XML 40 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition Of The Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



March 31, 2018

 

 

December 31, 2017

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

232,771 

 

30.0 

%

 

$

235,759 

 

30.8 

%

Commercial

 

348,507 

 

44.9 

 

 

 

342,934 

 

44.9 

 

Construction

 

17,831 

 

2.3 

 

 

 

17,228 

 

2.3 

 

Commercial, financial and agricultural

 

100,840 

 

13.0 

 

 

 

97,461 

 

12.7 

 

Consumer loans to individuals

 

75,964 

 

9.8 

 

 

 

70,953 

 

9.3 

 

Total loans

 

775,913 

 

100.0 

%

 

 

764,335 

 

100.0 

%

Deferred fees, net

 

(232)

 

 

 

 

 

(243)

 

 

 

Total loans receivable

 

775,681 

 

 

 

 

 

764,092 

 

 

 

Allowance for loan losses

 

(8,099)

 

 

 

 

 

(7,634)

 

 

 

Net loans receivable

$

767,582 

 

 

 

 

$

756,458 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



March 31, 2018

 

December 31, 2017



 

 

 

 

 

Outstanding Balance

$

1,411

 

$

1,444

Carrying Amount

$

1,157

 

$

1,174



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

March 31, 2018

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

23 

 

$

1,215 

 

$

 -

 

$

 -

 

$

 -

 

$

1,238 

Loans acquired with deteriorated credit quality

 

823 

 

 

334 

 

 

 -

 

 

 -

 

 

 -

 

 

1,157 

  Collectively evaluated for impairment

 

231,925 

 

 

346,958 

 

 

17,831 

 

 

100,840 

 

 

75,964 

 

 

773,518 

Total Loans

$

232,771 

 

$

348,507 

 

$

17,831 

 

$

100,840 

 

$

75,964 

 

$

775,913 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 



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

March 31, 2018

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

23 

 

$

28 

 

$

 -

  Commercial

 

1,215 

 

 

1,487 

 

 

 -

Subtotal

 

1,238 

 

 

1,515 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

23 

 

 

28 

 

 

 -

  Commercial

 

1,215 

 

 

1,487 

 

 

 -

Total Impaired Loans

$

1,238 

 

$

1,515 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 

 

$

 -







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 March 31, 2018 and 2017, respectively (in thousands):









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

83 

 

$

 -

 

$

 -

Commercial

 

1,219 

 

 

2,559 

 

 

14 

 

 

22 

Total

$

1,242 

 

$

2,642 

 

$

14 

 

$

22 









Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

335,523 

 

$

8,484 

 

$

4,500 

 

$

 -

 

$

348,507 

Commercial loans

 

100,776 

 

 

12 

 

 

52 

 

 

 -

 

 

100,840 

Total

$

436,299 

 

$

8,496 

 

$

4,552 

 

$

 -

 

$

449,347 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

329,617 

 

$

9,680 

 

$

3,637 

 

$

 -

 

$

342,934 

Commercial loans

 

97,389 

 

 

16 

 

 

56 

 

 

 -

 

 

97,461 

Total

$

427,006 

 

$

9,696 

 

$

3,693 

 

$

 -

 

$

440,395 





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, 2018 and December 31, 2017 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

March 31, 2018

 

 

 

 

 

 

 

 

Residential real estate loans

$

231,363 

 

$

1,408 

 

$

232,771 

Construction

 

17,831 

 

 

 -

 

 

17,831 

Consumer loans

 

75,964 

 

 

 -

 

 

75,964 

Total

$

325,158 

 

$

1,408 

 

$

326,566 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

Residential real estate loans

$

233,966 

 

$

1,793 

 

$

235,759 

Construction

 

17,228 

 

 

 -

 

 

17,228 

Consumer loans

 

70,953 

 

 

 -

 

 

70,953 

Total

$

322,147 

 

$

1,793 

 

$

323,940 



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

March 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

230,742 

 

$

516 

 

$

105 

 

$

 -

 

$

1,408 

 

$

2,029 

 

$

232,771 

Commercial

 

347,526 

 

 

685 

 

 

24 

 

 

 -

 

 

272 

 

 

981 

 

 

348,507 

Construction

 

17,831 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

17,831 

Commercial  loans

 

100,786 

 

 

54 

 

 

 -

 

 

 -

 

 

 -

 

 

54 

 

 

100,840 

Consumer  loans

 

75,865 

 

 

84 

 

 

15 

 

 

 -

 

 

 -

 

 

99 

 

 

75,964 

Total

$

772,750 

 

$

1,339 

 

$

144 

 

$

 -

 

$

1,680 

 

$

3,163 

 

$

775,913 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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 



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, 2017

$

1,272 

 

$

5,265 

 

$

90 

 

$

463 

 

$

544 

 

$

7,634 

Charge Offs

 

(51)

 

 

 -

 

 

 -

 

 

 -

 

 

(48)

 

 

(99)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

 

 

14 

Provision for loan losses

 

303 

 

 

(142)

 

 

30 

 

 

175 

 

 

184 

 

 

550 

Ending balance, March 31, 2018

$

1,525 

 

$

5,129 

 

$

120 

 

$

638 

 

$

687 

 

$

8,099 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,525 

 

$

5,129 

 

$

120 

 

$

638 

 

$

687 

 

$

8,099 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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