Financing Receivables [Text Block] | NOTE 3 – LOANS/LEASES RECEIVABLE The composition of the loan/lease portfolio as of March 31, 2017 December 31, 2016 As of March 31, As of December 31, 2017 2016 C&I loans $ 851,578,347 $ 827,637,263 CRE loans Owner-occupied CRE 316,902,218 332,387,621 Commercial construction, land development, and other land 171,901,708 165,149,491 Other non owner-occupied CRE 618,037,795 595,921,748 1,106,841,721 1,093,458,860 Direct financing leases * 159,368,425 165,419,360 Residential real estate loans ** 231,325,899 229,233,104 Installment and other consumer loans 78,770,847 81,665,695 2,427,885,239 2,397,414,282 Plus deferred loan/lease origination costs, net of fees 7,965,176 8,072,703 2,435,850,415 2,405,486,985 Less allowance (32,059,150 ) (30,757,448 ) $ 2,403,791,265 $ 2,374,729,537 * Direct financing leases: Net minimum lease payments to be received $ 177,088,295 $ 184,274,802 Estimated unguaranteed residual values of leased assets 1,085,154 1,085,154 Unearned lease/residual income (18,805,024 ) (19,940,596 ) 159,368,425 165,419,360 Plus deferred lease origination costs, net of fees 5,730,479 5,881,778 165,098,904 171,301,138 Less allowance (2,978,260 ) (3,111,898 ) $ 162,120,644 $ 168,189,240 * Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management’s expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were no three March 31, 2017 2016. **Includes residential real estate loans h eld for sale totaling $1,051,000 $1,135,500 March 31, 2017, December 31, 2016, Changes in accretable yield for acquired loans were as follows: For the three months ended March 31, 2017 PCI Performing Loans Loans Total Balance at the beginning of the period $ (194,306 ) $ (9,115,614 ) $ (9,309,920 ) Accretion recognized 66,690 2,171,540 2,238,230 Balance at the end of the period $ (127,616 ) $ (6,944,074 ) $ (7,071,690 ) The aging of the loan/lease portfolio by classe s of loans/leases as of March 31, 2017 December 31, 2016 As of March 31, 2017 Classes of Loans/Leases Current 30-59 Days Past Due 60-89 Days Past Due Accruing Past Due 90 Days or More Nonaccrual Loans/Leases Total C&I $ 846,264,365 $ 108,148 $ 165,831 $ 575,066 $ 4,464,937 $ 851,578,347 CRE Owner-Occupied CRE 316,508,674 61,156 - 240 332,148 316,902,218 Commercial Construction, Land Development, and Other Land 167,552,441 - - - 4,349,267 171,901,708 Other Non Owner-Occupied CRE 616,480,649 304,500 - - 1,252,646 618,037,795 Direct Financing Leases 154,874,086 1,428,446 666,661 - 2,399,232 159,368,425 Residential Real Estate 228,282,091 1,587,945 - 255,942 1,199,921 231,325,899 Installment and Other Consumer 77,719,561 662,626 57,833 123,676 207,151 78,770,847 $ 2,407,681,867 $ 4,152,821 $ 890,325 $ 954,924 $ 14,205,302 $ 2,427,885,239 As a percentage of total loan/lease portfolio 99.17 % 0.17 % 0.04 % 0.04 % 0.59 % 100.00 % As of December 31, 2016 Classes of Loans/Leases Current 30-59 Days Past Due 60-89 Days Past Due Accruing Past Due 90 Days or More Nonaccrual Loans/Leases Total C&I $ 821,637,507 $ 1,455,185 $ 10,551 $ 346,234 $ 4,187,786 $ 827,637,263 CRE Owner-Occupied CRE 331,812,571 - 242,902 - 332,148 332,387,621 Commercial Construction, Land Development, and Other Land 160,760,034 35,638 - - 4,353,819 165,149,491 Other Non Owner-Occupied CRE 594,384,926 100,673 - - 1,436,149 595,921,748 Direct Financing Leases 161,452,627 730,627 574,700 215,225 2,446,181 165,419,360 Residential Real Estate 227,023,552 473,478 365,581 294,854 1,075,639 229,233,104 Installment and Other Consumer 81,199,766 204,973 63,111 110,501 87,344 81,665,695 $ 2,378,270,983 $ 3,000,574 $ 1,256,845 $ 966,814 $ 13,919,066 $ 2,397,414,282 As a percentage of total loan/lease portfolio 99.20 % 0.13 % 0.05 % 0.04 % 0.58 % 100.00 % NPLs by classes of loans/leases as of March 31, 2017 December 31, 2016 As of March 31, 2017 Classes of Loans/Leases Accruing Past Due 90 Days or More Nonaccrual Loans/Leases * Accruing TDRs Total NPLs Percentage of Total NPLs C&I $ 575,066 $ 4,464,937 $ 4,766,131 $ 9,806,134 45.85 % CRE Owner-Occupied CRE 240 332,148 - 332,388 1.55 % Commercial Construction, Land Development, and Other Land - 4,349,267 - 4,349,267 20.33 % Other Non Owner-Occupied CRE - 1,252,646 - 1,252,646 5.86 % Direct Financing Leases - 2,399,232 864,169 3,263,401 15.26 % Residential Real Estate 255,942 1,199,921 580,853 2,036,716 9.52 % Installment and Other Consumer 123,676 207,151 17,576 348,403 1.63 % $ 954,924 $ 14,205,302 $ 6,228,729 $ 21,388,955 100.00 % *Nonaccrual loans/leases include d $2,444,944 $278,391 $1,353,634 $759,346 $42,525 $11,048 As of December 31, 2016 Classes of Loans/Leases Accruing Past Due 90 Days or More Nonaccrual Loans/Leases ** Accruing TDRs Total NPLs Percentage of Total NPLs C&I $ 346,234 $ 4,187,786 $ 4,733,997 9,268,017 43.65 % CRE Owner-Occupied CRE - 332,148 - 332,148 1.56 % Commercial Construction, Land Development, and Other Land - 4,353,819 - 4,353,819 20.51 % Other Non Owner-Occupied CRE - 1,436,149 - 1,436,149 6.77 % Direct Financing Leases 215,225 2,446,181 1,008,244 3,669,650 17.28 % Residential Real Estate 294,854 1,075,639 585,541 1,956,034 9.21 % Installment and Other Consumer 110,501 87,344 18,746 216,591 1.02 % $ 966,814 $ 13,919,066 $ 6,346,528 $ 21,232,408 100.00 % ** Nonaccrual loans/leases included $2,300,479 $48,501 $1,380,047 $816,149 $43,579 $12,203 Changes in the allowance by portfolio segment for the three March 31, 2017 2016, Three Months Ended March 31, 2017 C&I CRE Direct Financing Leases Residential Real Estate Installment and Other Consumer Total Balance, beginning $ 12,545,110 $ 11,670,609 $ 3,111,898 $ 2,342,344 $ 1,087,487 $ 30,757,448 Provisions (credits) charged to expense 593,359 966,271 505,015 43,520 (3,056 ) 2,105,109 Loans/leases charged off (218,273 ) - (658,684 ) (13,623 ) (2,046 ) (892,626 ) Recoveries on loans/leases previously charged off 33,894 6,386 20,031 3,623 25,285 89,219 Balance, ending $ 12,954,090 $ 12,643,266 $ 2,978,260 $ 2,375,864 $ 1,107,670 $ 32,059,150 Three Months Ended March 31, 2016 C&I CRE Direct Financing Leases Residential Real Estate Installment and Other Consumer Total Balance, beginning $ 10,484,080 $ 9,375,117 $ 3,395,088 $ 1,790,150 $ 1,096,471 $ 26,140,906 Provisions charged to expense 739,831 715,450 478,245 62,656 76,803 2,072,985 Loans/leases charged off (243,566 ) - (600,938 ) (16,184 ) (7,596 ) (868,284 ) Recoveries on loans/leases previously charged off 11,634 - 14,836 - 23,365 49,835 Balance, ending $ 10,991,979 $ 10,090,567 $ 3,287,231 $ 1,836,622 $ 1,189,043 $ 27,395,442 The allowance by impairment evaluation and by portfolio segment as of March 31, 2017 December 31, 2016 As of March 31, 2017 C&I CRE Direct Financing Leases Residential Real Estate Installment and Other Consumer Total Allowance for impaired loans/leases $ 1,751,774 $ 888,445 $ 795,840 $ 274,566 $ 37,932 $ 3,748,557 Allowance for nonimpaired loans/leases 11,202,316 11,754,821 2,182,420 2,101,298 1,069,738 28,310,593 $ 12,954,090 $ 12,643,266 $ 2,978,260 $ 2,375,864 $ 1,107,670 $ 32,059,150 Impaired loans/leases $ 9,188,454 $ 5,924,061 $ 3,082,068 $ 1,780,774 $ 224,727 $ 20,200,084 Nonimpaired loans/leases 842,389,893 1,100,917,660 156,286,357 229,545,125 78,546,120 2,407,685,155 $ 851,578,347 $ 1,106,841,721 $ 159,368,425 $ 231,325,899 $ 78,770,847 $ 2,427,885,239 Allowance as a percentage of impaired loans/leases 19.06 % 15.00 % 25.82 % 15.42 % 16.88 % 18.56 % Allowance as a percentage of nonimpaired loans/leases 1.33 % 1.07 % 1.40 % 0.92 % 1.36 % 1.18 % Total allowance as a percentage of total loans/leases 1.52 % 1.14 % 1.87 % 1.03 % 1.41 % 1.31 % As of December 31, 2016 C&I CRE Direct Financing Leases Residential Real Estate Installment and Other Consumer Total Allowance for impaired loans/leases $ 1,771,537 $ 693,919 $ 848,919 $ 289,112 $ 39,481 $ 3,642,968 Allowance for nonimpaired loans/leases 10,773,573 10,976,690 2,262,979 2,053,232 1,048,006 27,114,480 $ 12,545,110 $ 11,670,609 $ 3,111,898 $ 2,342,344 $ 1,087,487 $ 30,757,448 Impaired loans/leases $ 8,936,451 $ 6,112,114 $ 3,256,264 $ 1,661,180 $ 106,090 $ 20,072,099 Nonimpaired loans/leases 818,700,812 1,087,346,746 162,163,096 227,571,924 81,559,605 2,377,342,183 $ 827,637,263 $ 1,093,458,860 $ 165,419,360 $ 229,233,104 $ 81,665,695 $ 2,397,414,282 Allowance as a percentage of impaired loans/leases 19.82 % 11.35 % 26.07 % 17.40 % 37.21 % 18.15 % Allowance as a percentage of nonimpaired loans/leases 1.32 % 1.01 % 1.40 % 0.90 % 1.28 % 1.14 % Total allowance as a percentage of total loans/leases 1.52 % 1.07 % 1.88 % 1.02 % 1.33 % 1.28 % Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs. Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three March 31, 2017 Classes of Loans/Leases Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Interest Income Recognized for Cash Payments Received Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 835,955 $ 846,392 $ - $ 927,387 $ 7,352 $ 7,352 CRE Owner-Occupied CRE - - - - - - Commercial Construction, Land Development, and Other Land - - - - - - Other Non Owner-Occupied CRE 1,174,260 1,174,260 - 1,183,813 - - Direct Financing Leases 1,593,104 1,593,104 - 1,868,355 18,895 18,895 Residential Real Estate 1,147,434 1,222,215 - 1,025,656 1,161 1,161 Installment and Other Consumer 175,957 175,957 - 115,846 - - $ 4,926,710 $ 5,011,928 $ - $ 5,121,057 $ 27,408 $ 27,408 Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 8,352,499 $ 8,356,338 $ 1,751,774 $ 8,110,658 $ 62,666 $ 62,666 CRE Owner-Occupied CRE 322,148 322,148 57,398 322,148 - - Commercial Construction, Land Development, and Other Land 4,349,267 4,349,267 823,061 4,351,542 - - Other Non Owner-Occupied CRE 78,386 78,386 7,986 39,193 - - Direct Financing Leases 1,488,964 1,488,964 795,840 1,300,811 - - Residential Real Estate 633,340 633,340 274,566 636,134 4,240 4,240 Installment and Other Consumer 48,770 48,770 37,932 49,563 112 112 $ 15,273,374 $ 15,277,213 $ 3,748,557 $ 14,810,049 $ 67,018 $ 67,018 Total Impaired Loans/Leases: C&I $ 9,188,454 $ 9,202,730 $ 1,751,774 $ 9,038,045 $ 70,018 $ 70,018 CRE Owner-Occupied CRE 322,148 322,148 57,398 322,148 - - Commercial Construction, Land Development, and Other Land 4,349,267 4,349,267 823,061 4,351,542 - - Other Non Owner-Occupied CRE 1,252,646 1,252,646 7,986 1,223,006 - - Direct Financing Leases 3,082,068 3,082,068 795,840 3,169,166 18,895 18,895 Residential Real Estate 1,780,774 1,855,555 274,566 1,661,790 5,401 5,401 Installment and Other Consumer 224,727 224,727 37,932 165,409 112 112 $ 20,200,084 $ 20,289,141 $ 3,748,557 $ 19,931,106 $ 94,426 $ 94,426 Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management ’s current estimates. Loans/leases, by classes of financing receivable, considered to be impaired as of and for the three March 31, 2016 Classes of Loans/Leases Recorded Investment Unpaid Principal Balance Related Allowance Average Recorded Investment Interest Income Recognized Interest Income Recognized for Cash Payments Received Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 286,508 $ 477,450 $ - $ 347,369 $ 1,824 $ 1,824 CRE Owner-Occupied CRE 242,887 336,661 - 244,824 - - Commercial Construction, Land Development, and Other Land - - - - - - Other Non Owner-Occupied CRE 1,512,198 1,512,198 - 1,545,334 - - Direct Financing Leases 1,314,779 1,314,779 - 1,176,588 11,603 11,603 Residential Real Estate 585,186 624,387 - 585,981 1,038 1,038 Installment and Other Consumer 47,480 47,480 - 212,392 - - $ 3,989,038 $ 4,312,955 $ - $ 4,112,488 $ 14,465 $ 14,465 Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 4,891,938 $ 4,895,777 $ 2,168,454 $ 4,885,096 $ - $ - CRE Owner-Occupied CRE - - - - - - Commercial Construction, Land Development, and Other Land 191,366 203,366 82,296 192,585 - - Other Non Owner-Occupied CRE - - - - - - Direct Financing Leases 938,267 938,267 483,193 800,606 - - Residential Real Estate 911,050 946,628 199,498 871,531 1,958 1,958 Installment and Other Consumer 402,120 402,120 246,413 306,279 1,500 1,500 $ 7,334,741 $ 7,386,158 $ 3,179,854 $ 7,056,097 $ 3,458 $ 3,458 Total Impaired Loans/Leases: C&I $ 5,178,446 $ 5,373,227 $ 2,168,454 $ 5,232,465 $ 1,824 $ 1,824 CRE Owner-Occupied CRE 242,887 336,661 - 244,824 - - Commercial Construction, Land Development, and Other Land 191,366 203,366 82,296 192,585 - - Other Non Owner-Occupied CRE 1,512,198 1,512,198 - 1,545,334 - - Direct Financing Leases 2,253,046 2,253,046 483,193 1,977,194 11,603 11,603 Residential Real Estate 1,496,236 1,571,015 199,498 1,457,512 2,996 2,996 Installment and Other Consumer 449,600 449,600 246,413 518,671 1,500 1,500 $ 11,323,779 $ 11,699,113 $ 3,179,854 $ 11,168,585 $ 17,923 $ 17,923 Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management ’s current estimates. Loans/leases, by classes of financing receivable, considered to be impaired as of December 31, 2016 Classes of Loans/Leases Recorded Investment Unpaid Principal Balance Related Allowance Impaired Loans/Leases with No Specific Allowance Recorded: C&I $ 841,895 $ 951,600 $ - CRE Owner-Occupied CRE - 93,774 - Commercial Construction, Land Development, and Other Land - - - Other Non Owner-Occupied CRE 1,196,549 1,196,549 - Direct Financing Leases 1,690,121 1,690,121 - Residential Real Estate 853,294 892,495 - Installment and Other Consumer 55,734 55,734 - $ 4,637,593 $ 4,880,273 $ - Impaired Loans/Leases with Specific Allowance Recorded: C&I $ 8,094,556 $ 8,098,395 $ 1,771,537 CRE Owner-Occupied CRE 322,148 322,148 57,398 Commercial Construction, Land Development, and Other Land 4,353,819 4,353,817 577,611 Other Non Owner-Occupied CRE 239,600 239,600 58,910 Direct Financing Leases 1,566,141 1,566,143 848,919 Residential Real Estate 807,886 882,018 289,112 Installment and Other Consumer 50,356 50,356 39,481 $ 15,434,506 $ 15,512,477 $ 3,642,968 Total Impaired Loans/Leases: C&I $ 8,936,451 $ 9,049,995 $ 1,771,537 CRE Owner-Occupied CRE 322,148 415,922 57,398 Commercial Construction, Land Development, and Other Land 4,353,819 4,353,817 577,611 Other Non Owner-Occupied CRE 1,436,149 1,436,149 58,910 Direct Financing Leases 3,256,262 3,256,264 848,919 Residential Real Estate 1,661,180 1,774,513 289,112 Installment and Other Consumer 106,090 106,090 39,481 $ 20,072,099 $ 20,392,750 $ 3,642,968 Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management ’s current estimates. For C&I and CRE loans, the Company’s credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every 15 For direct financing leases, residential real estate loans, and installment and other consumer loans, the Company ’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system. For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of March 31, 2017 December 31, 2016: As of March 31, 2017 CRE Non Owner-Occupied Internally Assigned Risk Rating C&I Owner-Occupied CRE Commercial Construction, Land Development, and Other Land Other CRE Total As a % of Total Pass (Ratings 1 through 5) $ 816,089,950 $ 298,438,590 $ 164,958,396 $ 605,282,623 $ 1,884,769,559 96.24 % Special Mention (Rating 6) 7,820,608 8,839,425 1,780,000 4,400,764 22,840,797 1.17 % Substandard (Rating 7) 27,667,789 9,624,203 5,163,312 8,354,408 50,809,712 2.59 % Doubtful (Rating 8) - - - - - 0.00 % $ 851,578,347 $ 316,902,218 $ 171,901,708 $ 618,037,795 $ 1,958,420,068 100.00 % As of March 31, 2017 Delinquency Status * Direct Financing Leases Residential Real Estate Installment and Other Consumer Total As a % of Total Performing $ 156,105,024 $ 229,289,183 $ 78,422,444 $ 463,816,651 98.80 % Nonperforming 3,263,401 2,036,716 348,403 5,648,520 1.20 % $ 159,368,425 $ 231,325,899 $ 78,770,847 $ 469,465,171 100.00 % As of December 31, 2016 CRE Non Owner-Occupied Internally Assigned Risk Rating C&I Owner-Occupied CRE Commercial Construction, Land Development, and Other Land Other CRE Total As a % of Total Pass (Ratings 1 through 5) $ 796,568,451 $ 314,447,662 $ 158,108,465 $ 582,854,048 $ 1,851,978,626 96.40 % Special Mention (Rating 6) 6,305,772 7,559,380 1,780,000 4,437,122 20,082,274 1.05 % Substandard (Rating 7) 24,763,040 10,380,369 5,261,026 8,630,578 49,035,013 2.55 % Doubtful (Rating 8) - 210 - - 210 0.00 % $ 827,637,263 $ 332,387,621 $ 165,149,491 $ 595,921,748 $ 1,921,096,123 100.00 % As of December 31, 2016 Delinquency Status * Direct Financing Leases Residential Real Estate Installment and Other Consumer Total As a % of Total Performing $ 161,749,710 $ 227,277,070 $ 81,449,104 $ 470,475,884 98.77 % Nonperforming 3,669,650 1,956,034 216,591 5,842,275 1.23 % $ 165,419,360 $ 229,233,104 $ 81,665,695 $ 476,318,159 100.00 % *Performing = loans/leases accruing and less than 90 = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 As of March 31, 2017 December 31, 2016, $8,673,673 $8,647,007, For each class of financing receivable, the following presents the number and recorded investment of TDRs, by type of concession, that were restructured during the three March 31, 2017 2016. For the three months ended March 31, 2017 For the three months ended March 31, 2016 Classes of Loans/Leases Number of Loans / Leases Pre- Modification Recorded Investment Post- Modification Recorded Investment Specific Allowance Number of Loans / Leases Pre- Modification Recorded Investment Post- Modification Recorded Investment Specific Allowance CONCESSION - Extension of Maturity Direct Financing Leases 1 $ 6,263 $ 6,263 $ - 4 $ 410,653 $ 410,653 $ - 1 $ 6,263 $ 6,263 $ - 4 $ 410,653 $ 410,653 $ - CONCESSION - Significant Payment Delay C&I 2 $ 133,689 $ 133,689 $ - - $ - $ - $ - Direct Financing Leases 8 669,861 669,861 - 1 45,939 45,939 - 10 $ 803,550 $ 803,550 $ - 1 $ 45,939 $ 45,939 $ - TOTAL 11 $ 809,813 $ 809,813 $ - 5 $ 456,592 $ 456,592 $ - Of the TDRs reported above, none March 31, 2017. For the three March 31, 2017, two 12 90 two fourth 2016 $195 For the three March 31, 2016 , none 12 |