XML 40 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2018
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition Of The Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



June 30, 2018

 

 

December 31, 2017

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

230,840 

 

28.7 

%

 

$

235,759 

 

30.8 

%

Commercial

 

364,686 

 

45.4 

 

 

 

342,934 

 

44.9 

 

Construction

 

18,115 

 

2.2 

 

 

 

17,228 

 

2.3 

 

Commercial, financial and agricultural

 

101,779 

 

12.7 

 

 

 

97,461 

 

12.7 

 

Consumer loans to individuals

 

88,523 

 

11.0 

 

 

 

70,953 

 

9.3 

 

Total loans

 

803,943 

 

100.0 

%

 

 

764,335 

 

100.0 

%

Deferred fees, net

 

(170)

 

 

 

 

 

(243)

 

 

 

Total loans receivable

 

803,773 

 

 

 

 

 

764,092 

 

 

 

Allowance for loan losses

 

(8,326)

 

 

 

 

 

(7,634)

 

 

 

Net loans receivable

$

795,447 

 

 

 

 

$

756,458 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



June 30, 2018

 

December 31, 2017



 

 

 

 

 

Outstanding Balance

$

1,111

 

$

1,444

Carrying Amount

$

919

 

$

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

June 30, 2018

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

23 

 

$

1,234 

 

$

 -

 

$

 -

 

$

 -

 

$

1,257 

Loans acquired with deteriorated credit quality

 

644 

 

 

275 

 

 

 -

 

 

 -

 

 

 -

 

 

919 

  Collectively evaluated for impairment

 

230,173 

 

 

363,177 

 

 

18,115 

 

 

101,779 

 

 

88,523 

 

 

801,767 

Total Loans

$

230,840 

 

$

364,686 

 

$

18,115 

 

$

101,779 

 

$

88,523 

 

$

803,943 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

June 30, 2018

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

23 

 

$

28 

 

$

 -

  Commercial

 

1,234 

 

 

1,546 

 

 

 -

Subtotal

 

1,257 

 

 

1,574 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

23 

 

 

28 

 

 

 -

  Commercial

 

1,234 

 

 

1,546 

 

 

 -

Total Impaired Loans

$

1,257 

 

$

1,574 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 June 30, 2018 and 2017, respectively (in thousands):









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

23 

 

$

 -

 

$

 -

Commercial

 

1,202 

 

 

2,821 

 

 

16 

 

 

29 

Total

$

1,225 

 

$

2,844 

 

$

16 

 

$

29 









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, 2018 and 2017, respectively (in thousands):







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

23 

 

$

 -

 

$

 -

Commercial

 

1,194 

 

 

2,730 

 

 

30 

 

 

51 

Total

$

1,217 

 

$

2,753 

 

$

30 

 

$

51 





Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

351,691 

 

$

8,610 

 

$

4,385 

 

$

 -

 

$

364,686 

Commercial loans

 

101,571 

 

 

116 

 

 

92 

 

 

 -

 

 

101,779 

Total

$

453,262 

 

$

8,726 

 

$

4,477 

 

$

 -

 

$

466,465 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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 June 30, 2018 and December 31, 2017 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

June 30, 2018

 

 

 

 

 

 

 

 

Residential real estate loans

$

229,816 

 

$

1,024 

 

$

230,840 

Construction

 

18,115 

 

 

 -

 

 

18,115 

Consumer loans

 

88,523 

 

 

 -

 

 

88,523 

Total

$

336,454 

 

$

1,024 

 

$

337,478 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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

June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

229,283 

 

$

533 

 

$

 -

 

$

 -

 

$

1,024 

 

$

1,557 

 

$

230,840 

Commercial

 

364,271 

 

 

168 

 

 

 -

 

 

 -

 

 

247 

 

 

415 

 

 

364,686 

Construction

 

18,115 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18,115 

Commercial  loans

 

101,705 

 

 

74 

 

 

 -

 

 

 -

 

 

 -

 

 

74 

 

 

101,779 

Consumer  loans

 

88,474 

 

 

42 

 

 

 

 

 -

 

 

 -

 

 

49 

 

 

88,523 

Total

$

801,848 

 

$

817 

 

$

 

$

 -

 

$

1,271 

 

$

2,095 

 

$

803,943 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

 

(75)

 

 

(134)

 

 

 -

 

 

(5)

 

 

(117)

 

 

(331)

Recoveries

 

 

 

31 

 

 

 -

 

 

 -

 

 

15 

 

 

48 

Provision for loan losses

 

256 

 

 

85 

 

 

38 

 

 

232 

 

 

364 

 

 

975 

Ending balance, June 30, 2018

$

1,455 

 

$

5,247 

 

$

128 

 

$

690 

 

$

806 

 

$

8,326 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,455 

 

$

5,247 

 

$

128 

 

$

690 

 

$

806 

 

$

8,326 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, March 31, 2018

$

1,525 

 

$

5,129 

 

$

120 

 

$

638 

 

$

687 

 

$

8,099 

Charge Offs

 

(24)

 

 

(134)

 

 

 -

 

 

(5)

 

 

(69)

 

 

(232)

Recoveries

 

 

 

25 

 

 

 -

 

 

 -

 

 

 

 

34 

Provision for loan losses

 

(47)

 

 

227 

 

 

 

 

57 

 

 

180 

 

 

425 

Ending balance, June 30, 2018

$

1,455 

 

$

5,247 

 

$

128 

 

$

690 

 

$

806 

 

$

8,326 















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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