XML 59 R29.htm IDEA: XBRL DOCUMENT v3.6.0.2
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2016
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



December 31, 2016

 

December 31, 2015

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

237,177 

 

33.2 

%

 

$

161,820 

 

28.9 

%

Commercial

 

320,187 

 

44.8 

 

 

 

279,123 

 

49.8 

 

Construction

 

19,709 

 

2.8 

 

 

 

18,987 

 

3.4 

 

Commercial, financial and agricultural

 

85,508 

 

12.0 

 

 

 

71,090 

 

12.7 

 

Consumer loans to individuals

 

51,524 

 

7.2 

 

 

 

29,231 

 

5.2 

 

Total loans

 

714,105 

 

100.0 

%

 

 

560,251 

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

Deferred fees, net

 

(216)

 

 

 

 

 

(326)

 

 

 

Total loans receivable

 

713,889 

 

 

 

 

 

559,925 

 

 

 

Allowance for loan losses

 

(6,463)

 

 

 

 

 

(7,298)

 

 

 

Net loans receivable

$

707,426 

 

 

 

 

$

552,627 

 

 

 



Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period [Table Text Block]



 

 

 



 

 

 

(In Thousands)

 

 

 July 31, 2016



 

 

 

Contractually required principal and interest

 

$

2,621 

Non-accretable discount

 

 

(1,014)

Expected cash flows

 

 

1,607 

Accretable discount

 

 

(239)

Estimated fair value

 

$

1,368 



 

 

 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



2016

 

2015

 

2014

Balance at beginning of period

$

 -

 

$

 

$

20 

Additions

 

239 

 

 

 -

 

 

 -

Accretion

 

(30)

 

 

(1)

 

(12) (12)

Reclassification and other

 

(1)

 

 

(7)

 

 -

 -

Balance at end of period

$

208 

 

$

 -

 

$



Additional Information Regarding Loans Acquired and Accounted for in Accordance with ASC 310-30 [Table Text Block]



 

 

 

 

 



 

 

 

 

 



December 31, 2016

 

December 31, 2015



 

 

 

 

 

Outstanding Balance

$

1,821

 

$

498

Carrying Amount

$

1,386

 

$

498



Schedule of Loans Individually and Collectively Evaluated for Impairment [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

23 

 

$

2,601 

 

$

 -

 

$

 -

 

$

 -

 

$

2,624 

Loans acquired with deteriorated credit quality

 

821 

 

 

565 

 

 

 -

 

 

 -

 

 

 -

 

 

1,386 

Collectively evaluated for impairment

 

236,333

 

 

317,021 

 

 

19,709 

 

 

85,508 

 

 

51,524 

 

 

710,095 

Total Loans

$

237,177 

 

$

320,187 

 

$

19,709 

 

$

85,508 

 

$

51,524 

 

$

714,105 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

28 

 

$

8,659 

 

$

 -

 

$

43 

 

$

 -

 

$

8,730 

Loans acquired with deteriorated credit quality

 

140 

 

 

358 

 

 

 -

 

 

 -

 

 

 -

 

 

498 

Collectively evaluated for impairment

 

161,652

 

 

270,106 

 

 

18,987 

 

 

71,047 

 

 

29,231 

 

 

551,023 

Total Loans

$

161,820 

 

$

279,123 

 

$

18,987 

 

$

71,090 

 

$

29,231 

 

$

560,251 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

December 31, 2016

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

$

23 

 

$

28 

 

$

-

    Commercial

 

2,601 

 

 

3,427 

 

 

-

          Subtotal

 

2,624 

 

 

3,455 

 

 

-



 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

 

23 

 

 

28 

 

 

 -

    Commercial

 

2,601 

 

 

3,427 

 

 

 -

          Total Impaired Loans

$

2,624 

 

$

3,455 

 

$

 -









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance



 

 

 

 

 

 

 

 

December 31, 2015

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

$

168 

 

$

173 

 

$

-

    Commercial

 

2,644 

 

 

4,610 

 

 

-

Commercial, financial and agricultural

 

43 

 

 

43 

 

 

 

          Subtotal

 

2,855 

 

 

4,826 

 

 

-

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Commercial

 

6,373 

 

 

6,446 

 

 

1,613 

          Subtotal

 

6,373 

 

 

6,446 

 

 

1,613 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

 

168 

 

 

173 

 

 

 -

    Commercial

 

9,017 

 

 

11,056 

 

 

1,613 

Commercial, financial and agricultural

 

43 

 

 

43 

 

 

 -

          Total Impaired Loans

$

9,228 

 

$

11,272 

 

$

1,613 

 

 

 

 

 

 

 

 

 

The following information for impaired loans is presented for the years ended December 31, 2016, 2015 and 2014:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



                          Average Recorded

Average Recorded

 

Interest Income



 

Investment

 

Recognized



2016

 

2015

 

 

2014

 

2016

 

2015

 

 

2014



                              (In thousands)

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

25 

 

$

159 

 

$

233 

 

$

 -

 

$

 

$

Commercial

 

2,671 

 

 

8,847 

 

 

7,492 

 

 

91 

 

 

526 

 

 

503 

Commercial Loans

 

 -

 

 

 

 

 -

 

 

 -

 

 

 

 

 -

Total Loans

$

2,696 

 

$

9,015 

 

$

7,725 

 

$

91 

 

$

532 

 

$

508 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

310,432 

 

$

5,432 

 

$

4,323 

 

$

 -

 

$

 -

 

$

320,187 

Commercial

 

84,600 

 

 

885 

 

 

23 

 

 

 -

 

 

 -

 

 

85,508 

Total

$

395,032 

 

$

6,317 

 

$

4,346 

 

$

 -

 

$

 -

 

$

405,695 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

267,892 

 

$

1,837 

 

$

9,394 

 

$

 -

 

$

 -

 

$

279,123 

Commercial

 

71,047 

 

 

 -

 

 

43 

 

 

 -

 

 

 -

 

 

71,090 

Total

$

338,939 

 

$

1,837 

 

$

9,437 

 

$

 -

 

$

 -

 

$

350,213 

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. Nonperforming loans include loans that have been placed on nonaccrual status and loans remaining in accrual status on which the contractual payment of principal and interest has become 90 days past due. The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2016 and December 31, 2015 (in thousands):









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2016

 

 

 

 

 

 

 

 

Residential real estate loans

$

235,829 

 

$

1,137 

 

$

237,177 

Construction

 

19,681 

 

 

28 

 

 

19,709 

Consumer loans to individuals

 

51,524 

 

 

 -

 

 

51,524 

Total

$

307,034 

 

$

1,165 

 

$

308,410 









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2015

 

 

 

 

 

 

 

 

Residential real estate loans

$

161,380 

 

$

440 

 

$

161,820 

Construction

 

18,987 

 

 

 -

 

 

18,987 

Consumer loans to individuals

 

29,231 

 

 

 -

 

 

29,231 

Total

$

209,598 

 

$

440 

 

$

210,038 



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

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

234,790 

 

$

986 

 

$

264 

 

$

 

$

1,136 

 

$

2,387 

 

$

237,177 

Commercial

 

318,979 

 

 

445 

 

 

 

 

 -

 

 

762 

 

 

1,208 

 

 

320,187 

Construction

 

19,681 

 

 

 -

 

 

 -

 

 

 -

 

 

28 

 

 

28 

 

 

19,709 

Commercial  loans

 

85,355 

 

 

143 

 

 

10 

 

 

 -

 

 

 -

 

 

153 

 

 

85,508 

Consumer  loans

 

51,456 

 

 

39 

 

 

29 

 

 

 -

 

 

 -

 

 

68 

 

 

51,524 

Total

$

710,261 

 

$

1,613 

 

$

304 

 

$

 

$

1,926 

 

$

3,844 

 

$

714,105 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

160,683 

 

$

646 

 

$

51 

 

$

 -

 

$

440 

 

$

1,137 

 

$

161,820 

Commercial

 

272,125 

 

 

310 

 

 

39 

 

 

 -

 

 

6,649 

 

 

6,998 

 

 

279,123 

Construction

 

18,959 

 

 

28 

 

 

 -

 

 

 -

 

 

 -

 

 

28 

 

 

18,987 

Commercial  loans

 

71,043 

 

 

 

 

 -

 

 

 -

 

 

43 

 

 

47 

 

 

71,090 

Consumer  loans

 

29,179 

 

 

41 

 

 

11 

 

 

 -

 

 

 -

 

 

52 

 

 

29,231 

Total

$

551,989 

 

$

1,029 

 

$

101 

 

$

 -

 

$

7,132 

 

$

8,262 

 

$

560,251 



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



The following table presents 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, 2015

$

1,069 

 

$

5,506 

 

$

90 

 

$

397 

 

$

236 

 

$

7,298 

Charge Offs

 

(123)

 

 

(2,711)

 

 

 -

 

 

(15)

 

 

(102)

 

 

(2,951)

Recoveries

 

 

 

15 

 

 

 -

 

 

 -

 

 

45 

 

 

66 

Provision for loan losses

 

140 

 

 

1,813 

 

 

(12)

 

 

(75)

 

 

184 

 

 

2,050 

Ending balance, December 31, 2016

$

1,092 

 

$

4,623 

 

$

78 

 

$

307 

 

$

363 

 

$

6,463 

Ending balance individually evaluated
for impairment

$

 -

 

$

 

$

 -

 

$

 -

 

$

 -

 

$

Ending balance collectively evaluated
for impairment

$

1,092 

 

$

4,620 

 

$

78 

 

$

307 

 

$

363 

 

$

6,460 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(224)

 

 

(2,883)

 

 

 -

 

 

 -

 

 

(91)

 

 

(3,198)

Recoveries

 

20 

 

 

 -

 

 

 -

 

 

 -

 

 

21 

 

 

41 

Provision for loan losses

 

(50)

 

 

4,499 

 

 

(132)

 

 

141 

 

 

122 

 

 

4,580 

Ending balance, December 31, 2015

$

1,069 

 

$

5,506 

 

$

90 

 

$

397 

 

$

236 

 

$

7,298 

Ending balance individually evaluated
for impairment

$

 -

 

$

1,613 

 

$

 -

 

$

 -

 

$

 -

 

$

1,613 

Ending balance collectively evaluated
for impairment

$

1,069 

 

$

3,893 

 

$

90 

 

$

397 

 

$

236 

 

$

5,685 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(270)

 

 

(1,196)

 

 

 -

 

 

 -

 

 

(80)

 

 

(1,546)

Recoveries

 

 -

 

 

 

 

 -

 

 

 -

 

 

31 

 

 

33 

Provision for loan losses

 

152 

 

 

2,059 

 

 

(676)

 

 

72 

 

 

73 

 

 

1,680 

Ending balance, December 31, 2014

$

1,323 

 

$

3,890 

 

$

222 

 

$

256 

 

$

184 

 

$

5,875 

Ending balance individually evaluated for impairment

$

 -

 

$

293 

 

$

 -

 

$

 -

 

$

 -

 

$

293 

Ending balance collectively evaluated
for impairment

$

1,323 

 

$

3,597 

 

$

222 

 

$

256 

 

$

184 

 

$

5,582