XML 38 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2017
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Types of loans

 



(dollars in thousands)

 



 

 

 

 

 

 

 

 

 

 

 



March 31, 2017

 

 

December 31, 2016

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

236,676 

 

32.9 

%

 

$

237,177 

 

33.2 

%

Commercial

 

327,067 

 

45.5 

 

 

 

320,187 

 

44.8 

 

Construction

 

18,075 

 

2.5 

 

 

 

19,709 

 

2.8 

 

Commercial, financial and agricultural

 

82,183 

 

11.4 

 

 

 

85,508 

 

12.0 

 

Consumer loans to individuals

 

55,648 

 

7.7 

 

 

 

51,524 

 

7.2 

 

Total loans

 

719,649 

 

100.0 

%

 

 

714,105 

 

100.0 

%

Deferred fees, net

 

(206)

 

 

 

 

 

(216)

 

 

 

Total loans receivable

 

719,443 

 

 

 

 

 

713,889 

 

 

 

Allowance for loan losses

 

(6,901)

 

 

 

 

 

(6,463)

 

 

 

Net loans receivable

$

712,542 

 

 

 

 

$

707,426 

 

 

 



Components of purchase accounting adjustments related to purchased impaired loans acquired [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 amortizable yield for purchased credit-impaired loans [Table Text Block]



 

 

 

 

 



 

 

 

 

 



2017

 

 

Balance at beginning of period

$

208 

 

 

 

Additions

 

 -

 

 

 

Accretion

 

(19)

 

 

 

Reclassification and other

 

 -

 

 

 

Balance at end of period

$

189 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



March 31, 2017

 

December 31, 2016



 

 

 

 

 

Outstanding Balance

$

1,743

 

$

1,821

Carrying Amount

$

1,356

 

$

1,386



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

The following table shows 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

March 31, 2017

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

83 

 

$

2,518 

 

$

 -

 

$

 -

 

$

 -

 

$

2,601 

Loans acquired with deteriorated credit quality

 

826 

 

 

530 

 

 

 -

 

 

 -

 

 

 -

 

 

1,356 

  Collectively evaluated for impairment

 

235,767 

 

 

324,019 

 

 

18,075 

 

 

82,183 

 

 

55,648 

 

 

715,692 

Total Loans

$

236,676 

 

$

327,067 

 

$

18,075 

 

$

82,183 

 

$

55,648 

 

$

719,649 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 





The following table 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

March 31, 2017

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

83 

 

$

88 

 

$

 -

  Commercial

 

2,518 

 

 

3,399 

 

 

 -

Subtotal

 

2,601 

 

 

3,487 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

83 

 

 

88 

 

 

 -

  Commercial

 

2,518 

 

 

3,399 

 

 

 -

Total Impaired Loans

$

2,601 

 

$

3,487 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 

 

$

 -













The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three months ended March 31, 2017 and 2016 (in thousands):







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

83 

 

$

164 

 

$

 -

 

$

Commercial

 

2,559 

 

 

8,640 

 

 

22 

 

 

32 

Total

$

2,642 

 

$

8,804 

 

$

22 

 

$

33 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

311,301 

 

$

11,081 

 

$

4,685 

 

$

 -

 

$

327,067 

Commercial loans

 

81,176 

 

 

913 

 

 

94 

 

 

 -

 

 

82,183 

Total

$

392,477 

 

$

11,994 

 

$

4,779 

 

$

 -

 

$

409,250 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

310,432 

 

$

5,432 

 

$

4,323 

 

$

 -

 

$

320,187 

Commercial loans

 

84,600 

 

 

885 

 

 

23 

 

 

 -

 

 

85,508 

Total

$

395,032 

 

$

6,317 

 

$

4,346 

 

$

 -

 

$

405,695 





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 table presents the recorded investment in the loan classes based on payment activity as of March 31, 2017 and December 31, 2016 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

March 31, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

235,306 

 

$

1,370 

 

$

236,676 

Construction

 

18,055 

 

 

20 

 

 

18,075 

Consumer loans

 

55,648 

 

 

 -

 

 

55,648 

Total

$

309,009 

 

$

1,390 

 

$

310,399 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2016

 

 

 

 

 

 

 

 

Residential real estate loans

$

235,829 

 

$

1,137 

 

$

237,177 

Construction

 

19,681 

 

 

28 

 

 

19,709 

Consumer loans

 

51,524 

 

 

 -

 

 

51,524 

Total

$

307,034 

 

$

1,165 

 

$

308,410 



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

March 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

234,706 

 

$

596 

 

$

 

$

 -

 

$

1,370 

 

$

1,970 

 

$

236,676 

Commercial

 

325,895 

 

 

450 

 

 

 -

 

 

 -

 

 

722 

 

 

1,172 

 

 

327,067 

Construction

 

18,055 

 

 

 -

 

 

 -

 

 

 -

 

 

20 

 

 

20 

 

 

18,075 

Commercial  loans

 

82,036 

 

 

109 

 

 

38 

 

 

 -

 

 

 -

 

 

147 

 

 

82,183 

Consumer  loans

 

55,587 

 

 

61 

 

 

 -

 

 

 -

 

 

 -

 

 

61 

 

 

55,648 

Total

$

716,279 

 

$

1,216 

 

$

42 

 

$

 -

 

$

2,112 

 

$

3,370 

 

$

719,649 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 





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

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for loan losses.  When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off  against the allowance.  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, 2016

$

1,092 

 

$

4,623 

 

$

78 

 

$

307 

 

$

363 

 

$

6,463 

Charge Offs

 

(39)

 

 

(85)

 

 

(8)

 

 

 -

 

 

(52)

 

 

(184)

Recoveries

 

 

 

 

 

12 

 

 

 -

 

 

 

 

22 

Provision for loan losses

 

125 

 

 

291 

 

 

13 

 

 

62 

 

 

109 

 

 

600 

Ending balance, March 31, 2017

$

1,179 

 

$

4,831 

 

$

95 

 

$

369 

 

$

427 

 

$

6,901 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,179 

 

$

4,831 

 

$

95 

 

$

369 

 

$

427 

 

$

6,901 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

 -

 

 

(129)

 

 

 -

 

 

 -

 

 

(7)

 

 

(136)

Recoveries

 

 

 

 

 

-

 

 

-

 

 

27 

 

 

30 

Provision for loan losses

 

 

 

379 

 

 

19 

 

 

49 

 

 

(4)

 

 

450 

Ending balance, March 31, 2016

$

1,077 

 

$

5,758 

 

$

109 

 

$

446 

 

$

252 

 

$

7,642 

Ending balance individually evaluated
for impairment

$

 -

 

$

1,644 

 

$

 -

 

$

 -

 

$

 -

 

$

1,644 

Ending balance collectively evaluated
for impairment

$

1,077 

 

$

4,114 

 

$

109 

 

$

446 

 

$

252 

 

$

5,998