XML 59 R29.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition Of The Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



December 31, 2017

 

December 31, 2016

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

235,759 

 

30.8 

%

 

$

237,177 

 

33.2 

%

Commercial

 

342,934 

 

44.9 

 

 

 

320,187 

 

44.8 

 

Construction

 

17,228 

 

2.3 

 

 

 

19,709 

 

2.8 

 

Commercial, financial and agricultural

 

97,461 

 

12.7 

 

 

 

85,508 

 

12.0 

 

Consumer loans to individuals

 

70,953 

 

9.3 

 

 

 

51,524 

 

7.2 

 

Total loans

 

764,335 

 

100.0 

%

 

 

714,105 

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

Deferred fees, net

 

(243)

 

 

 

 

 

(216)

 

 

 

Total loans receivable

 

764,092 

 

 

 

 

 

713,889 

 

 

 

Allowance for loan losses

 

(7,634)

 

 

 

 

 

(6,463)

 

 

 

Net loans receivable

$

756,458 

 

 

 

 

$

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

 

2016

 

2015

Balance at beginning of period

$

208 

 

$

 -

 

$

Additions

 

 -

 

 

239 

 

 

 -

Accretion

 

(73)

 

 

(30)

 

(12) (1)

Reclassification and other

 

(27)

 

 

(1)

 

 

(7)

Balance at end of period

$

108 

 

$

208 

 

$

 -



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



 

 

 

 

 



 

 

 

 

 



December 31, 2017

 

December 31, 2016



 

 

 

 

 

Outstanding Balance

$

1,444

 

$

1,821

Carrying Amount

$

1,174

 

$

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



(In thousands)

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

23 

 

$

1,224 

 

$

 -

 

$

 -

 

$

 -

 

$

1,247 

Loans acquired with deteriorated credit quality

 

833 

 

 

341 

 

 

 -

 

 

 -

 

 

 -

 

 

1,174 

Collectively evaluated for impairment

 

234,903

 

 

341,369 

 

 

17,228 

 

 

97,461 

 

 

70,953 

 

 

761,914 

Total Loans

$

235,759 

 

$

342,934 

 

$

17,228 

 

$

97,461 

 

$

70,953 

 

$

764,335 









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

December 31, 2017

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

$

23 

 

$

28 

 

$

-

    Commercial

 

1,224 

 

 

1,496 

 

 

-

          Subtotal

 

1,247 

 

 

1,524 

 

 

 -



 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

    Residential

 

23 

 

 

28 

 

 

 -

    Commercial

 

1,224 

 

 

1,496 

 

 

 -

          Total Impaired Loans

$

1,247 

 

$

1,524 

 

$

 -









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 information for impaired loans is presented for the years ended December 31, 2017, 2016 and 2015:









 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



                          Average Recorded

Average Recorded

 

Interest Income



 

Investment

 

Recognized



2017

 

2016

 

 

2015

 

2017

 

2016

 

 

2015



                              (In thousands)

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

25 

 

$

159 

 

$

 -

 

$

 -

 

$

Commercial

 

1,209 

 

 

2,671 

 

 

8,847 

 

 

56 

 

 

91 

 

 

526 

Commercial Loans

 

 -

 

 

 -

 

 

 

 

 -

 

 

 -

 

 

Total Loans

$

1,232 

 

$

2,696 

 

$

9,015 

 

$

56 

 

$

91 

 

$

532 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 



Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

329,617 

 

$

9,680 

 

$

3,637 

 

$

 -

 

$

 -

 

$

342,934 

Commercial

 

97,389 

 

 

16 

 

 

56 

 

 

 -

 

 

 -

 

 

97,461 

Total

$

427,006 

 

$

9,696 

 

$

3,693 

 

$

 -

 

$

 -

 

$

440,395 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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 



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









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

233,966 

 

$

1,793 

 

$

235,759 

Construction

 

17,228 

 

 

 -

 

 

17,228 

Consumer loans to individuals

 

70,953 

 

 

 -

 

 

70,953 

Total

$

322,147 

 

$

1,793 

 

$

323,940 









 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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 



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

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

233,291 

 

$

594 

 

$

81 

 

$

87 

 

$

1,706 

 

$

2,468 

 

$

235,759 

Commercial

 

341,602 

 

 

646 

 

 

 -

 

 

409 

 

 

277 

 

 

1,332 

 

 

342,934 

Construction

 

17,228 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

17,228 

Commercial  loans

 

97,424 

 

 

10 

 

 

27 

 

 

 -

 

 

 -

 

 

37 

 

 

97,461 

Consumer  loans

 

70,869 

 

 

60 

 

 

24 

 

 

 -

 

 

 -

 

 

84 

 

 

70,953 

Total

$

760,414 

 

$

1,310 

 

$

132 

 

$

496 

 

$

1,983 

 

$

3,921 

 

$

764,335 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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









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)

 

 

(902)

 

 

(28)

 

 

 -

 

 

(207)

 

 

(1,220)

Recoveries

 

 

 

159 

 

 

 -

 

 

 -

 

 

26 

 

 

191 

Provision for loan losses

 

257 

 

 

1,385 

 

 

40 

 

 

156 

 

 

362 

 

 

2,200 

Ending balance, December 31, 2017

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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