XML 65 R27.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of loans

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

 

December 31, 2014

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

162,328 

 

29.8 

%

 

$

158,139 

 

31.5 

%

Commercial

 

266,035 

 

48.9 

 

 

 

261,956 

 

52.2 

 

Construction

 

20,047 

 

3.7 

 

 

 

19,221 

 

3.9 

 

Commercial, financial and agricultural

 

68,264 

 

12.6 

 

 

 

42,514 

 

8.5 

 

Consumer loans to individuals

 

27,183 

 

5.0 

 

 

 

19,704 

 

3.9 

 

Total loans

 

543,857 

 

100.0 

%

 

 

501,534 

 

100.0 

%

Deferred fees, net

 

(321)

 

 

 

 

 

(399)

 

 

 

Total loans receivable

 

543,536 

 

 

 

 

 

501,135 

 

 

 

Allowance for loan losses

 

(5,747)

 

 

 

 

 

(5,875)

 

 

 

Net loans receivable

$

537,789 

 

 

 

 

$

495,260 

 

 

 

 

Changes In The Accretable Yield For Purchased Credit Impaired Loans [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

Balance at beginning of period

$

 

$

20 

Accretion

 

(1)

 

 

(12)

Reclassification and other

 

 -

 

 

    -

Balance at end of period

$

 

$

 

Loans Acquired And Accounted For in Accordance With ASC 310-30 [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2015

 

December 31, 2014

 

 

 

 

 

 

Outstanding Balance

$

585

 

$

1,057

Carrying Amount

$

578

 

$

1,049

 

Impaired Loans and Related Interest Income by Loan Portfolio Class [Table Text Block]

The following tables show the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 

 

Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

September 30, 2015

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Individually evaluated for impairment

$

34 

 

$

9,828 

 

$

 -

 

$

 -

 

$

 -

 

$

9,862 

Loans acquired with deteriorated credit quality

 

214 

 

 

364 

 

 

 -

 

 

 -

 

 

 -

 

 

578 

 Collectively evaluated for impairment

 

162,080 

 

 

255,843 

 

 

20,047 

 

 

68,264 

 

 

27,183 

 

 

533,417 

Total Loans

$

162,328 

 

$

266,035 

 

$

20,047 

 

$

68,264 

 

$

27,183 

 

$

543,857 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 

 

Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

 

(In thousands)

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

-

 

$

10,556 

 

$

-

 

$

 -

 

$

-

 

$

10,556 

Loans acquired with deteriorated credit quality

 

225 

 

 

824 

 

 

-

 

 

-

 

 

-

 

 

1,049 

Collectively evaluated for impairment

 

157,914 

 

 

250,576 

 

 

19,221 

 

 

42,514 

 

 

19,704 

 

 

489,929 

Total Loans

$

158,139 

 

$

261,956 

 

$

19,221 

 

$

42,514 

 

$

19,704 

 

$

501,534 

 

 

 

The following tables includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

September 30, 2015

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

$

248 

 

$

255 

 

$

 -

 Commercial

 

8,544 

 

 

10,229 

 

 

 -

Subtotal

 

8,792 

 

 

10,484 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

1,648 

 

 

1,705 

 

 

389 

Subtotal

 

1,648 

 

 

1,705 

 

 

389 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

 

248 

 

 

255 

 

 

 -

 Commercial

 

10,192 

 

 

11,934 

 

 

389 

Total Impaired Loans

$

10,440 

 

$

12,189 

 

$

389 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

December 31, 2014

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

$

225 

 

$

233 

 

$

 -

Commercial

 

8,407 

 

 

8,566 

 

 

 -

Subtotal

 

8,632 

 

 

8,799 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

2,973 

 

 

3,837 

 

 

293 

Subtotal

 

2,973 

 

 

3,837 

 

 

293 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

 

225 

 

 

233 

 

 

 -

Commercial

 

11,380 

 

 

12,403 

 

 

293 

Total Impaired Loans

$

11,605 

 

$

12,636 

 

$

293 

 

 

The following information for impaired loans is presented (in thousands) for the nine months ended September 30, 2015 and 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

236 

 

$

235 

 

$

 

$

Commercial

 

10,477 

 

 

6,577 

 

 

510 

 

 

150 

Total

$

10,713 

 

$

6,812 

 

$

513 

 

$

154 

 

 

The following information for impaired loans is presented (in thousands) for the three months ended September 30, 2015 and 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2015

 

2014

 

2015

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

249 

 

$

230 

 

$

 

$

Commercial

 

10,294 

 

 

6,730 

 

 

45 

 

 

51 

Total

$

10,543 

 

$

6,960 

 

$

46 

 

$

53 

 

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

    Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

251,153 

 

$

2,653 

 

$

12,229 

 

$

 -

 

$

266,035 

Commercial loans

 

68,264 

 

 

 -

 

 

 -

 

 

 -

 

 

68,264 

Total

$

319,417 

 

$

2,653 

 

$

12,229 

 

$

 -

 

$

334,299 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

    Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

246,629 

 

$

1,983 

 

$

13,344 

 

$

 -

 

$

261,956 

Commercial loans

 

42,514 

 

 

 -

 

 

 -

 

 

 -

 

 

42,514 

Total

$

289,143 

 

$

1,983 

 

$

13,344 

 

$

 -

 

$

304,470 

 

 

 

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits.  The following tables present the recorded investment in the loan classes based on payment activity as of September 30, 2015 and December 31, 2014 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

September 30, 2015

 

 

 

 

 

 

 

 

Residential real estate loans

$

161,375 

 

$

953 

 

$

162,328 

Construction

 

20,047 

 

 

 -

 

 

20,047 

Consumer loans

 

27,182 

 

 

 

 

27,183 

Total

$

208,604 

 

$

954 

 

$

209,558 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

December 31, 2014

 

 

 

 

 

 

 

 

Residential real estate loans

$

156,464 

 

$

1,675 

 

$

158,139 

Construction

 

19,221 

 

 

 -

 

 

19,221 

Consumer loans

 

19,700 

 

 

 

 

19,704 

Total

$

195,385 

 

$

1,679 

 

$

197,064 

 

Loan Portfolio Summarized by the Past Due Status [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

31-60 Days Past Due

 

61-90 Days Past Due

 

Greater than 90 Days Past Due and still accruing

 

Non-Accrual

 

Total Past Due and Non-Accrual

 

Total Loans

September 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

160,916 

 

$

374 

 

$

85 

 

$

 -

 

$

953 

 

$

1,412 

 

$

162,328 

Commercial

 

257,694 

 

 

61 

 

 

103 

 

 

 -

 

 

8,177 

 

 

8,341 

 

 

266,035 

Construction

 

20,047 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

20,047 

Commercial  loans

 

68,264 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

68,264 

Consumer  loans

 

27,104 

 

 

69 

 

 

 

 

 -

 

 

 

 

79 

 

 

27,183 

Total

$

534,025 

 

$

504 

 

$

197 

 

$

 -

 

$

9,131 

 

$

9,832 

 

$

543,857 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

31-60 Days Past Due

 

61-90 Days Past Due

 

Greater than 90 Days Past Due and still accruing

 

Non-Accrual

 

Total Past Due and Non-Accrual

 

Total Loans

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

156,242 

 

$

222 

 

$

 -

 

$

-

 

$

1,675 

 

$

1,897 

 

$

158,139 

Commercial

 

252,495 

 

 

5,100 

 

 

440 

 

 

-

 

 

3,921 

 

 

9,461 

 

 

261,956 

Construction

 

19,221 

 

 

 -

 

 

-

 

 

-

 

 

-

 

 

 -

 

 

19,221 

Commercial  loans

 

42,500 

 

 

14 

 

 

-

 

 

-

 

 

 -

 

 

14 

 

 

42,514 

Consumer  loans

 

19,606 

 

 

94 

 

 

 -

 

 

-

 

 

 

 

98 

 

 

19,704 

Total

$

490,064 

 

$

5,430 

 

$

440 

 

$

-

 

$

5,600 

 

$

11,470 

 

$

501,534 

 

Allowance for Loan Losses and Recorded Investment in Financing Receivables [Table Text Block]

The following tables present the allowance for loan losses by the classes of the loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2014

$

1,323 

 

$

3,890 

 

$

222 

 

$

256 

 

$

184 

 

$

5,875 

Charge Offs

 

(159)

 

 

(1,692)

 

 

 -

 

 

 -

 

 

(59)

 

 

(1,910)

Recoveries

 

 

 

 -

 

 

 -

 

 

 -

 

 

18 

 

 

22 

Provision for loan losses

 

(181)

 

 

1,980 

 

 

(137)

 

 

28 

 

 

70 

 

 

1,760 

Ending balance, September 30, 2015

$

987 

 

$

4,178 

 

$

85 

 

$

284 

 

$

213 

 

$

5,747 

Ending balance individually evaluated
for impairment

$

 -

 

$

389 

 

$

 -

 

$

 -

 

$

 -

 

$

389 

Ending balance collectively evaluated
for impairment

$

987 

 

$

3,789 

 

$

85 

 

$

284 

 

$

213 

 

$

5,358 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2015

$

1,085 

 

$

4,152 

 

$

97 

 

$

405 

 

$

208 

 

$

5,947 

Charge Offs

 

(46)

 

 

(865)

 

 

 -

 

 

 -

 

 

(16)

 

 

(927)

Recoveries

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

Provision for loan losses

 

(52)

 

 

891 

 

 

(12)

 

 

(121)

 

 

14 

 

 

720 

Ending balance, September 30, 2015

$

987 

 

$

4,178 

 

$

85 

 

$

284 

 

$

213 

 

$

5,747 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2013

$

1,441 

 

$

3,025 

 

$

898 

 

$

184 

 

$

160 

 

$

5,708 

Charge Offs

 

(132)

 

 

(1,177)

 

 

 -

 

 

 -

 

 

(36)

 

 

(1,345)

Recoveries

 

 -

 

 

 -

 

 

-

 

 

-

 

 

28 

 

 

28 

Provision for loan losses

 

(57)

 

 

2,005 

 

 

(704)

 

 

14 

 

 

 

 

1,260 

Ending balance, September 30, 2014

$

1,252 

 

$

3,853 

 

$

194 

 

$

198 

 

$

154 

 

$

5,651 

Ending balance individually evaluated
for impairment

$

 -

 

$

61 

 

$

-

 

$

-

 

$

-

 

$

61 

Ending balance collectively evaluated
for impairment

$

1,252 

 

$

3,792 

 

$

194 

 

$

198 

 

$

154 

 

$

5,590 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2014

$

1,194 

 

$

3,900 

 

$

205 

 

$

179 

 

$

133 

 

$

5,611 

Charge Offs

 

(34)

 

 

(348)

 

 

 -

 

 

 -

 

 

(9)

 

 

(391)

Recoveries

 

 -

 

 

 -

 

 

-

 

 

-

 

 

11 

 

 

11 

Provision for loan losses

 

92 

 

 

301 

 

 

(11)

 

 

19 

 

 

19 

 

 

420 

Ending balance, September 30, 2014

$

1,252 

 

$

3,853 

 

$

194 

 

$

198 

 

$

154 

 

$

5,651