XML 38 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2017
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



June 30, 2017

 

 

December 31, 2016

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

234,251 

 

31.9 

%

 

$

237,177 

 

33.2 

%

Commercial

 

335,602 

 

45.6 

 

 

 

320,187 

 

44.8 

 

Construction

 

17,673 

 

2.4 

 

 

 

19,709 

 

2.8 

 

Commercial, financial and agricultural

 

84,502 

 

11.5 

 

 

 

85,508 

 

12.0 

 

Consumer loans to individuals

 

63,194 

 

8.6 

 

 

 

51,524 

 

7.2 

 

Total loans

 

735,222 

 

100.0 

%

 

 

714,105 

 

100.0 

%

Deferred fees, net

 

(196)

 

 

 

 

 

(216)

 

 

 

Total loans receivable

 

735,026 

 

 

 

 

 

713,889 

 

 

 

Allowance for loan losses

 

(7,419)

 

 

 

 

 

(6,463)

 

 

 

Net loans receivable

$

727,607 

 

 

 

 

$

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

 

(37)

 

 

 

Reclassification and other

 

 -

 

 

 

Balance at end of period

$

171 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



June 30, 2017

 

December 31, 2016



 

 

 

 

 

Outstanding Balance

$

1,689

 

$

1,821

Carrying Amount

$

1,345

 

$

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

June 30, 2017

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

23 

 

$

3,175 

 

$

 -

 

$

 -

 

$

 -

 

$

3,198 

Loans acquired with deteriorated credit quality

 

831 

 

 

514 

 

 

 -

 

 

 -

 

 

 -

 

 

1,345 

  Collectively evaluated for impairment

 

233,397 

 

 

331,913 

 

 

17,673 

 

 

84,502 

 

 

63,194 

 

 

730,679 

Total Loans

$

234,251 

 

$

335,602 

 

$

17,673 

 

$

84,502 

 

$

63,194 

 

$

735,222 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

June 30, 2017

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

23 

 

$

28 

 

$

 -

  Commercial

 

3,175 

 

 

4,056 

 

 

 -

Subtotal

 

3,198 

 

 

4,084 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

23 

 

 

28 

 

 

 -

  Commercial

 

3,175 

 

 

4,056 

 

 

 -

Total Impaired Loans

$

3,198 

 

$

4,084 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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-month periods ended June 30, 2017 and 2016 (in thousands):







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

157 

 

$

 -

 

$

Commercial

 

2,821 

 

 

3,146 

 

 

29 

 

 

25 

Total

$

2,844 

 

$

3,303 

 

$

29 

 

$

26 





The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the six-month periods ended June 30, 2017 and 2016 (in thousands):





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

161 

 

$

 -

 

$

Commercial

 

2,730 

 

 

3,218 

 

 

51 

 

 

57 

Total

$

2,753 

 

$

3,379 

 

$

51 

 

$

59 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

319,333 

 

$

8,828 

 

$

7,441 

 

$

 -

 

$

335,602 

Commercial loans

 

84,392 

 

 

23 

 

 

87 

 

 

 -

 

 

84,502 

Total

$

403,725 

 

$

8,851 

 

$

7,528 

 

$

 -

 

$

420,104 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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 June 30, 2017 and December 31, 2016 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

June 30, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

232,774 

 

$

1,307 

 

$

234,251 

Construction

 

17,673 

 

 

15 

 

 

17,673 

Consumer loans

 

63,194 

 

 

 -

 

 

63,194 

Total

$

313,641 

 

$

1,322 

 

$

315,118 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

232,011 

 

$

737 

 

$

192 

 

$

 

$

1,307 

 

$

2,240 

 

$

234,251 

Commercial

 

333,182 

 

 

1,034 

 

 

 -

 

 

 -

 

 

1,386 

 

 

2,420 

 

 

335,602 

Construction

 

17,658 

 

 

 -

 

 

 -

 

 

 -

 

 

15 

 

 

15 

 

 

17,673 

Commercial  loans

 

84,467 

 

 

 -

 

 

35 

 

 

 -

 

 

 -

 

 

35 

 

 

84,502 

Consumer  loans

 

63,137 

 

 

38 

 

 

19 

 

 

 -

 

 

 -

 

 

57 

 

 

63,194 

Total

$

730,455 

 

$

1,809 

 

$

246 

 

$

 

$

2,708 

 

$

4,767 

 

$

735,222 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

 

(83)

 

 

(96)

 

 

(13)

 

 

 -

 

 

(82)

 

 

(274)

Recoveries

 

 

 

 

 

12 

 

 

 -

 

 

11 

 

 

30 

Provision for loan losses

 

242 

 

 

697 

 

 

16 

 

 

53 

 

 

192 

 

 

1,200 

Ending balance, June 30, 2017

$

1,254 

 

$

5,228 

 

$

93 

 

$

360 

 

$

484 

 

$

7,419 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,254 

 

$

5,228 

 

$

93 

 

$

360 

 

$

484 

 

$

7,419 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, March 31, 2017

$

1,179 

 

$

4,831 

 

$

95 

 

$

369 

 

$

427 

 

$

6,901 

Charge Offs

 

(44)

 

 

(11)

 

 

(5)

 

 

 -

 

 

(30)

 

 

(90)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

 

 

Provision for loan losses

 

117 

 

 

406 

 

 

 

 

(9)

 

 

83 

 

 

600 

Ending balance, June 30, 2017

$

1,254 

 

$

5,228 

 

$

93 

 

$

360 

 

$

484 

 

$

7,419 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(17)

 

 

(2,642)

 

 

 -

 

 

 -

 

 

(30)

 

 

(2,689)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

35 

 

 

39 

Provision for loan losses

 

(78)

 

 

1,325 

 

 

(31)

 

 

(104)

 

 

38 

 

 

1,150 

Ending balance, June 30, 2016

$

976 

 

$

4,191 

 

$

59 

 

$

293 

 

$

279 

 

$

5,798 

Ending balance individually evaluated
for impairment

$

 -

 

$

15 

 

$

 -

 

$

 -

 

$

 -

 

$

15 

Ending balance collectively evaluated
for impairment

$

976 

 

$

4,176 

 

$

59 

 

$

293 

 

$

279 

 

$

5,783 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, March 31, 2016

$

1,077 

 

$

5,758 

 

$

109 

 

$

446 

 

$

252 

 

$

7,642 

Charge Offs

 

(17)

 

 

(2,513)

 

 

 -

 

 

 -

 

 

(23)

 

 

(2,553)

Recoveries

 

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

Provision for loan losses

 

(85)

 

 

946 

 

 

(50)

 

 

(153)

 

 

42 

 

 

700 

Ending balance, June 30, 2016

$

976 

 

$

4,191 

 

$

59 

 

$

293 

 

$

279 

 

$

5,798