XML 39 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition Of The Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



September 30, 2017

 

 

December 31, 2016

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

235,508 

 

31.1 

%

 

$

237,177 

 

33.2 

%

Commercial

 

344,960 

 

45.6 

 

 

 

320,187 

 

44.8 

 

Construction

 

15,328 

 

2.0 

 

 

 

19,709 

 

2.8 

 

Commercial, financial and agricultural

 

92,979 

 

12.3 

 

 

 

85,508 

 

12.0 

 

Consumer loans to individuals

 

67,492 

 

9.0 

 

 

 

51,524 

 

7.2 

 

Total loans

 

756,267 

 

100.0 

%

 

 

714,105 

 

100.0 

%

Deferred fees, net

 

(253)

 

 

 

 

 

(216)

 

 

 

Total loans receivable

 

756,014 

 

 

 

 

 

713,889 

 

 

 

Allowance for loan losses

 

(7,760)

 

 

 

 

 

(6,463)

 

 

 

Net loans receivable

$

748,254 

 

 

 

 

$

707,426 

 

 

 



Components Of Purchase Accounting Adjustments Related To Purchased Credit-impaired Loans Acquired



 

 

 



 

 

 

(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



 

 

 

 

 



 

 

 

 

 



2017

 

 

Balance at beginning of period

$

208 

 

 

 

Additions

 

 -

 

 

 

Accretion

 

(56)

 

 

 

Reclassification and other

 

(15)

 

 

 

Balance at end of period

$

137 

 

 

 



Information Regarding Loans Acquired and Accounted for in Accordance With ASC 310-30



 

 

 

 

 



 

 

 

 

 



September 30, 2017

 

December 31, 2016



 

 

 

 

 

Outstanding Balance

$

1,555

 

$

1,821

Carrying Amount

$

1,256

 

$

1,386



Summary Of Amount Of Loans In Each Category That Were Individually And Collectively Evaluated For Impairment



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

September 30, 2017

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

23 

 

$

1,382 

 

$

 -

 

$

 -

 

$

 -

 

$

1,405 

Loans acquired with deteriorated credit quality

 

831 

 

 

425 

 

 

 -

 

 

 -

 

 

 -

 

 

1,256 

  Collectively evaluated for impairment

 

234,654 

 

 

343,153 

 

 

15,328 

 

 

92,979 

 

 

67,492 

 

 

753,606 

Total Loans

$

235,508 

 

$

344,960 

 

$

15,328 

 

$

92,979 

 

$

67,492 

 

$

756,267 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 



Impaired Loans and Related Interest Income by Loan Portfolio Class

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

September 30, 2017

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

23 

 

$

28 

 

$

 -

  Commercial

 

1,382 

 

 

2,263 

 

 

 -

Subtotal

 

1,405 

 

 

2,291 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

23 

 

 

28 

 

 

 -

  Commercial

 

1,382 

 

 

2,263 

 

 

 -

Total Impaired Loans

$

1,405 

 

$

2,291 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 September 30, 2017 and 2016 (in thousands):







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

579 

 

$

 -

 

$

Commercial

 

1,423 

 

 

3,253 

 

 

12 

 

 

33 

Total

$

1,446 

 

$

3,832 

 

$

12 

 

$

34 





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





 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2017

 

2016

 

2017

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

372 

 

$

 -

 

$

Commercial

 

1,465 

 

 

3,249 

 

 

41 

 

 

90 

Total

$

1,488 

 

$

3,621 

 

$

41 

 

$

93 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

331,511 

 

$

9,542 

 

$

3,907 

 

$

 -

 

$

344,960 

Commercial loans

 

92,879 

 

 

20 

 

 

80 

 

 

 -

 

 

92,979 

Total

$

424,390 

 

$

9,562 

 

$

3,987 

 

$

 -

 

$

437,939 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

September 30, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

234,004 

 

$

1,504 

 

$

235,508 

Construction

 

15,328 

 

 

 -

 

 

15,328 

Consumer loans

 

67,492 

 

 

 -

 

 

67,492 

Total

$

316,824 

 

$

1,504 

 

$

318,328 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

232,909 

 

$

909 

 

$

186 

 

$

 -

 

$

1,504 

 

$

2,599 

 

$

235,508 

Commercial

 

343,754 

 

 

703 

 

 

 -

 

 

 -

 

 

503 

 

 

1,206 

 

 

344,960 

Construction

 

15,328 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

15,328 

Commercial  loans

 

92,897 

 

 

40 

 

 

42 

 

 

 -

 

 

 -

 

 

82 

 

 

92,979 

Consumer  loans

 

67,457 

 

 

29 

 

 

 

 

 -

 

 

 -

 

 

35 

 

 

67,492 

Total

$

752,345 

 

$

1,681 

 

$

234 

 

$

 -

 

$

2,007 

 

$

3,922 

 

$

756,267 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

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)

 

 

(308)

 

 

(28)

 

 

 -

 

 

(127)

 

 

(546)

Recoveries

 

 

 

 

 

12 

 

 

 -

 

 

22 

 

 

43 

Provision for loan losses

 

340 

 

 

979 

 

 

35 

 

 

165 

 

 

281 

 

 

1,800 

Ending balance, September 30, 2017

$

1,353 

 

$

5,299 

 

$

97 

 

$

472 

 

$

539 

 

$

7,760 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,353 

 

$

5,299 

 

$

97 

 

$

472 

 

$

539 

 

$

7,760 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2017

$

1,254 

 

$

5,228 

 

$

93 

 

$

360 

 

$

484 

 

$

7,419 

Charge Offs

 

 -

 

 

(212)

 

 

(15)

 

 

 -

 

 

(45)

 

 

(272)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

11 

 

 

13 

Provision for loan losses

 

98 

 

 

282 

 

 

19 

 

 

112 

 

 

89 

 

 

600 

Ending balance, September 30, 2017

$

1,353 

 

$

5,299 

 

$

97 

 

$

472 

 

$

539 

 

$

7,760 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(32)

 

 

(2,670)

 

 

 -

 

 

(15)

 

 

(71)

 

 

(2,788)

Recoveries

 

 

 

11 

 

 

 -

 

 

 -

 

 

39 

 

 

54 

Provision for loan losses

 

15 

 

 

1,516 

 

 

(12)

 

 

(46)

 

 

127 

 

 

1,600 

Ending balance, September 30, 2016

$

1,056 

 

$

4,363 

 

$

78 

 

$

336 

 

$

331 

 

$

6,164 

Ending balance individually evaluated
for impairment

$

 -

 

$

15 

 

$

 -

 

$

 -

 

$

 -

 

$

15 

Ending balance collectively evaluated
for impairment

$

1,056 

 

$

4,348 

 

$

78 

 

$

336 

 

$

331 

 

$

6,149 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2016

$

976 

 

$

4,191 

 

$

59 

 

$

293 

 

$

279 

 

$

5,798 

Charge Offs

 

(15)

 

 

(28)

 

 

 -

 

 

(15)

 

 

(41)

 

 

(99)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

 

 

15 

Provision for loan losses

 

93 

 

 

191 

 

 

19 

 

 

58 

 

 

89 

 

 

450 

Ending balance, September 30, 2016

$

1,056 

 

$

4,363 

 

$

78 

 

$

336 

 

$

331 

 

$

6,164