Convers
Nature of Operation and Conversion | 9 Months Ended |
Sep. 30, 2016 | |
Nature Of Operations And Conversion [Abstract] | |
Nature of Operation and Conversion | Note 1: Nature of Operation and Conversion Edgewater Bank, a federally chartered stock savings association (the “Bank”) is primarily engaged in providing a full range of banking and financial services to individual and corporate customers in the Berrien, Van Buren and to a lesser extent Cass Counties, Michigan. The Bank is subject to competition from other financial institutions. The Bank is subject to the regulation of the certain federal and state agencies and undergoes periodic examinations by those regulatory authorities. The Banks’s wholly-owned subsidiaries, Explorer Financial Service Corporation (EFSC) and Edgewater Insurance Agency, Inc. (EIA) are included in the consolidated financial statements. EFSC is primarily engaged in providing title insurance services and EIA is used to collect premiums and receive commissions for insurance related benefits the Bank offers its employees. On January 16, 2014, in accordance with a Plan of Conversion and Reorganization, the Bank completed a mutual–to-stock conversion pursuant to which the Bank became the wholly owned subsidiary of Edgewater Bancorp, Inc. (the “Company”), a Maryland stock holding corporation. In connection with the conversion, the Company sold 667,898 shares of common stock, at an offering price of $10 per share. The Company’s stock began being quoted on the OTC Bulletin Board on January 17, 2014 under the symbol “EGDW,” and is currently quoted on the OTCQB operated by OTC Markets Group, Inc. under the symbol “EGDW.” The net proceeds from the stock offering, net of offering costs of approximately $1,455,000, amounted to approximately $4,690,000. Also, in connection with the Conversion, the Bank established an employee stock ownership plan (the “ESOP”), which purchased 53,431 shares of the Company’s common stock at a price of $10 per share. In accordance with the OCC regulations, at the time of the conversion of the mutual bank to a stock holding company, the Company was required to substantially restrict retained earnings by establishing a liquidation account and the Bank established a parallel liquidation account. The liquidations account will be maintained for the benefit of eligible holders who continue to maintain their accounts at the Bank after conversion. The liquidation account will be reduced annually to the extent that eligible account holders have reduced their qualifying deposits. Subsequent increases will not restore an eligible account holders’ interest in the liquidation account. In the event of a complete liquidation of the Bank, and only in such event, each account holder will be entitled to receive a distribution from the liquidation account in an amount proportionate to the adjusted qualifying account balances then held. The Bank may not pay dividends if those dividends would reduce equity capital below the required liquidation account amount. |
Basis of Presentation
Basis of Presentation | 9 Months Ended |
Sep. 30, 2016 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Basis of Presentation | Note 2: Basis of Presentation The accompanying condensed consolidated financial statements were prepared in accordance with instructions for Form 10-Q and Rule 10-01 of Regulation S-X and, therefore, certain information or footnotes necessary for a complete presentation of financial position, results of operations, and cash flows in conformity with U.S. generally accepted accounting principles (GAAP) for interim financial information have been condensed or omitted pursuant to such rules and regulations. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy. Changes in the overall interest rate environment can significantly affect the Company’s net interest income and the value of its recorded assets and liabilities. Actual results could differ from those estimates used in the preparation of the financial statements. However, in the opinion of management, all adjustments (consisting of only normal recurring accruals) which are necessary for a fair presentation of the financial statements have been included. The results of operations for the three-month and nine-month periods ended September 30, 2016, are not necessarily indicative of the results which may be expected for the entire year. Accordingly, these financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto of the Company as of December 31, 2015 included in Edgewater Bancorp, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2015. |
Principles of Consolidation
Principles of Consolidation | 9 Months Ended |
Sep. 30, 2016 | |
Principles Of Consolidation [Abstract] | |
Principles of Consolidation | Note 3: Principles of Consolidation The consolidated financial statements include the accounts of the Edgewater Bancorp, Inc. and its wholly owned subsidiary, Edgewater Bank. All significant intercompany accounts and transactions have been eliminated in consolidation. |
Securities
Securities | 9 Months Ended |
Sep. 30, 2016 | |
Investments Debt And Equity Securities [Abstract] | |
Securities | Note 4: Securities The amortized cost and approximate fair values of investment securities are as follows: September 30, 2016 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,415,919 $ 7,024 $ 470 $ 5,422,473 State and political subdivisions 2,053,108 8,647 - 2,061,755 Mortgage-backed-Government Sponsored Enterprise (GSE)-residential 1,988,044 31,592 26 2,019,610 Collateralized mortgage obligations-GSE 431,129 4,892 - 436,021 Total available-for-sale securities $ 9,888,200 $ 52,155 $ 496 $ 9,939,859 December 31, 2015 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value Available-for-sale securities: U.S. Government and federal agency $ 5,952,239 $ 925 $ 28,222 $ 5,924,942 State and political subdivisions 2,555,544 8,357 5,015 2,558,886 Mortgage-backed -Government- Sponsored Enterprise (GSE)-residential 2,566,762 14,222 10,728 2,570,256 Collateralized mortgage obligations-GSE 653,493 6,161 - 659,654 Total available-for-sale securities $ 11,728,038 $ 29,665 $ 43,965 $ 11,713,738 The amortized cost and fair value of investment securities at September 30, 2016 and December 31, 2015, by contractual maturity, are shown below. Expected maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. September 30, 2016 Amortized Fair Cost Value (Unaudited) Within one year $ 1,283,468 $ 1,288,572 After one through five years 6,185,559 6,195,656 7,469,027 7,484,228 Mortgage-backed - GSE residential 1,988,044 2,019,610 Collateralized mortgage obligations-GSE 431,129 436,021 $ 9,888,200 $ 9,939,859 The carrying value of investment securities pledged as collateral, to secure public deposits and for other purposes was $205,313 at September 30, 2016 (unaudited) and $246,401 at December 31, 2015. For the three and nine month period ended September 30, 2016 and September 30, 2015, there were no sales of securities available-for-sale. Certain investments in debt securities have fair values at an amount less than their historical cost. Total fair value of these investments at September 30, 2016 (unaudited) and December 31, 2015 was $2,000,084 and $6,612,243, which is approximately 20% and 56%, respectively, of the Company’s investment portfolio. These declines primarily resulted from changes in market interest rates since the securities were purchased. Management believes the declines in fair value for these investment securities are temporary. Should the impairment of any of these investment securities become other than temporary, the cost basis of the investment will be reduced and the resulting loss recognized in net income in the period the other-than-temporary impairment is identified. Investment securities with unrealized losses were as follows: September 30, 2016 Less than 12 Months 12 Months or Longer Total Gross Gross Gross Fair Unrealized Fair Unrealized Fair Unrealized Value Losses Value Losses Value Losses (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 1,998,500 $ 470 $ - $ - $ 1,998,500 $ 470 Mortgage-backed -GSE residential - - 1,584 26 1,584 26 $ 1,998,500 $ 470 $ 1,584 $ 26 $ 2,000,084 $ 496 December 31, 2015 Less than 12 Months 12 Months or Longer Total Gross Gross Gross Fair Unrealized Fair Unrealized Fair Unrealized Value Losses Value Losses Value Losses Available-for-sale securities: U.S. Government and federal agency $ 3,524,074 $ 19,656 $ 990,379 $ 8,566 $ 4,514,453 $ 28,222 State and political subdivisions - - 494,985 5,015 494,985 5,015 Mortgage-backed -GSE residential 1,602,805 10,728 - - 1,602,805 10,728 $ 5,126,879 $ 30,384 $ 1,485,364 $ 13,581 $ 6,612,243 $ 43,965 The unrealized losses on the Company’s investments in direct obligations of U.S. Government and federal agencies and mortgage-backed GSE residential securities were caused by interest rate changes. The contractual terms of those investments do not permit the issuer to settle the securities at a price less than the amortized cost bases of the investments. Because the Company does not intend to sell the investments and it is not more likely than not the Company will be required to sell the investments before recovery of their amortized cost bases, which may be maturity, the Company does not consider those investments to be other-than-temporarily impaired at September 30, 2016, and December 31, 2015. |
Loans and Allowance
Loans and Allowance | 9 Months Ended |
Sep. 30, 2016 | |
Receivables [Abstract] | |
Loans and Allowance | Note 5: Loans and Allowance The Company’s loan and allowance policies are as follows: Loans Receivable Loans that management has the intent and ability to hold for the foreseeable future or until maturity or payoffs are reported at their outstanding principal balances adjusted for unearned income, charge-offs, the allowance for loan losses, any unamortized deferred fees or costs on originated loans and unamortized premiums or discounts on purchased loans. For loans amortized at cost, interest income is accrued based on the unpaid principal balance. Loan origination fees, net of certain direct origination costs, as well as premiums and discounts, are deferred and amortized as a level yield adjustment over the respective term of the loan. The accrual of interest on loans is discontinued at the time the loan is 90 days past due unless the credit is well-secured and in process of collection. Past-due status is based on contractual terms of the loan. In all cases, loans are placed on nonaccrual or charged off at an earlier date if collection of principal or interest is considered doubtful. There were no changes in the Company’s nonaccrual policy during the three and nine month periods ended September 30, 2016 (unaudited) and September 30, 2015 (unaudited). All interest accrued but not collected for loans that are placed on nonaccrual or charged off are reversed against interest income. The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. For all loan portfolio segments, the Company promptly charges off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral. When cash payments are received on impaired loans in each loan class, the Company records the payment as interest income unless collection of the remaining recorded principal amount is doubtful, at which time payments are used to reduce the principal balance of the loan. Troubled debt restructured loans recognize interest income on an accrual basis at the renegotiated rate if the loan is in compliance with the modified terms. Allowance for Loan Losses The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to income. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. The allowance consists of allocated and general components. The allocated component relates to loans that are classified as impaired. For those loans that are classified as impaired, an allowance is established when the discounted cash flows (or collateral value or observable market price) of the impaired loan is lower than the carrying value of that loan. The general component covers nonclassified loans and is based on historical charge-off experience and expected loss given default derived from the Company’s internal risk rating process. Other adjustments may be made to the allowance for pools of loans after an assessment of internal or external influences on credit quality that are not fully reflected in the historical loss or risk rating data. A loan is considered impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in determining impairment include payment status, collateral value and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record and the amount of the shortfall in relation to the principal and interest owed. Impairment is measured on a loan-by-loan basis for commercial and construction loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate, the loan’s obtainable market price or the fair value of the collateral if the loan is collateral dependent. Groups of loans with similar risk characteristics are collectively evaluated for impairment based on the group’s historical loss experience adjusted for changes in trends, conditions and other relevant factors that affect repayment of the loans. Accordingly, the Company does not separately identify individual consumer and residential loans for impairment measurements, unless such loans are the subject of a restructuring agreement due to financial difficulties of the borrower. Categories of loans receivable include: September December 31, 2016 2015 (Unaudited) Real estate loans: Residential 1-4 family $ 47,568,440 $ 45,402,431 Commercial real estate 37,614,858 32,374,013 Construction and land 4,010,158 1,975,842 Total real estate 89,193,456 79,752,286 Commercial and industrial 9,433,055 8,147,480 Warehouse line 14,274,318 10,000,000 Consumer loans: Home equity loans and lines of credit 7,731,560 9,003,016 Other consumer loans 1,155,271 1,101,856 Total consumer 8,886,831 10,104,872 Gross loans 121,787,660 108,004,638 Net deferred loan fees (24,732 ) (26,191 ) Allowance for loan losses 1,220,646 1,075,374 Net loans $ 120,591,746 $ 106,955,455 The risk characteristics of each loan portfolio segment are as follows: Residential 1-4 Family, Home Equity Loans and Lines of Credit and Other Consumer: Commercial Real Estate including Construction and Land: Commercial and Industrial: Warehouse Line: The following presents by portfolio segment, the activity in the allowance for loan losses: Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) Three Months Ended September 30, 2016: Balance, beginning of period $ 339,435 $ 644,586 $ 34,273 $ 65,596 $ 56,526 $ 1,140,416 Provision (credit) for loan losses 15,596 59,590 1,985 12,785 (9,956 ) 80,000 Loans charged to the allowance - (291 ) - - - (291 ) Recoveries of loans previously charged off 521 - - - - 521 Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Nine Months Ended September 30, 2016: Balance, beginning of period $ 337,230 $ 504,023 $ 69,337 $ 60,787 $ 103,997 $ 1,075,374 Provision (credit) for loan losses 18,389 197,523 (33,079 ) 17,594 (57,427 ) 143,000 Loans charged to the allowance (2,020 ) (291 ) - - - (2,311 ) Recoveries of loans previously charged off 1,953 2,630 - - - 4,583 Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) Three Months Ended September 30, 2015: Balance, beginning of period $ 205,076 $ 479,157 $ 229,584 $ 54,988 $ 55,273 $ 1,024,078 Provision (credit) for loan losses 30,751 173,933 (193,321 ) 5,092 13,545 30,000 Loans charged to the allowance (569 ) - - - - (569 ) Recoveries of loans previously charged off 365 600 - - - 965 Balance, end of period $ 235,623 $ 653,690 $ 36,263 $ 60,080 $ 68,818 $ 1,054,474 Nine Months Ended September 30, 2015: Balance, beginning of period $ 222,618 $ 503,621 $ 248,388 $ - $ 100,724 $ 1,075,351 Provision (credit) for loan losses 209 210,084 (212,125 ) 60,080 (13,248 ) 45,000 Loans charged to the allowance (569 ) (62,015 ) - - (18,657 ) (81,241 ) Recoveries of loans previously charged off 13,365 2,000 - - - 15,365 Balance, end of period $ 235,623 $ 653,690 $ 36,263 $ 60,080 $ 68,818 $ 1,054,474 The following presents the allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method as of September 30, 2016 and December 31, 2015: Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) At September 30, 2016: Allowance: Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Ending balance: individually evaluated for impairment $ 14,749 $ 141 $ - $ - $ 230 $ 15,120 Ending balance: collectively evaluated for impairment $ 340,803 $ 703,744 $ 36,258 $ 78,381 $ 46,340 $ 1,205,526 Loans: Ending balance $ 47,568,440 $ 41,625,016 $ 9,433,055 $ 14,274,318 $ 8,886,831 $ 121,787,660 Ending balance individually evaluated for impairment $ 1,572,218 $ 8,856 $ - $ - $ 124,187 $ 1,705,261 Ending balance collectively evaluated for impairment $ 45,996,222 $ 41,616,160 $ 9,433,055 $ 14,274,318 $ 8,762,644 $ 120,082,399 Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total At December 31, 2015: Allowance: Balance, end of period $ 337,230 $ 504,023 $ 69,337 $ 60,787 $ 103,997 $ 1,075,374 Ending balance: individually evaluated for impairment $ 13,969 $ 302 $ - $ - $ 372 $ 14,643 Ending balance: collectively evaluated for impairment $ 323,261 $ 503,721 $ 69,337 $ 60,787 $ 103,625 $ 1,060,731 Loans: Ending balance $ 45,402,431 $ 34,349,855 $ 8,147,480 $ 10,000,000 $ 10,104,872 $ 108,004,638 Ending balance individually evaluated for impairment $ 2,051,278 $ 315,658 $ - $ - $ 122,809 $ 2,489,745 Ending balance collectively evaluated for impairment $ 43,351,153 $ 34,034,197 $ 8,147,480 $ 10,000,000 $ 9,982,063 $ 105,514,893 Internal Risk Categories In adherence with policy, the Bank uses the following internal risk grading categories and definitions for loans: RISK RATING 1 – EXCELLENT General: The highest quality asset rating reflects superior, in-depth management, and superior financial flexibility. Conservative balance sheets are both strong and liquid, and historic cash flows (last five years) have provided exceptionally large and stable margins of protection. Specific: Financial statements are current, audited, of superior quality and in complete detail. Financial condition is superior and compares favorably to the industry average. Cash flow is outstanding relative to historical and projected debt service requirements. The borrower adheres to all loan covenants. Management (or individual) integrity and ability are outstanding. RISK RATING 2 – STRONG General: The borrower is fully responsible for the credit. Asset quality and liquidity are very good, and debt capacity and coverage are strong. The company has strong management in all positions, and is highly regarded with excellent financial flexibility including access to other sources of financing. Specific: Financial statements are current, of excellent quality and in adequate detail. Financial condition is very good and compares favorably to the industry average. Statements reflect a stable record of earnings over time and consistent profitability. Cash flow is strong relative to historical and projected debt service requirements. The borrower consistently adheres to the repayment schedules for both principal and interest. The borrower adheres to all loan covenants. Management (or individual) integrity and ability are outstanding. RISK RATING 3 – GOOD General: Asset quality and liquidity are strong, and debt capacity and coverage are good to above average. General financial trends are stable to favorable and financial and profitability ratios are consistent with industry peers. Management strength is apparent. The industry is average. Some modest elements of uncertainty may be present due to liquidity, margin and cash flow stability, asset of customer concentrations, dependence on one business type, or cyclical trends that may affect the borrower. Specific: The financial statements are generally current, of adequate detail, and of good quality. Publication of statements is at least once annually but in most cases more frequent. Financial condition is good relative to the industry. The earnings record is stable and consistent, although modest year-to-year earnings may fluctuate more than for borrowers rated Excellent (1) or Strong (2). Cash flow may vary during the repayment of the loan but does not fall below debt service requirements. Historical profitability may be inconsistent but losses are typically non-existent or infrequent. Liquidity and leverage are at the industry average. The borrower consistently adheres to repayment schedules for both principal and interest, and adheres to all loan covenants. Any waivers are immaterial, and do not negatively impact the strength of the credit. Management (or individual) integrity and ability are sound. Depth and breadth of management is also sound. RISK RATING 4 – ACCEPTABLE General: Asset quality and liquidity are good, and debt capacity and coverage are average to good. General financial trends are stable to favorable and financial and profitability ratios are consistent with industry peers. Management strength is apparent but may be limited to key positions. The industry is average. Some elements of uncertainty may be present due to liquidity, margin and cash flow stability, asset of customer concentrations, dependence on one business type, or cyclical trends that may affect the borrower. Adverse economic conditions may lead to declining trends. Specific: The financial statements are generally current, of adequate detail, and of average quality. Publication of statements is at least once annually. Financial condition is average relative to the industry. The earnings record is satisfactory, although year-to-year earnings patterns may fluctuate more than for borrowers rated Good (3). Cash flow may vary during the repayment of the loan but does not fall below debt service requirements. Historical profitability may be inconsistent and may have losses in recent years. Liquidity and leverage may be below the industry average, and the borrower may be highly leveraged. The borrower consistently adheres to repayment schedules for both principal and interest, and adheres to all loan covenants. Any waivers are immaterial, and do not negatively impact the strength of the credit. Management (or individual) integrity and ability are sound. Depth and breadth of management is also sound. RISK RATING 5 – WATCH General: Loans in this category are considered to be acceptable credit quality, but contain greater credit risk than Risk Rating 4 loans due to weak balance sheets, marginal earnings or cash flow, lack of financial information, weakening markets, insufficient or questionable collateral coverage, or other uncertainties. These loans warrant a higher than average level of monitoring to ensure that potential weaknesses do not emerge. The level of risk in a Watch loan is within acceptable underwriting guidelines so long as the loan is given the proper level of management supervision. Specific: The financial statements may be missing, outdated, of poor quality, or lacking in important details. Financial condition is below the industry average. The borrower may be experiencing negative trends and/or erratic or unstable financial performance. The borrower may have suffered a loss in a recent period; however, losses have not been of the magnitude to have adversely affected the balance sheet. The borrower generally adheres to repayment schedules for principal and consistently for interest. Cash flow from primary sources has generally been adequate but, if existing trends continue may not be adequate to meet projected debt service requirements in the future. The borrower may have violated one or more financial or other covenants, but such has not materially impacted financial condition or performance. Industry outlook may be unfavorable. The integrity and quality of management remains good; however, management depth may be limited. RISK RATING 6 – SPECIAL MENTION General: Assets in this category have potential weaknesses that deserve the Bank’s close attention. If potential weaknesses are left unchecked or uncorrected, they may result in deterioration of the repayment prospects for the asset or inadequately protect the Bank’s credit position at some future date. These assets pose elevated risk, but their weakness does not expose the Bank to sufficient risk to warrant adverse classification. Specific: Borrowers may be experiencing adverse operating trends (declining revenues or margins) or an ill-proportioned balance sheet (increasing inventory without an increase in sales, high leverage, tight liquidity). Adverse economic or market conditions, such as interest rate increases or the entry of a new competitor, may also support a Special Mention (6) rating. Nonfinancial reasons for rating a credit Special Mention (6) include management problems, pending litigation, an ineffective loan agreement or other material structural weaknesses, and any other significant deviation from prudent lending practices. RISK RATING 7 – SUBSTANDARD General: Assets in this category are inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. These assets have a well-defined weakness or weaknesses that jeopardize the timely liquidation of the debt. They are characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. Specific: Substandard assets have a high probability of payment default, or they have other well-defined weaknesses. The financial statements may be missing, seriously outdated, of poor quality, or lacking in important details. Financial condition is less than satisfactory. The borrower is experiencing negative trends and material losses. The primary source of cash flow is inadequate to meet current debt service requirements, and unless present conditions improve is potentially inadequate to meet projected debt service requirements. The borrower may have reached the point of employing its secondary source of cash flow. The borrower inconsistently adheres to repayment schedules for either principal or interest. The borrower may have violated one or more financial or other covenants, reflecting unsatisfactory liquidity and/or capitalization. Either the integrity or the ability of management may be in question. For some Substandard (7) assets, the likelihood of full collection of interest and principal may be in doubt; such assets should be placed on nonaccrual. RISK RATING 8 – DOUBTFUL General: Assets in this category have all the weaknesses inherent in one classified substandard with the added characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions, and values, highly questionable and improbable. Specific: An asset in this category has a high probability of total or substantial loss, but because of specific pending events that may strengthen the asset, its classification as loss is deferred. Doubtful borrowers are usually in default, lack adequate liquidity and capital, and lack the resources necessary to remain an operating entity. Pending events can include mergers, acquisitions, liquidations, capital injections, and the perfection of liens on additional collateral, the valuation of collateral and refinancing. Generally, pending events should be resolved within a relatively short period and the ratings will be adjusted based on new information. Because of high probability of loss, nonaccrual accounting treatment is required for Doubtful (8) assets. RISK RATING 9 – LOSS General: Assets in this category are considered uncollectible and of such little value that their continuance as bankable assets is not warranted. This classification does not mean that the asset has absolutely no recovery or salvage value, but rather that it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be obtained in the future. Specific: With Loss (9) assets, the underlying borrowers are often in bankruptcy, have formally suspended debt repayments, or have otherwise ceased normal business operations. Once an asset is classified Loss (9), there is little prospect of collecting either its principal or interest. Losses are to be recorded in the period an obligation becomes uncollectable. The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of September 30, 2016: Residential Commercial Construction Commercial Warehouse Other 1-4 Family Real Estate and Land and Industrial Line Home Equity Consumer Total (Unaudited) Pass (1-5) $ 46,772,079 $ 36,090,697 $ 4,010,158 $ 9,433,055 $ 14,274,318 $ 7,683,720 $ 1,155,271 $ 119,419,298 Special Mention (6) - 33,830 - - - - - 33,830 Substandard (7) 796,361 1,490,331 - - - 47,840 - 2,334,532 Doubtful (8) - - - - - - - - Loss (9) - - - - - - - - Total $ 47,568,440 $ 37,614,858 $ 4,010,158 $ 9,433,055 $ 14,274,318 $ 7,731,560 $ 1,155,271 $ 121,787,660 The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of December 31, 2015: Residential Commercial Construction Commercial Warehouse Other 1-4 Family Real Estate and Land and Industrial Line Home Equity Consumer Total Pass (1-5) $ 44,838,588 $ 30,037,894 $ 1,966,182 $ 8,147,480 $ 10,000,000 $ 9,003,016 $ 1,101,856 $ 105,095,016 Special Mention (6) - 1,553,936 - - - - - 1,553,936 Substandard (7) 563,843 782,183 9,660 - - - - 1,355,686 Doubtful (8) - - - - - - - - Loss (9) - - - - - - - - Total $ 45,402,431 $ 32,374,013 $ 1,975,842 $ 8,147,480 $ 10,000,000 $ 9,003,016 $ 1,101,856 $ 108,004,638 The following tables present the Company’s loan portfolio aging analysis as of September 30, 2016: Total Loans > 30-59 Days 60-89 Days Greater Than Total Total 90 Days & Past Due Past Due 90 Days Past Due Current Loans Accruimg (Unaudited) Residential 1-4 family $ 353,562 $ 428,317 $ 755,430 $ 1,537,309 $ 46,031,131 $ 47,568,440 $ 13,246 Commercial real estate 33,830 - 8,856 42,686 37,572,172 37,614,858 - Construction and land - - 21,918 21,918 3,988,240 4,010,158 21,918 Commercial and industrial - - - - 9,433,055 9,433,055 - Warehouse Line - - - - 14,274,318 14,274,318 - Home equity 89,667 22,628 - 112,295 7,619,265 7,731,560 - Other consumer 236 - - 236 1,155,035 1,155,271 - $ 477,295 $ 450,945 $ 786,204 $ 1,714,444 $ 120,073,216 $ 121,787,660 $ 35,164 The following tables present the Company’s loan portfolio aging analysis as of December 31, 2015: Total Loans > 30-59 Days 60-89 Days Greater Than Total Total 90 Days & Past Due Past Due 90 Days Past Due Current Loans Accruimg (Unaudited) Residential 1-4 family $ 1,124,518 $ 312,454 $ 555,497 $ 1,992,469 $ 43,409,962 $ 45,402,431 $ - Commercial real estate 9,715 - - 9,715 32,364,298 32,374,013 - Construction and land - 23,118 9,660 32,778 1,943,064 1,975,842 - Commercial and industrial 99,541 - - 99,541 8,047,939 8,147,480 - Warehouse Line - - - - 10,000,000 10,000,000 - Home equity 72,128 10,288 8,309 90,725 8,912,291 9,003,016 - Other consumer - 2,852 - 2,852 1,099,004 1,101,856 - $ 1,305,902 $ 348,712 $ 573,466 $ 2,228,080 $ 105,776,558 $ 108,004,638 $ - The following table presents the Company’s nonaccrual loans at September 30, 2016 and December 31, 2015. This table excludes performing troubled debt restructurings. September 30, December 31, 2016 2015 (Unaudited) Residential 1-4 family $ 796,361 $ 1,233,905 Commercial real estate 8,856 9,715 Construction and land - 32,777 Commercial and industrial - - Warehouse Line - - Home equity 47,840 43,712 Other consumer - - $ 853,057 $ 1,320,109 A loan is considered impaired, in accordance with the impairment accounting guidance (ASC 310-10-35-16), when based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings. The following table presents impaired loans and specific valuation allowance based on class level at September 30, 2016: Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Impaired loans without a specific allowance: Recorded investment $ 511,447 $ - $ - $ - $ - $ 76,347 $ 587,794 Unpaid principal balance 588,354 - - - - 76,347 664,701 Impaired loans with a specific allowance: Recorded investment 1,060,771 8,856 - - - 47,840 1,117,467 Unpaid principal balance 1,093,353 10,438 - - - 51,714 1,155,505 Specific allowance 14,749 141 - - - 230 15,120 Total impaired loans: Recorded investment 1,572,218 8,856 - - - 124,187 1,705,261 Unpaid principal balance 1,681,707 10,438 - - - 128,061 1,820,206 Specific allowance 14,749 141 - - - 230 15,120 The following table presents average impaired loans based on class level for the three and nine months ended September 30, 2016 and 2015: Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Average recorded investment in impaired loans for the three months ended September 30, 2016 $ 1,155,575 $ 9,286 $ - $ - $ - $ 109,913 $ 1,274,774 Average recorded investment in impaired loans for the three months ended September 30, 2015 2,317,506 287,989 95,764 - - 121,496 $ 2,822,755 Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Average recorded investment in impaired loans for the nine months ended September 30, 2016 $ 1,254,224 $ 9,286 $ - $ - $ - $ 112,801 $ 1,376,311 Average recorded investment in impaired loans for the nine months ended September 30, 2015 2,286,919 292,505 135,334 - - 133,985 2,848,743 The following table presents impaired loans and specific valuation allowance based on class level at December 31, 2015: Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total Impaired loans without a specific allowance: Recorded investment $ 848,467 $ 273,166 $ - $ - $ - $ 79,097 $ 1,200,730 Unpaid principal balance 921,718 273,166 - - - 79,097 1,273,981 Impaired loans with a specific allowance: Recorded investment 1,202,811 9,715 32,777 - - 43,712 1,289,015 Unpaid principal balance 1,259,063 11,111 36,696 - - 45,687 1,352,557 Specific allowance 13,969 129 173 - - 372 14,643 Total impaired loans: Recorded investment 2,051,278 282,881 32,777 - - 122,809 2,489,745 Unpaid principal balance 2,180,781 284,277 36,696 - - 124,784 2,626,538 Specific allowance 13,969 129 173 - - 372 14,643 Interest income of $7,618, $21,695, $10,777, $32,296 and $41,740 was recognized on impaired loans for the three and nine months ended September 30, 2016 (unaudited) and September 30, 2015 (unaudited) and for year-end December 31, 2015, respectively. At September 30, 2016, the Company had several loans that were modified in troubled debt restructurings and impaired. The modification of terms of such loans included one or a combination of the following: an extension of maturity, a reduction of the stated interest rate or a permanent reduction of the recorded investment in the loan. Total troubled debt restructured loan balance on nine loans was $899,000 as of September 30, 2016 (unaudited). There were no new troubled debt restructurings for the three or nine months ended September 30, 2016 and 2015. There was no troubled debt restructured loans modified in the past 12 months that subsequently defaulted. At September 30, 2016, the Company had one residential real estate loan as foreclosed property totaling $26,000. There were no consumer mortgage loans in the process of foreclosure according to local requirements of the applicable jurisdictions. |
Disclosures about Fair Value of
Disclosures about Fair Value of Assets and Liabilities | 9 Months Ended |
Sep. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Disclosures about Fair Value of Assets and Liabilities | Note 6: Disclosures about Fair Value of Assets and Liabilities Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value measurements must maximize the use of observable inputs and minimize the use of unobservable inputs. There is a hierarchy of three levels of inputs that may be used to measure fair value: Level 1 Quoted prices in active markets for identical assets or liabilities. Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Level 3 Unobservable inputs supported by little or no market activity and are significant to the fair value of the assets or liabilities. Recurring Measurements The following table presents the fair value measurements of assets recognized in the accompanying consolidated balance sheets measured at fair value on a recurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 (unaudited) and for the year end December 31, 2015: September 30, 2016 Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,422,473 $ - $ 5,422,473 $ - State and political subdivisions 2,061,755 - 2,061,755 - Mortgage-backed - GSE residential 2,019,610 - 2,019,610 - Collateralized mortgage obligations-GSE 436,021 - 436,021 - Mortgage servicing rights 65,065 - - 65,065 December 31, 2015 Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,924,942 $ - $ 5,924,942 $ - State and political subdivisions 2,558,886 - 2,558,886 - Mortgage-backed - GSE residential 2,570,256 - 2,570,256 - Collateralized mortgage obligations-GSE 659,654 - 659,654 - Mortgage servicing rights 83,176 - - 83,176 Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a recurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. There have been no significant changes in the valuation techniques during the nine months ended September 30, 2016 (unaudited) and the year ended December 31, 2015. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described on the following page. Available-for-Sale Securities Where quoted market prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated by using quoted prices of securities with similar characteristics or independent asset pricing services and pricing models, the inputs of which are market-based or independently sourced market parameters, including, but not limited to, yield curves, interest rates, volatilities, prepayments, defaults, cumulative loss projections and cash flows. Such securities are classified in Level 2 of the valuation hierarchy including U.S. Government and federal agency, state and political subdivisions, mortgage-backed securities GSE, and collateralized mortgage debt obligations GSE. In certain cases, where Level 1 or Level 2 inputs are not available, securities are classified within Level 3 of the hierarchy. The Company has no securities classified as Level 3. Mortgage Servicing Rights Mortgage servicing rights do not trade in an active, open market with readily observable prices. Accordingly, fair value is estimated using discounted cash flow models having significant inputs of discount rate, prepayment speed and default rate. Due to the nature of the valuation inputs, mortgage servicing rights are classified within Level 3 of the hierarchy. Mortgage servicing rights are tested for impairment on a quarterly basis. The Chief Financial Officer’s (CFO) office contracts with a pricing specialist to generate fair value estimates on at least a quarterly basis. The CFO’s office challenges the reasonableness of the assumptions used and reviews the methodology to ensure the estimated fair value complies with accounting standards generally accepted in the United States. Level 3 Reconciliation The following is a reconciliation of the beginning and ending balances of recurring fair value measurements recognized in the accompanying balance sheets using significant unobservable (Level 3) inputs: Three Months Ended September 30, Nine Months Ended September 30, 2016 2015 2016 2015 (Unaudited) Balance, beginning of period $ 67,766 $ 100,170 $ 83,176 $ 114,193 Total changes in fair value included in earnings (2,701 ) (8,700 ) (18,111 ) (22,723 ) Balance, end of period $ 65,065 $ 91,470 $ 65,065 $ 91,470 Nonrecurring Measurements The following table presents the fair value measurement of assets measured at fair value on a nonrecurring basis and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 (unaudited) and December 31, 2015: Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) September 30, 2016 (Unaudited) Collateral-dependent impaired loans, Net of ALLL $ 521,894 - - 521,894 December 31, 2015 Other real estate owned $ 202,100 $ - $ - $ 202,100 Collateral-dependent impaired loans, Net of ALLL 1,274,372 - - 1,274,372 Following is a description of the valuation methodologies and inputs used for assets measured at fair value on a nonrecurring basis and recognized in the accompanying consolidated balance sheets, as well as the general classification of such assets pursuant to the valuation hierarchy. For assets classified within Level 3 of the fair value hierarchy, the process used to develop the reported fair value is described below. Other Real Estate Owned Other real estate owned (OREO) is carried at the lower of fair value at acquisition date or current estimated fair value, less estimated cost to sell when the real estate is acquired. Estimated fair value of OREO is based on appraisals or evaluations. OREO is classified within Level 3 of the fair value hierarchy. Appraisals of OREO are obtained when the real estate is acquired and subsequently as deemed necessary by the CFO’s office. Appraisals are reviewed for accuracy and consistency by the CFO’s office. Appraisers are selected from the list of approved appraisers maintained by management. Collateral-dependent Impaired Loans, Net of ALLL The estimated fair value of collateral-dependent impaired loans is based on the appraised fair value of the collateral, less estimated cost to sell. Collateral-dependent impaired loans are classified within Level 3 of the fair value hierarchy. The Company considers the appraisal or evaluation as the starting point for determining fair value and then considers other factors and events in the environment that may affect the fair value. Appraisals of the collateral underlying collateral-dependent loans are obtained when the loan is determined to be collateral-dependent and subsequently as deemed necessary by the CFO’s office. Appraisals are reviewed for accuracy and consistency by the CFO’s office. Appraisers are selected from the list of approved appraisers maintained by management. The appraised values are reduced by discounts to consider lack of marketability and estimated cost to sell if repayment or satisfaction of the loan is dependent on the sale of the collateral. These discounts and estimates are developed by the CFO’s office by comparison to historical results. Unobservable (Level 3) Inputs The following table presents quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements: Valuation Weighted Fair Value Technique Unobservable Inputs Average At September 30, 2016 (Unaudited): Collateral-dependent $ 521,894 Market comparable Marketability discount 10% - 15% (13.5%) Mortgage servicing rights 65,065 Discounted Constant cash flow prepayment rate 10.7%-19.2% (18.0%) Probability of default 1% - 8% (2.9%) Discount rate 5.7% - 14% (10.4%) At December 31, 2015 Other real estate owned $ 202,100 Market comparable Comparability properties adjustment (%) Not available Collateral-dependent 1,274,372 Market comparable properties Marketability discount 10% - 15% (11.4%) Mortgage servicing rights 83,176 Discounted Constant cash flow prepayment rate 8.8% - 16% (11.9%) Probability of default 1% - 8% (1.6%) Discount rate 5.6% - 12.0% (10.4%) Fair Value of Financial Instruments The following tables present estimated fair values of the Company’s financial instruments and the level within the fair value hierarchy in which the fair value measurements fall at September 30, 2016 and December 31, 2015. Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Carrying Assets Inputs Inputs Amount (Level 1) (Level 2) (Level 3) (Unaudited) At September 30, 2016: Financial assets: Cash and cash equivalents $ 17,681,880 $ 17,681,880 $ - $ - FHLB Stock 686,200 - 686,200 - Loans held for sale 387,800 - 387,800 Loans, net of alloance for loan losses 120,591,746 - - 121,573,000 Accrued interest receivable 312,808 - 312,808 - Mortgage servicing rights 332,942 - - 570,111 Financial liabilities: Deposits 124,564,348 15,026,426 109,705,922 - FHLB advances 15,000,000 - 15,018,000 - Accrued interest payable 45,732 - 45,732 - Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Carrying Assets Inputs Inputs Amount (Level 1) (Level 2) (Level 3) At December 31, 2015: Financial assets: Cash and cash equivalents $ 10,906,893 $ 10,906,893 $ - $ - FHLB Stock 686,200 - 686,200 - Loans, net of allowance for loan losses 106,955,455 - - 107,347,000 Accrued interest receivable 314,174 - 314,174 - Mortgage servicing rights 325,539 - - 612,290 Financial liabilities: Deposits 113,330,856 13,940,853 99,414,003 - Federal Home Loan Bank advances 8,000,000 - 8,063,000 - Accrued interest payable 6,137 - 6,137 - The following methods were used to estimate the fair value of all other financial instruments recognized in the accompanying balance sheets at amounts other than fair value. Cash and Cash Equivalents and Federal Home Loan Bank Stock The carrying amount approximates fair value. Loan Held for Sale The carrying amount approximates fair value due to the insignificant time between origination and date of sale. The carrying amount is the amount funded and accrued interest. Loans, Net of Allowance for Loan Losses Fair value is estimated by discounting the future cash flows using the market rates at which similar notes would be made to borrowers with similar credit ratings and for the same remaining maturities. The market rates used are based on current rates the Bank would impose for similar loans and reflect a market participant assumption about risks associated with nonperformance, illiquidity, and the structure and term of the loans along with local economic and market conditions. Accrued Interest Receivable and Payable The carrying amount approximates fair value. The carrying amount is determined using the interest rate, balance and last payment date. Deposits Fair value of term deposits is estimated by discounting the future cash flows using rates of similar deposits with similar maturities. The market rates used were obtained from a knowledgeable independent third party and reviewed by the Bank. The rates were the average of current rates offered by local competitors of the Bank. The estimated fair value of demand, savings and money market deposits is the book value since rates are regularly adjusted to market rates and amounts are payable on demand at the reporting date. Federal Home Loan Bank Advances Fair value is estimated by discounting the future cash flows using rates of similar advances with similar maturities. These rates were obtained from current rates offered by the FHLB. |
Accounting Developments
Accounting Developments | 9 Months Ended |
Sep. 30, 2016 | |
New Accounting Pronouncements and Changes in Accounting Principles [Abstract] | |
Accounting Developments | Note 7: Accounting Developments Financial Accounting Standards Board (“FASB”) In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” In March 2016, the FASB issued ASU No. 2016-09, “Compensation-Stock Compensation (Topic 718)-Improvements to Employee Share-Based Payment Accounting.” In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326).” |
Earnings Per Share
Earnings Per Share | 9 Months Ended |
Sep. 30, 2016 | |
Earnings Per Share [Abstract] | |
Earnings (Loss) Per Share | Note 8: Earnings Per Share Three Months Ended Nine Months Ended September 30, 2016 September 30, 2016 (Unaudited) (Unaudited) Net Income $ 114,063 $ 94,357 Shares outstanding for basic EPS: Average shares outstanding 667,898 667,898 Less: Average unearned ESOP shares 47,906 48,439 619,992 619,459 Additional dilutive shares - - Shares outstanding for basic and diluted EPS 619,992 619,459 Basic and diluted earnings per share $ 0.18 $ 0.15 Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 (Unaudited) (Unaudited) Net Income $ 19,476 $ 61,625 Shares outstanding for basic EPS: Average shares outstanding 667,898 667,898 Less: Average unearned ESOP shares 50,576 50,841 617,322 617,057 Additional dilutive shares - - Shares outstanding for basic and diluted EPS 617,322 617,057 Basic and diluted earnings per share $ 0.03 $ 0.10 |
Accounting Policies (Policies)
Accounting Policies (Policies) | 9 Months Ended |
Sep. 30, 2016 | |
Accounting Policies [Abstract] | |
Basis of Presentation | The accompanying condensed consolidated financial statements were prepared in accordance with instructions for Form 10-Q and Rule 10-01 of Regulation S-X and, therefore, certain information or footnotes necessary for a complete presentation of financial position, results of operations, and cash flows in conformity with U.S. generally accepted accounting principles (GAAP) for interim financial information have been condensed or omitted pursuant to such rules and regulations. The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Estimates used in the preparation of the financial statements are based on various factors including the current interest rate environment and the general strength of the local economy. Changes in the overall interest rate environment can significantly affect the Company’s net interest income and the value of its recorded assets and liabilities. Actual results could differ from those estimates used in the preparation of the financial statements. However, in the opinion of management, all adjustments (consisting of only normal recurring accruals) which are necessary for a fair presentation of the financial statements have been included. The results of operations for the three-month and nine-month periods ended September 30, 2016, are not necessarily indicative of the results which may be expected for the entire year. Accordingly, these financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto of the Company as of December 31, 2015 included in Edgewater Bancorp, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2015. |
Principles of Consolidation | The consolidated financial statements include the accounts of the Edgewater Bancorp, Inc. and its wholly owned subsidiary, Edgewater Bank. All significant intercompany accounts and transactions have been eliminated in consolidation. |
Accounting Developments | Financial Accounting Standards Board (“FASB”) In February 2016, the FASB issued ASU No. 2016-02, “Leases (Topic 842).” In March 2016, the FASB issued ASU No. 2016-09, “Compensation-Stock Compensation (Topic 718)-Improvements to Employee Share-Based Payment Accounting.” In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments-Credit Losses (Topic 326).” |
Securities (Tables)
Securities (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Investments Debt And Equity Securities [Abstract] | |
Schedule of amortized cost and approximate fair values with gross unrealized gains and losses of securities | September 30, 2016 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,415,919 $ 7,024 $ 470 $ 5,422,473 State and political subdivisions 2,053,108 8,647 - 2,061,755 Mortgage-backed-Government Sponsored Enterprise (GSE)-residential 1,988,044 31,592 26 2,019,610 Collateralized mortgage obligations-GSE 431,129 4,892 - 436,021 Total available-for-sale securities $ 9,888,200 $ 52,155 $ 496 $ 9,939,859 December 31, 2015 Gross Gross Amortized Unrealized Unrealized Fair Cost Gains Losses Value Available-for-sale securities: U.S. Government and federal agency $ 5,952,239 $ 925 $ 28,222 $ 5,924,942 State and political subdivisions 2,555,544 8,357 5,015 2,558,886 Mortgage-backed -Government- Sponsored Enterprise (GSE)-residential 2,566,762 14,222 10,728 2,570,256 Collateralized mortgage obligations-GSE 653,493 6,161 - 659,654 Total available-for-sale securities $ 11,728,038 $ 29,665 $ 43,965 $ 11,713,738 |
Schedule of amortized cost and fair value of available-for-sale securities by contractual maturity | September 30, 2016 Amortized Fair Cost Value (Unaudited) Within one year $ 1,283,468 $ 1,288,572 After one through five years 6,185,559 6,195,656 7,469,027 7,484,228 Mortgage-backed - GSE residential 1,988,044 2,019,610 Collateralized mortgage obligations-GSE 431,129 436,021 $ 9,888,200 $ 9,939,859 |
Schedule of gross unrealized losses and fair value of investments with unrealized losses in a continuous unrealized loss position | September 30, 2016 Less than 12 Months 12 Months or Longer Total Gross Gross Gross Fair Unrealized Fair Unrealized Fair Unrealized Value Losses Value Losses Value Losses (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 1,998,500 $ 470 $ - $ - $ 1,998,500 $ 470 Mortgage-backed -GSE residential - - 1,584 26 1,584 26 $ 1,998,500 $ 470 $ 1,584 $ 26 $ 2,000,084 $ 496 December 31, 2015 Less than 12 Months 12 Months or Longer Total Gross Gross Gross Fair Unrealized Fair Unrealized Fair Unrealized Value Losses Value Losses Value Losses Available-for-sale securities: U.S. Government and federal agency $ 3,524,074 $ 19,656 $ 990,379 $ 8,566 $ 4,514,453 $ 28,222 State and political subdivisions - - 494,985 5,015 494,985 5,015 Mortgage-backed -GSE residential 1,602,805 10,728 - - 1,602,805 10,728 $ 5,126,879 $ 30,384 $ 1,485,364 $ 13,581 $ 6,612,243 $ 43,965 |
Loans and Allowance (Tables)
Loans and Allowance (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Receivables [Abstract] | |
Schedule of classes of loans | September December 31, 2016 2015 (Unaudited) Real estate loans: Residential 1-4 family $ 47,568,440 $ 45,402,431 Commercial real estate 37,614,858 32,374,013 Construction and land 4,010,158 1,975,842 Total real estate 89,193,456 79,752,286 Commercial and industrial 9,433,055 8,147,480 Warehouse line 14,274,318 10,000,000 Consumer loans: Home equity loans and lines of credit 7,731,560 9,003,016 Other consumer loans 1,155,271 1,101,856 Total consumer 8,886,831 10,104,872 Gross loans 121,787,660 108,004,638 Net deferred loan fees (24,732 ) (26,191 ) Allowance for loan losses 1,220,646 1,075,374 Net loans $ 120,591,746 $ 106,955,455 |
Schedule of activity in allowance for loan losses and the recorded investment in loans based on portfolio segment and impairment method | Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) Three Months Ended September 30, 2016: Balance, beginning of period $ 339,435 $ 644,586 $ 34,273 $ 65,596 $ 56,526 $ 1,140,416 Provision (credit) for loan losses 15,596 59,590 1,985 12,785 (9,956 ) 80,000 Loans charged to the allowance - (291 ) - - - (291 ) Recoveries of loans previously charged off 521 - - - - 521 Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Nine Months Ended September 30, 2016: Balance, beginning of period $ 337,230 $ 504,023 $ 69,337 $ 60,787 $ 103,997 $ 1,075,374 Provision (credit) for loan losses 18,389 197,523 (33,079 ) 17,594 (57,427 ) 143,000 Loans charged to the allowance (2,020 ) (291 ) - - - (2,311 ) Recoveries of loans previously charged off 1,953 2,630 - - - 4,583 Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) Three Months Ended September 30, 2015: Balance, beginning of period $ 205,076 $ 479,157 $ 229,584 $ 54,988 $ 55,273 $ 1,024,078 Provision (credit) for loan losses 30,751 173,933 (193,321 ) 5,092 13,545 30,000 Loans charged to the allowance (569 ) - - - - (569 ) Recoveries of loans previously charged off 365 600 - - - 965 Balance, end of period $ 235,623 $ 653,690 $ 36,263 $ 60,080 $ 68,818 $ 1,054,474 Nine Months Ended September 30, 2015: Balance, beginning of period $ 222,618 $ 503,621 $ 248,388 $ - $ 100,724 $ 1,075,351 Provision (credit) for loan losses 209 210,084 (212,125 ) 60,080 (13,248 ) 45,000 Loans charged to the allowance (569 ) (62,015 ) - - (18,657 ) (81,241 ) Recoveries of loans previously charged off 13,365 2,000 - - - 15,365 Balance, end of period $ 235,623 $ 653,690 $ 36,263 $ 60,080 $ 68,818 $ 1,054,474 Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total (Unaudited) At September 30, 2016: Allowance: Balance, end of period $ 355,552 $ 703,885 $ 36,258 $ 78,381 $ 46,570 $ 1,220,646 Ending balance: individually evaluated for impairment $ 14,749 $ 141 $ - $ - $ 230 $ 15,120 Ending balance: collectively evaluated for impairment $ 340,803 $ 703,744 $ 36,258 $ 78,381 $ 46,340 $ 1,205,526 Loans: Ending balance $ 47,568,440 $ 41,625,016 $ 9,433,055 $ 14,274,318 $ 8,886,831 $ 121,787,660 Ending balance individually evaluated for impairment $ 1,572,218 $ 8,856 $ - $ - $ 124,187 $ 1,705,261 Ending balance collectively evaluated for impairment $ 45,996,222 $ 41,616,160 $ 9,433,055 $ 14,274,318 $ 8,762,644 $ 120,082,399 Residential Commercial Commercial Warehouse 1-4 Family Real Estate and Industrial Line Consumer Total At December 31, 2015: Allowance: Balance, end of period $ 337,230 $ 504,023 $ 69,337 $ 60,787 $ 103,997 $ 1,075,374 Ending balance: individually evaluated for impairment $ 13,969 $ 302 $ - $ - $ 372 $ 14,643 Ending balance: collectively evaluated for impairment $ 323,261 $ 503,721 $ 69,337 $ 60,787 $ 103,625 $ 1,060,731 Loans: Ending balance $ 45,402,431 $ 34,349,855 $ 8,147,480 $ 10,000,000 $ 10,104,872 $ 108,004,638 Ending balance individually evaluated for impairment $ 2,051,278 $ 315,658 $ - $ - $ 122,809 $ 2,489,745 Ending balance collectively evaluated for impairment $ 43,351,153 $ 34,034,197 $ 8,147,480 $ 10,000,000 $ 9,982,063 $ 105,514,893 |
Schedule of credit risk profile of the Bank's loan portfolio based on internal rating category and payment activity | Residential Commercial Construction Commercial Warehouse Other 1-4 Family Real Estate and Land and Industrial Line Home Equity Consumer Total (Unaudited) Pass (1-5) $ 46,772,079 $ 36,090,697 $ 4,010,158 $ 9,433,055 $ 14,274,318 $ 7,683,720 $ 1,155,271 $ 119,419,298 Special Mention (6) - 33,830 - - - - - 33,830 Substandard (7) 796,361 1,490,331 - - - 47,840 - 2,334,532 Doubtful (8) - - - - - - - - Loss (9) - - - - - - - - Total $ 47,568,440 $ 37,614,858 $ 4,010,158 $ 9,433,055 $ 14,274,318 $ 7,731,560 $ 1,155,271 $ 121,787,660 Residential Commercial Construction Commercial Warehouse Other 1-4 Family Real Estate and Land and Industrial Line Home Equity Consumer Total Pass (1-5) $ 44,838,588 $ 30,037,894 $ 1,966,182 $ 8,147,480 $ 10,000,000 $ 9,003,016 $ 1,101,856 $ 105,095,016 Special Mention (6) - 1,553,936 - - - - - 1,553,936 Substandard (7) 563,843 782,183 9,660 - - - - 1,355,686 Doubtful (8) - - - - - - - - Loss (9) - - - - - - - - Total $ 45,402,431 $ 32,374,013 $ 1,975,842 $ 8,147,480 $ 10,000,000 $ 9,003,016 $ 1,101,856 $ 108,004,638 |
Schedule of the Bank's loan portfolio aging analysis of the recorded investment in loans | Total Loans > 30-59 Days 60-89 Days Greater Than Total Total 90 Days & Past Due Past Due 90 Days Past Due Current Loans Accruimg (Unaudited) Residential 1-4 family $ 353,562 $ 428,317 $ 755,430 $ 1,537,309 $ 46,031,131 $ 47,568,440 $ 13,246 Commercial real estate 33,830 - 8,856 42,686 37,572,172 37,614,858 - Construction and land - - 21,918 21,918 3,988,240 4,010,158 21,918 Commercial and industrial - - - - 9,433,055 9,433,055 - Warehouse Line - - - - 14,274,318 14,274,318 - Home equity 89,667 22,628 - 112,295 7,619,265 7,731,560 - Other consumer 236 - - 236 1,155,035 1,155,271 - $ 477,295 $ 450,945 $ 786,204 $ 1,714,444 $ 120,073,216 $ 121,787,660 $ 35,164 Total Loans > 30-59 Days 60-89 Days Greater Than Total Total 90 Days & Past Due Past Due 90 Days Past Due Current Loans Accruimg (Unaudited) Residential 1-4 family $ 1,124,518 $ 312,454 $ 555,497 $ 1,992,469 $ 43,409,962 $ 45,402,431 $ - Commercial real estate 9,715 - - 9,715 32,364,298 32,374,013 - Construction and land - 23,118 9,660 32,778 1,943,064 1,975,842 - Commercial and industrial 99,541 - - 99,541 8,047,939 8,147,480 - Warehouse Line - - - - 10,000,000 10,000,000 - Home equity 72,128 10,288 8,309 90,725 8,912,291 9,003,016 - Other consumer - 2,852 - 2,852 1,099,004 1,101,856 - $ 1,305,902 $ 348,712 $ 573,466 $ 2,228,080 $ 105,776,558 $ 108,004,638 $ - |
Schedule of the bank's nonaccrual loans | September 30, December 31, 2016 2015 (Unaudited) Residential 1-4 family $ 796,361 $ 1,233,905 Commercial real estate 8,856 9,715 Construction and land - 32,777 Commercial and industrial - - Warehouse Line - - Home equity 47,840 43,712 Other consumer - - $ 853,057 $ 1,320,109 |
Schedule of impaired loans and specific valuation allowance based on class level | Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Impaired loans without a specific allowance: Recorded investment $ 511,447 $ - $ - $ - $ - $ 76,347 $ 587,794 Unpaid principal balance 588,354 - - - - 76,347 664,701 Impaired loans with a specific allowance: Recorded investment 1,060,771 8,856 - - - 47,840 1,117,467 Unpaid principal balance 1,093,353 10,438 - - - 51,714 1,155,505 Specific allowance 14,749 141 - - - 230 15,120 Total impaired loans: Recorded investment 1,572,218 8,856 - - - 124,187 1,705,261 Unpaid principal balance 1,681,707 10,438 - - - 128,061 1,820,206 Specific allowance 14,749 141 - - - 230 15,120 Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Average recorded investment in impaired loans for the three months ended September 30, 2016 $ 1,155,575 $ 9,286 $ - $ - $ - $ 109,913 $ 1,274,774 Average recorded investment in impaired loans for the three months ended September 30, 2015 2,317,506 287,989 95,764 - - 121,496 $ 2,822,755 Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total (Unaudited) Average recorded investment in impaired loans for the nine months ended September 30, 2016 $ 1,254,224 $ 9,286 $ - $ - $ - $ 112,801 $ 1,376,311 Average recorded investment in impaired loans for the nine months ended September 30, 2015 2,286,919 292,505 135,334 - - 133,985 2,848,743 Residential Commercial Construction Commercial Warehouse 1-4 Family Real Estate and Land and Industrial Line Home Equity Total Impaired loans without a specific allowance: Recorded investment $ 848,467 $ 273,166 $ - $ - $ - $ 79,097 $ 1,200,730 Unpaid principal balance 921,718 273,166 - - - 79,097 1,273,981 Impaired loans with a specific allowance: Recorded investment 1,202,811 9,715 32,777 - - 43,712 1,289,015 Unpaid principal balance 1,259,063 11,111 36,696 - - 45,687 1,352,557 Specific allowance 13,969 129 173 - - 372 14,643 Total impaired loans: Recorded investment 2,051,278 282,881 32,777 - - 122,809 2,489,745 Unpaid principal balance 2,180,781 284,277 36,696 - - 124,784 2,626,538 Specific allowance 13,969 129 173 - - 372 14,643 |
Disclosures About Fair Value 20
Disclosures About Fair Value of Assets and Liabilities (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Fair Value Disclosures [Abstract] | |
Schedule of fair value measurements of assets measured at fair value on a recurring basis | September 30, 2016 Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,422,473 $ - $ 5,422,473 $ - State and political subdivisions 2,061,755 - 2,061,755 - Mortgage-backed - GSE residential 2,019,610 - 2,019,610 - Collateralized mortgage obligations-GSE 436,021 - 436,021 - Mortgage servicing rights 65,065 - - 65,065 December 31, 2015 Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) (Unaudited) Available-for-sale securities: U.S. Government and federal agency $ 5,924,942 $ - $ 5,924,942 $ - State and political subdivisions 2,558,886 - 2,558,886 - Mortgage-backed - GSE residential 2,570,256 - 2,570,256 - Collateralized mortgage obligations-GSE 659,654 - 659,654 - Mortgage servicing rights 83,176 - - 83,176 |
Schedule of reconciliation of the beginning and ending balances of recurring fair value measurements recognized using significant unobservable (Level 3) inputs | Three Months Ended September 30, Nine Months Ended September 30, 2016 2015 2016 2015 (Unaudited) Balance, beginning of period $ 67,766 $ 100,170 $ 83,176 $ 114,193 Total changes in fair value included in earnings (2,701 ) (8,700 ) (18,111 ) (22,723 ) Balance, end of period $ 65,065 $ 91,470 $ 65,065 $ 91,470 |
Schedule of fair value measurement of assets and liabilities measured at fair value on a nonrecurring basis | Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Fair Assets Inputs Inputs Assets Value (Level 1) (Level 2) (Level 3) September 30, 2016 (Unaudited) Collateral-dependent impaired loans, Net of ALLL $ 521,894 - - 521,894 December 31, 2015 Other real estate owned $ 202,100 $ - $ - $ 202,100 Collateral-dependent impaired loans, Net of ALLL 1,274,372 - - 1,274,372 |
Schedule of quantitative information about unobservable inputs used in recurring and nonrecurring Level 3 fair value measurements other than goodwill | Valuation Weighted Fair Value Technique Unobservable Inputs Average At September 30, 2016 (Unaudited): Collateral-dependent $ 521,894 Market comparable Marketability discount 10% - 15% (13.5%) Mortgage servicing rights 65,065 Discounted Constant cash flow prepayment rate 10.7%-19.2% (18.0%) Probability of default 1% - 8% (2.9%) Discount rate 5.7% - 14% (10.4%) At December 31, 2015 Other real estate owned $ 202,100 Market comparable Comparability properties adjustment (%) Not available Collateral-dependent 1,274,372 Market comparable properties Marketability discount 10% - 15% (11.4%) Mortgage servicing rights 83,176 Discounted Constant cash flow prepayment rate 8.8% - 16% (11.9%) Probability of default 1% - 8% (1.6%) Discount rate 5.6% - 12.0% (10.4%) |
Schedule of estimated fair values of the Company's financial instruments | Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Carrying Assets Inputs Inputs Amount (Level 1) (Level 2) (Level 3) (Unaudited) At September 30, 2016: Financial assets: Cash and cash equivalents $ 17,681,880 $ 17,681,880 $ - $ - FHLB Stock 686,200 - 686,200 - Loans held for sale 387,800 - 387,800 Loans, net of alloance for loan losses 120,591,746 - - 121,573,000 Accrued interest receivable 312,808 - 312,808 - Mortgage servicing rights 332,942 - - 570,111 Financial liabilities: Deposits 124,564,348 15,026,426 109,705,922 - FHLB advances 15,000,000 - 15,018,000 - Accrued interest payable 45,732 - 45,732 - Fair Value Measurements Using Quoted Prices in Significant Active Markets Other Significant for Identical Observable Unobservable Carrying Assets Inputs Inputs Amount (Level 1) (Level 2) (Level 3) At December 31, 2015: Financial assets: Cash and cash equivalents $ 10,906,893 $ 10,906,893 $ - $ - FHLB Stock 686,200 - 686,200 - Loans, net of allowance for loan losses 106,955,455 - - 107,347,000 Accrued interest receivable 314,174 - 314,174 - Mortgage servicing rights 325,539 - - 612,290 Financial liabilities: Deposits 113,330,856 13,940,853 99,414,003 - Federal Home Loan Bank advances 8,000,000 - 8,063,000 - Accrued interest payable 6,137 - 6,137 - |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 9 Months Ended |
Sep. 30, 2016 | |
Earnings Per Share [Abstract] | |
Schedule of earnings per share | Three Months Ended Nine Months Ended September 30, 2016 September 30, 2016 (Unaudited) (Unaudited) Net Income $ 114,063 $ 94,357 Shares outstanding for basic EPS: Average shares outstanding 667,898 667,898 Less: Average unearned ESOP shares 47,906 48,439 619,992 619,459 Additional dilutive shares - - Shares outstanding for basic and diluted EPS 619,992 619,459 Basic and diluted earnings per share $ 0.18 $ 0.15 Three Months Ended Nine Months Ended September 30, 2015 September 30, 2015 (Unaudited) (Unaudited) Net Income $ 19,476 $ 61,625 Shares outstanding for basic EPS: Average shares outstanding 667,898 667,898 Less: Average unearned ESOP shares 50,576 50,841 617,322 617,057 Additional dilutive shares - - Shares outstanding for basic and diluted EPS 617,322 617,057 Basic and diluted earnings per share $ 0.03 $ 0.10 |
Nature of Operations and Conver
Nature of Operations and Conversion (Detail Textuals) - Plan of Conversion and Reorganization | 1 Months Ended |
Jan. 16, 2014USD ($)$ / sharesshares | |
Nature Of Operations And Conversion [Line Items] | |
Shares issued to new company | shares | 667,898 |
Offering price per share (in dollars per share) | $ / shares | $ 10 |
Offering costs | $ | $ 1,455,000 |
Net proceeds from the stock offering | $ | $ 4,690,000 |
Shares of common stock purchased under employee stock ownership plan (in shares) | shares | 53,431 |
Issue price of common stock (in dollars per share) | $ / shares | $ 10 |
Securities (Details)
Securities (Details) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Available-for-sale securities: | ||
Amortized Cost | $ 9,888,200 | $ 11,728,038 |
Gross Unrealized Gains | 52,155 | 29,665 |
Gross Unrealized Losses | 496 | 43,965 |
Fair Value | 9,939,859 | 11,713,738 |
U.S. Government and federal agency | ||
Available-for-sale securities: | ||
Amortized Cost | 5,415,919 | 5,952,239 |
Gross Unrealized Gains | 7,024 | 925 |
Gross Unrealized Losses | 470 | 28,222 |
Fair Value | 5,422,473 | 5,924,942 |
State and political subdivisions | ||
Available-for-sale securities: | ||
Amortized Cost | 2,053,108 | 2,555,544 |
Gross Unrealized Gains | 8,647 | 8,357 |
Gross Unrealized Losses | 5,015 | |
Fair Value | 2,061,755 | 2,558,886 |
Mortgage-backed-Government-Sponsored Enterprise (GSE)-residential | ||
Available-for-sale securities: | ||
Amortized Cost | 1,988,044 | 2,566,762 |
Gross Unrealized Gains | 31,592 | 14,222 |
Gross Unrealized Losses | 26 | 10,728 |
Fair Value | 2,019,610 | 2,570,256 |
Collateralized mortgage obligations - GSE | ||
Available-for-sale securities: | ||
Amortized Cost | 431,129 | 653,493 |
Gross Unrealized Gains | 4,892 | 6,161 |
Gross Unrealized Losses | ||
Fair Value | $ 436,021 | $ 659,654 |
Securities (Details 1)
Securities (Details 1) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Amortized Cost | ||
Within one year | $ 1,283,468 | |
After one through five years | 6,185,559 | |
Total amortized cost before mortgage-backed securities | 7,469,027 | |
Totals | 9,888,200 | $ 11,728,038 |
Fair Value | ||
Within one year | 1,288,572 | |
After one through five years | 6,195,656 | |
Total fair value before mortgage-backed securities | 7,484,228 | |
Totals | 9,939,859 | 11,713,738 |
Mortgage-backed - GSE residential | ||
Amortized Cost | ||
Totals | 1,988,044 | 2,566,762 |
Fair Value | ||
Totals | 2,019,610 | 2,570,256 |
Collateralized mortgage obligations - GSE | ||
Amortized Cost | ||
Totals | 431,129 | 653,493 |
Fair Value | ||
Totals | $ 436,021 | $ 659,654 |
Securities (Details 2)
Securities (Details 2) - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2016 | Dec. 31, 2015 | |
Fair Value | ||
Less than 12 Months | $ 1,998,500 | $ 5,126,879 |
12 Months or More | 1,584 | 1,485,364 |
Total | 2,000,084 | 6,612,243 |
Gross Unrealized Losses | ||
Less than 12 Months | 470 | 30,384 |
12 Months or Longer | 26 | 13,581 |
Total | 496 | 43,965 |
U.S. Government and federal agency | ||
Fair Value | ||
Less than 12 Months | 1,998,500 | 3,524,074 |
12 Months or More | 990,379 | |
Total | 1,998,500 | 4,514,453 |
Gross Unrealized Losses | ||
Less than 12 Months | 470 | 19,656 |
12 Months or Longer | 8,566 | |
Total | 470 | 28,222 |
State and political subdivisions | ||
Fair Value | ||
Less than 12 Months | ||
12 Months or More | 494,985 | |
Total | 494,985 | |
Gross Unrealized Losses | ||
Less than 12 Months | ||
12 Months or Longer | 5,015 | |
Total | 5,015 | |
Mortgage-backed - GSE residential | ||
Fair Value | ||
Less than 12 Months | 1,602,805 | |
12 Months or More | 1,584 | |
Total | 1,584 | 1,602,805 |
Gross Unrealized Losses | ||
Less than 12 Months | 10,728 | |
12 Months or Longer | 26 | |
Total | $ 26 | $ 10,728 |
Securities (Detail Textuals)
Securities (Detail Textuals) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Investments Debt And Equity Securities [Abstract] | ||
Carrying value of securities pledged as collateral to secure public deposits and for other purposes | $ 205,313 | $ 246,401 |
Fair value of debt securities reported at an amount less than historical cost | $ 2,000,084 | $ 6,612,243 |
Debt securities reported at an amount less than historical cost as percentage of investment portfolio | 20.00% | 56.00% |
Loans and Allowance (Details)
Loans and Allowance (Details) - USD ($) | Sep. 30, 2016 | Jun. 30, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Dec. 31, 2014 |
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | $ 121,787,660 | $ 108,004,638 | ||||
Net deferred loan fees | (24,732) | (26,191) | ||||
Allowance for loan losses | 1,220,646 | $ 1,140,416 | 1,075,374 | $ 1,054,474 | $ 1,024,078 | $ 1,075,351 |
Net loans | 120,591,746 | 106,955,455 | ||||
Real estate loans | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 89,193,456 | 79,752,286 | ||||
Real estate loans | Residential 1-4 family | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 47,568,440 | 45,402,431 | ||||
Allowance for loan losses | 355,552 | 339,435 | 337,230 | 235,623 | 205,076 | 222,618 |
Real estate loans | Commercial real estate | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 37,614,858 | 32,374,013 | ||||
Allowance for loan losses | 703,885 | 644,586 | 504,023 | 653,690 | 479,157 | 503,621 |
Real estate loans | Construction and Land | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 4,010,158 | 1,975,842 | ||||
Commercial and industrial | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 9,433,055 | 8,147,480 | ||||
Allowance for loan losses | 36,258 | 34,273 | 69,337 | 36,263 | 229,584 | 248,388 |
Warehouse line | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 14,274,318 | 10,000,000 | ||||
Allowance for loan losses | 78,381 | 65,596 | 60,787 | 60,080 | 54,988 | |
Consumer loans | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 8,886,831 | 10,104,872 | ||||
Allowance for loan losses | 46,570 | $ 56,526 | 103,997 | $ 68,818 | $ 55,273 | $ 100,724 |
Consumer loans | Home equity loans and lines of credit | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | 7,731,560 | 9,003,016 | ||||
Consumer loans | Other consumer loans | ||||||
Loans and Leases Receivable Disclosure [Line Items] | ||||||
Gross loans | $ 1,155,271 | $ 1,101,856 |
Loans and Allowance (Details 1)
Loans and Allowance (Details 1) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Allowance for loan losses | ||||
Balance, beginning of period | $ 1,140,416 | $ 1,024,078 | $ 1,075,374 | $ 1,075,351 |
Provision (credit) for loan losses | 80,000 | 30,000 | 143,000 | 45,000 |
Loans charged to the allowance | (291) | (569) | (2,311) | (81,241) |
Recoveries of loans previously charged off | 521 | 965 | 4,583 | 15,365 |
Balance, end of period | 1,220,646 | 1,054,474 | 1,220,646 | 1,054,474 |
Real estate loans | Residential 1-4 Family | ||||
Allowance for loan losses | ||||
Balance, beginning of period | 339,435 | 205,076 | 337,230 | 222,618 |
Provision (credit) for loan losses | 15,596 | 30,751 | 18,389 | 209 |
Loans charged to the allowance | (569) | (2,020) | (569) | |
Recoveries of loans previously charged off | 521 | 365 | 1,953 | 13,365 |
Balance, end of period | 355,552 | 235,623 | 355,552 | 235,623 |
Real estate loans | Commercial Real Estate | ||||
Allowance for loan losses | ||||
Balance, beginning of period | 644,586 | 479,157 | 504,023 | 503,621 |
Provision (credit) for loan losses | 59,590 | 173,933 | 197,523 | 210,084 |
Loans charged to the allowance | (291) | (291) | (62,015) | |
Recoveries of loans previously charged off | 600 | 2,630 | 2,000 | |
Balance, end of period | 703,885 | 653,690 | 703,885 | 653,690 |
Commercial and Industrial | ||||
Allowance for loan losses | ||||
Balance, beginning of period | 34,273 | 229,584 | 69,337 | 248,388 |
Provision (credit) for loan losses | 1,985 | (193,321) | (33,079) | (212,125) |
Loans charged to the allowance | ||||
Recoveries of loans previously charged off | ||||
Balance, end of period | 36,258 | 36,263 | 36,258 | 36,263 |
Warehouse Line | ||||
Allowance for loan losses | ||||
Balance, beginning of period | 65,596 | 54,988 | 60,787 | |
Provision (credit) for loan losses | 12,785 | 5,092 | 17,594 | 60,080 |
Loans charged to the allowance | ||||
Recoveries of loans previously charged off | ||||
Balance, end of period | 78,381 | 60,080 | 78,381 | 60,080 |
Consumer | ||||
Allowance for loan losses | ||||
Balance, beginning of period | 56,526 | 55,273 | 103,997 | 100,724 |
Provision (credit) for loan losses | (9,956) | 13,545 | (57,427) | (13,248) |
Loans charged to the allowance | (18,657) | |||
Recoveries of loans previously charged off | ||||
Balance, end of period | $ 46,570 | $ 68,818 | $ 46,570 | $ 68,818 |
Loans and Allowance (Details 2)
Loans and Allowance (Details 2) - USD ($) | Sep. 30, 2016 | Jun. 30, 2016 | Dec. 31, 2015 | Sep. 30, 2015 | Jun. 30, 2015 | Dec. 31, 2014 |
Allowance: | ||||||
Balance, end of period | $ 1,220,646 | $ 1,140,416 | $ 1,075,374 | $ 1,054,474 | $ 1,024,078 | $ 1,075,351 |
Ending balance: individually evaluated for impairment | 15,120 | 14,643 | ||||
Ending balance: collectively evaluated for impairment | 1,205,526 | 1,060,731 | ||||
Loans: | ||||||
Ending balance | 121,787,660 | 108,004,638 | ||||
Ending balance individually evaluated for impairment | 1,705,261 | 2,489,745 | ||||
Ending balance collectively evaluated for impairment | 120,082,399 | 105,514,893 | ||||
Real estate loans | ||||||
Loans: | ||||||
Ending balance | 89,193,456 | 79,752,286 | ||||
Real estate loans | Residential 1-4 Family | ||||||
Allowance: | ||||||
Balance, end of period | 355,552 | 339,435 | 337,230 | 235,623 | 205,076 | 222,618 |
Ending balance: individually evaluated for impairment | 14,749 | 13,969 | ||||
Ending balance: collectively evaluated for impairment | 340,803 | 323,261 | ||||
Loans: | ||||||
Ending balance | 47,568,440 | 45,402,431 | ||||
Ending balance individually evaluated for impairment | 1,572,218 | 2,051,278 | ||||
Ending balance collectively evaluated for impairment | 45,996,222 | 43,351,153 | ||||
Real estate loans | Commercial Real Estate | ||||||
Allowance: | ||||||
Balance, end of period | 703,885 | 644,586 | 504,023 | 653,690 | 479,157 | 503,621 |
Ending balance: individually evaluated for impairment | 141 | 302 | ||||
Ending balance: collectively evaluated for impairment | 703,744 | 503,721 | ||||
Loans: | ||||||
Ending balance | 41,625,016 | 34,349,855 | ||||
Ending balance individually evaluated for impairment | 8,856 | 315,658 | ||||
Ending balance collectively evaluated for impairment | 41,616,160 | 34,034,197 | ||||
Commercial and Industrial | ||||||
Allowance: | ||||||
Balance, end of period | 36,258 | 34,273 | 69,337 | 36,263 | 229,584 | 248,388 |
Ending balance: individually evaluated for impairment | ||||||
Ending balance: collectively evaluated for impairment | 36,258 | 69,337 | ||||
Loans: | ||||||
Ending balance | 9,433,055 | 8,147,480 | ||||
Ending balance individually evaluated for impairment | ||||||
Ending balance collectively evaluated for impairment | 9,433,055 | 8,147,480 | ||||
Warehouse Line | ||||||
Allowance: | ||||||
Balance, end of period | 78,381 | 65,596 | 60,787 | 60,080 | 54,988 | |
Ending balance: individually evaluated for impairment | ||||||
Ending balance: collectively evaluated for impairment | 78,381 | 60,787 | ||||
Loans: | ||||||
Ending balance | 14,274,318 | 10,000,000 | ||||
Ending balance individually evaluated for impairment | ||||||
Ending balance collectively evaluated for impairment | 14,274,318 | 10,000,000 | ||||
Consumer | ||||||
Allowance: | ||||||
Balance, end of period | 46,570 | $ 56,526 | 103,997 | $ 68,818 | $ 55,273 | $ 100,724 |
Ending balance: individually evaluated for impairment | 230 | 372 | ||||
Ending balance: collectively evaluated for impairment | 46,340 | 103,625 | ||||
Loans: | ||||||
Ending balance | 8,886,831 | 10,104,872 | ||||
Ending balance individually evaluated for impairment | 124,187 | 122,809 | ||||
Ending balance collectively evaluated for impairment | $ 8,762,644 | $ 9,982,063 |
Loans and Allowance (Details 3)
Loans and Allowance (Details 3) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Financing Receivable, Recorded Investment [Line Items] | ||
Total | $ 121,787,660 | $ 108,004,638 |
Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 119,419,298 | 105,095,016 |
Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 33,830 | 1,553,936 |
Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 2,334,532 | 1,355,686 |
Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 89,193,456 | 79,752,286 |
Real estate loans | Residential 1-4 Family | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 47,568,440 | 45,402,431 |
Real estate loans | Residential 1-4 Family | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 46,772,079 | 44,838,588 |
Real estate loans | Residential 1-4 Family | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Residential 1-4 Family | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 796,361 | 563,843 |
Real estate loans | Residential 1-4 Family | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Residential 1-4 Family | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Commercial real estate | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 37,614,858 | 32,374,013 |
Real estate loans | Commercial real estate | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 36,090,697 | 30,037,894 |
Real estate loans | Commercial real estate | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 33,830 | 1,553,936 |
Real estate loans | Commercial real estate | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 1,490,331 | 782,183 |
Real estate loans | Commercial real estate | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Commercial real estate | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Construction and Land | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 4,010,158 | 1,975,842 |
Real estate loans | Construction and Land | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 4,010,158 | 1,966,182 |
Real estate loans | Construction and Land | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Construction and Land | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 9,660 | |
Real estate loans | Construction and Land | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Real estate loans | Construction and Land | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Commercial and Industrial | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 9,433,055 | 8,147,480 |
Commercial and Industrial | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 9,433,055 | 8,147,480 |
Commercial and Industrial | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Commercial and Industrial | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Commercial and Industrial | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Commercial and Industrial | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Warehouse Line | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 14,274,318 | 10,000,000 |
Warehouse Line | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 14,274,318 | 10,000,000 |
Warehouse Line | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Warehouse Line | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Warehouse Line | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Warehouse Line | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 8,886,831 | 10,104,872 |
Consumer | Home Equity | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 7,731,560 | 9,003,016 |
Consumer | Home Equity | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 7,683,720 | 9,003,016 |
Consumer | Home Equity | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Home Equity | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 47,840 | |
Consumer | Home Equity | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Home Equity | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Other Consumer | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 1,155,271 | 1,101,856 |
Consumer | Other Consumer | Pass | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | 1,155,271 | 1,101,856 |
Consumer | Other Consumer | Special mention | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Other Consumer | Substandard | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Other Consumer | Doubtful | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total | ||
Consumer | Other Consumer | Loss | ||
Financing Receivable, Recorded Investment [Line Items] | ||
Total |
Loans and Allowance (Details 4)
Loans and Allowance (Details 4) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | $ 1,714,444 | $ 2,228,080 |
Current | 120,073,216 | 105,776,558 |
Total Loans | 121,787,660 | 108,004,638 |
Total Loans > 90 Days & Accruing | 35,164 | |
30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 477,295 | 1,305,902 |
60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 450,945 | 348,712 |
Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 786,204 | 573,466 |
Real estate loans | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Loans | 89,193,456 | 79,752,286 |
Real estate loans | Residential 1-4 family | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 1,537,309 | 1,992,469 |
Current | 46,031,131 | 43,409,962 |
Total Loans | 47,568,440 | 45,402,431 |
Total Loans > 90 Days & Accruing | 13,246 | |
Real estate loans | Residential 1-4 family | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 353,562 | 1,124,518 |
Real estate loans | Residential 1-4 family | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 428,317 | 312,454 |
Real estate loans | Residential 1-4 family | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 755,430 | 555,497 |
Real estate loans | Commercial real estate | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 42,686 | 9,715 |
Current | 37,572,172 | 32,364,298 |
Total Loans | 37,614,858 | 32,374,013 |
Total Loans > 90 Days & Accruing | ||
Real estate loans | Commercial real estate | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 33,830 | 9,715 |
Real estate loans | Commercial real estate | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Real estate loans | Commercial real estate | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 8,856 | |
Real estate loans | Construction and land | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 21,918 | 32,778 |
Current | 3,988,240 | 1,943,064 |
Total Loans | 4,010,158 | 1,975,842 |
Total Loans > 90 Days & Accruing | 21,918 | |
Real estate loans | Construction and land | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Real estate loans | Construction and land | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 23,118 | |
Real estate loans | Construction and land | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 21,918 | 9,660 |
Commercial and industrial | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 99,541 | |
Current | 9,433,055 | 8,047,939 |
Total Loans | 9,433,055 | 8,147,480 |
Total Loans > 90 Days & Accruing | ||
Commercial and industrial | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 99,541 | |
Commercial and industrial | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Commercial and industrial | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Warehouse Line | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Current | 14,274,318 | 10,000,000 |
Total Loans | 14,274,318 | 10,000,000 |
Total Loans > 90 Days & Accruing | ||
Warehouse Line | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Warehouse Line | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Warehouse Line | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | ||
Consumer | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Loans | 8,886,831 | 10,104,872 |
Consumer | Home equity | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 112,295 | 90,725 |
Current | 7,619,265 | 8,912,291 |
Total Loans | 7,731,560 | 9,003,016 |
Total Loans > 90 Days & Accruing | ||
Consumer | Home equity | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 89,667 | 72,128 |
Consumer | Home equity | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 22,628 | 10,288 |
Consumer | Home equity | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 8,309 | |
Consumer | Other consumer | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 236 | 2,852 |
Current | 1,155,035 | 1,099,004 |
Total Loans | 1,155,271 | 1,101,856 |
Total Loans > 90 Days & Accruing | ||
Consumer | Other consumer | 30-59 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 236 | |
Consumer | Other consumer | 60-89 Days Past Due | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due | 2,852 | |
Consumer | Other consumer | Greater Than 90 Days | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total Past Due |
Loans and Allowance (Details 5)
Loans and Allowance (Details 5) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | $ 853,057 | $ 1,320,109 |
Real estate loans | Residential 1-4 family | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | 796,361 | 1,233,905 |
Real estate loans | Commercial real estate | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | 8,856 | 9,715 |
Real estate loans | Construction and Land | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | 32,777 | |
Commercial and industrial | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | ||
Warehouse Line | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | ||
Consumer | Home equity | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total | 47,840 | 43,712 |
Consumer | Other consumer | ||
Financing Receivable, Recorded Investment, Past Due [Line Items] | ||
Total |
Loans and Allowance (Details 6)
Loans and Allowance (Details 6) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Impaired loans without a specific allowance: | ||
Recorded investment | $ 587,794 | $ 1,200,730 |
Unpaid principal balance | 664,701 | 1,273,981 |
Impaired loans with a specific allowance: | ||
Recorded investment | 1,117,467 | 1,289,015 |
Unpaid principal balance | 1,155,505 | 1,352,557 |
Specific allowance | 15,120 | 14,643 |
Total impaired loans: | ||
Recorded investment | 1,705,261 | 2,489,745 |
Unpaid principal balance | 1,820,206 | 2,626,538 |
Specific allowance | 15,120 | 14,643 |
Real estate loans | Residential 1-4 Family | ||
Impaired loans without a specific allowance: | ||
Recorded investment | 511,447 | 848,467 |
Unpaid principal balance | 588,354 | 921,718 |
Impaired loans with a specific allowance: | ||
Recorded investment | 1,060,771 | 1,202,811 |
Unpaid principal balance | 1,093,353 | 1,259,063 |
Specific allowance | 14,749 | 13,969 |
Total impaired loans: | ||
Recorded investment | 1,572,218 | 2,051,278 |
Unpaid principal balance | 1,681,707 | 2,180,781 |
Specific allowance | 14,749 | 13,969 |
Real estate loans | Commercial Real Estate | ||
Impaired loans without a specific allowance: | ||
Recorded investment | 273,166 | |
Unpaid principal balance | 273,166 | |
Impaired loans with a specific allowance: | ||
Recorded investment | 8,856 | 9,715 |
Unpaid principal balance | 10,438 | 11,111 |
Specific allowance | 141 | 129 |
Total impaired loans: | ||
Recorded investment | 8,856 | 282,881 |
Unpaid principal balance | 10,438 | 284,277 |
Specific allowance | 141 | 129 |
Real estate loans | Construction and Land | ||
Impaired loans without a specific allowance: | ||
Recorded investment | ||
Unpaid principal balance | ||
Impaired loans with a specific allowance: | ||
Recorded investment | 32,777 | |
Unpaid principal balance | 36,696 | |
Specific allowance | 173 | |
Total impaired loans: | ||
Recorded investment | 32,777 | |
Unpaid principal balance | 36,696 | |
Specific allowance | 173 | |
Commercial and Industrial | ||
Impaired loans without a specific allowance: | ||
Recorded investment | ||
Unpaid principal balance | ||
Impaired loans with a specific allowance: | ||
Recorded investment | ||
Unpaid principal balance | ||
Specific allowance | ||
Total impaired loans: | ||
Recorded investment | ||
Unpaid principal balance | ||
Specific allowance | ||
Warehouse Line | ||
Impaired loans without a specific allowance: | ||
Recorded investment | ||
Unpaid principal balance | ||
Impaired loans with a specific allowance: | ||
Recorded investment | ||
Unpaid principal balance | ||
Specific allowance | ||
Total impaired loans: | ||
Recorded investment | ||
Unpaid principal balance | ||
Specific allowance | ||
Consumer | Home Equity | ||
Impaired loans without a specific allowance: | ||
Recorded investment | 76,347 | 79,097 |
Unpaid principal balance | 76,347 | 79,097 |
Impaired loans with a specific allowance: | ||
Recorded investment | 47,840 | 43,712 |
Unpaid principal balance | 51,714 | 45,687 |
Specific allowance | 230 | 372 |
Total impaired loans: | ||
Recorded investment | 124,187 | 122,809 |
Unpaid principal balance | 128,061 | 124,784 |
Specific allowance | $ 230 | $ 372 |
Loans and Allowance (Details 7)
Loans and Allowance (Details 7) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | $ 1,274,774 | $ 2,822,755 | $ 1,376,311 | $ 2,848,743 |
Real estate loans | Residential 1-4 Family | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | 1,155,575 | 2,317,506 | 1,254,224 | 2,286,919 |
Real estate loans | Commercial Real Estate | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | 9,286 | 287,989 | 9,286 | 292,505 |
Real estate loans | Construction and Land | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | 95,764 | 135,334 | ||
Commercial and Industrial | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | ||||
Warehouse Line | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | ||||
Consumer | Home Equity | ||||
Financing Receivable, Impaired [Line Items] | ||||
Average recorded investment in impaired loans | $ 109,913 | $ 121,496 | $ 112,801 | $ 133,985 |
Loans and Allowance (Detail Tex
Loans and Allowance (Detail Textuals) | 3 Months Ended | 9 Months Ended | 12 Months Ended | ||
Sep. 30, 2016USD ($) | Sep. 30, 2015USD ($) | Sep. 30, 2016USD ($)Loan | Sep. 30, 2015USD ($) | Dec. 31, 2015USD ($) | |
Financing Receivable, Impaired [Line Items] | |||||
Interest income recognized | $ 7,618 | $ 10,777 | $ 21,695 | $ 32,296 | $ 41,740 |
Number of loans | Loan | 9 | ||||
Total troubled debt restructured loan balance | $ 899,000 | ||||
Real estate loans | Residential | |||||
Financing Receivable, Impaired [Line Items] | |||||
Real estate loans, foreclosed property | $ 26,000 |
Disclosures About Fair Value 36
Disclosures About Fair Value of Assets and Liabilities (Details) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Recurring Measurements | ||
Totals | $ 9,939,859 | $ 11,713,738 |
U.S. Government and federal agency | ||
Recurring Measurements | ||
Totals | 5,422,473 | 5,924,942 |
State and political subdivisions | ||
Recurring Measurements | ||
Totals | 2,061,755 | 2,558,886 |
Mortgage-backed - GSE residential | ||
Recurring Measurements | ||
Totals | 2,019,610 | 2,570,256 |
Collateralized mortgage obligations - GSE | ||
Recurring Measurements | ||
Totals | 436,021 | 659,654 |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ||
Recurring Measurements | ||
Mortgage servicing rights | ||
Significant Other Observable Inputs (Level 2) | ||
Recurring Measurements | ||
Mortgage servicing rights | ||
Significant Unobservable Inputs (Level 3) | ||
Recurring Measurements | ||
Mortgage servicing rights | 570,111 | 612,290 |
Recurring basis | Fair Value | ||
Recurring Measurements | ||
Mortgage servicing rights | 65,065 | 83,176 |
Recurring basis | Fair Value | U.S. Government and federal agency | ||
Recurring Measurements | ||
Totals | 5,422,473 | 5,924,942 |
Recurring basis | Fair Value | State and political subdivisions | ||
Recurring Measurements | ||
Totals | 2,061,755 | 2,558,886 |
Recurring basis | Fair Value | Mortgage-backed - GSE residential | ||
Recurring Measurements | ||
Totals | 2,019,610 | 2,570,256 |
Recurring basis | Fair Value | Collateralized mortgage obligations - GSE | ||
Recurring Measurements | ||
Totals | 436,021 | 659,654 |
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | ||
Recurring Measurements | ||
Mortgage servicing rights | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | U.S. Government and federal agency | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | State and political subdivisions | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | Mortgage-backed - GSE residential | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Quoted Prices in Active Markets for Identical Assets (Level 1) | Collateralized mortgage obligations - GSE | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Significant Other Observable Inputs (Level 2) | ||
Recurring Measurements | ||
Mortgage servicing rights | ||
Recurring basis | Significant Other Observable Inputs (Level 2) | U.S. Government and federal agency | ||
Recurring Measurements | ||
Totals | 5,422,473 | 5,924,942 |
Recurring basis | Significant Other Observable Inputs (Level 2) | State and political subdivisions | ||
Recurring Measurements | ||
Totals | 2,061,755 | 2,558,886 |
Recurring basis | Significant Other Observable Inputs (Level 2) | Mortgage-backed - GSE residential | ||
Recurring Measurements | ||
Totals | 2,019,610 | 2,570,256 |
Recurring basis | Significant Other Observable Inputs (Level 2) | Collateralized mortgage obligations - GSE | ||
Recurring Measurements | ||
Totals | 436,021 | 659,654 |
Recurring basis | Significant Unobservable Inputs (Level 3) | ||
Recurring Measurements | ||
Mortgage servicing rights | 65,065 | 83,176 |
Recurring basis | Significant Unobservable Inputs (Level 3) | U.S. Government and federal agency | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Significant Unobservable Inputs (Level 3) | State and political subdivisions | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Significant Unobservable Inputs (Level 3) | Mortgage-backed - GSE residential | ||
Recurring Measurements | ||
Totals | ||
Recurring basis | Significant Unobservable Inputs (Level 3) | Collateralized mortgage obligations - GSE | ||
Recurring Measurements | ||
Totals |
Disclosures About Fair Value 37
Disclosures About Fair Value of Assets and Liabilities (Details 1) - Mortgage Servicing Rights - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Reconciliation of beginning and ending balances of recurring fair value measurements recognized using significant unobservable (Level 3) inputs | ||||
Balance, beginning of period | $ 67,766 | $ 100,170 | $ 83,176 | $ 114,193 |
Total changes in fair value included in earnings | (2,701) | (8,700) | (18,111) | (22,723) |
Balance, end of period | $ 65,065 | $ 91,470 | $ 65,065 | $ 91,470 |
Disclosures About Fair Value 38
Disclosures About Fair Value of Assets and Liabilities (Details 2) - Nonrecurring basis - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Fair Value | Collateral-dependent impaired loans, net of ALLL | ||
Nonrecurring Measurements | ||
Assets measured at fair value | $ 521,894 | $ 1,274,372 |
Fair Value | Other real estate owned | ||
Nonrecurring Measurements | ||
Assets measured at fair value | 202,100 | |
Quoted Prices in Active Markets for Identical Assets (Level 1) | Collateral-dependent impaired loans, net of ALLL | ||
Nonrecurring Measurements | ||
Assets measured at fair value | ||
Quoted Prices in Active Markets for Identical Assets (Level 1) | Other real estate owned | ||
Nonrecurring Measurements | ||
Assets measured at fair value | ||
Significant Other Observable Inputs (Level 2) | Collateral-dependent impaired loans, net of ALLL | ||
Nonrecurring Measurements | ||
Assets measured at fair value | ||
Significant Other Observable Inputs (Level 2) | Other real estate owned | ||
Nonrecurring Measurements | ||
Assets measured at fair value | ||
Significant Unobservable Inputs (Level 3) | Collateral-dependent impaired loans, net of ALLL | ||
Nonrecurring Measurements | ||
Assets measured at fair value | $ 521,894 | 1,274,372 |
Significant Unobservable Inputs (Level 3) | Other real estate owned | ||
Nonrecurring Measurements | ||
Assets measured at fair value | $ 202,100 |
Disclosures About Fair Value 39
Disclosures About Fair Value of Assets and Liabilities (Details 3) - Level 3 - USD ($) | 9 Months Ended | 12 Months Ended |
Sep. 30, 2016 | Dec. 31, 2015 | |
Other real estate owned | Market comparable properties | ||
Quantitative information about unobservable inputs | ||
Fair Value (in dollars) | $ 202,100 | |
Valuation Technique | Market comparable properties | |
Collateral-dependent impaired loans | Market comparable properties | ||
Quantitative information about unobservable inputs | ||
Fair Value (in dollars) | $ 521,894 | $ 1,274,372 |
Valuation Technique | Market comparable properties | Market comparable properties |
Collateral-dependent impaired loans | Market comparable properties | Minimum | ||
Quantitative information about unobservable inputs | ||
Marketability discount | 10.00% | 10.00% |
Collateral-dependent impaired loans | Market comparable properties | Maximum | ||
Quantitative information about unobservable inputs | ||
Marketability discount | 15.00% | 15.00% |
Collateral-dependent impaired loans | Market comparable properties | Weighted Average | ||
Quantitative information about unobservable inputs | ||
Marketability discount | 13.50% | 11.40% |
Mortgage servicing rights | Discounted cash flow | ||
Quantitative information about unobservable inputs | ||
Fair Value (in dollars) | $ 65,065 | $ 83,176 |
Valuation Technique | Discounted cash flow | Discounted cash flow |
Mortgage servicing rights | Discounted cash flow | Minimum | ||
Quantitative information about unobservable inputs | ||
Constant prepayment rate | 10.70% | 8.80% |
Probability of default | 1.00% | 1.00% |
Discount rate | 5.70% | 5.60% |
Mortgage servicing rights | Discounted cash flow | Maximum | ||
Quantitative information about unobservable inputs | ||
Constant prepayment rate | 19.20% | 16.00% |
Probability of default | 8.00% | 8.00% |
Discount rate | 14.00% | 12.00% |
Mortgage servicing rights | Discounted cash flow | Weighted Average | ||
Quantitative information about unobservable inputs | ||
Constant prepayment rate | 18.00% | 11.90% |
Probability of default | 2.90% | 1.60% |
Discount rate | 10.40% | 10.40% |
Disclosures About Fair Value 40
Disclosures About Fair Value of Assets and Liabilities (Details 4) - USD ($) | Sep. 30, 2016 | Dec. 31, 2015 |
Financial assets: | ||
Accrued interest receivable | $ 312,808 | $ 314,174 |
Carrying Amount | ||
Financial assets: | ||
Cash and cash equivalents | 17,681,880 | 10,906,893 |
FHLB Stock | 686,200 | 686,200 |
Loans held for sale | 387,800 | |
Loans, net of allowance for loan losses | 120,591,746 | 106,955,455 |
Accrued interest receivable | 312,808 | 314,174 |
Mortgage servicing rights | 332,942 | 325,539 |
Financial liabilities: | ||
Deposits | 124,564,348 | 113,330,856 |
FHLB advances | 15,000,000 | 8,000,000 |
Accrued interest payable | 45,732 | 6,137 |
Quoted Prices in Active Markets for Identical Assets (Level 1) | ||
Financial assets: | ||
Cash and cash equivalents | 17,681,880 | 10,906,893 |
FHLB Stock | ||
Loans held for sale | ||
Loans, net of allowance for loan losses | ||
Accrued interest receivable | ||
Mortgage servicing rights | ||
Financial liabilities: | ||
Deposits | 15,026,426 | 13,940,853 |
FHLB advances | ||
Accrued interest payable | ||
Significant Other Observable Inputs (Level 2) | ||
Financial assets: | ||
Cash and cash equivalents | ||
FHLB Stock | 686,200 | 686,200 |
Loans held for sale | 387,800 | |
Loans, net of allowance for loan losses | ||
Accrued interest receivable | 312,808 | 314,174 |
Mortgage servicing rights | ||
Financial liabilities: | ||
Deposits | 109,705,922 | 99,414,003 |
FHLB advances | 15,018,000 | 8,063,000 |
Accrued interest payable | 45,732 | 6,137 |
Significant Unobservable Inputs (Level 3) | ||
Financial assets: | ||
Cash and cash equivalents | ||
FHLB Stock | ||
Loans held for sale | ||
Loans, net of allowance for loan losses | 121,573,000 | 107,347,000 |
Accrued interest receivable | ||
Mortgage servicing rights | 570,111 | 612,290 |
Financial liabilities: | ||
Deposits | ||
FHLB advances | ||
Accrued interest payable |
Earnings Per Share (Details)
Earnings Per Share (Details) - USD ($) | 3 Months Ended | 9 Months Ended | ||
Sep. 30, 2016 | Sep. 30, 2015 | Sep. 30, 2016 | Sep. 30, 2015 | |
Earnings Per Share [Abstract] | ||||
Net Income | $ 114,063 | $ 19,476 | $ 94,357 | $ 61,625 |
Shares outstanding for basic EPS: | ||||
Average shares outstanding | 667,898 | 667,898 | 667,898 | 667,898 |
Less: Average unearned ESOP shares | 47,906 | 50,576 | 48,439 | 50,841 |
Average shares outstanding, Total | 619,992 | 617,322 | 619,459 | 617,057 |
Additional dilutive shares | ||||
Shares outstanding for basic and diluted EPS | 619,992 | 617,322 | 619,459 | 617,057 |
Basic and diluted earnings per share (in dollars per share) | $ 0.18 | $ 0.03 | $ 0.15 | $ 0.10 |