XML 39 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2018
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition Of The Loan Portfolio



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 



 

 



 

 

 

 

 

 

 

 

 

 

 



September 30, 2018

 

 

December 31, 2017

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

233,768 

 

28.5 

%

 

$

235,759 

 

30.8 

%

Commercial

 

363,358 

 

44.4 

 

 

 

342,934 

 

44.9 

 

Construction

 

16,217 

 

2.0 

 

 

 

17,228 

 

2.3 

 

Commercial, financial and agricultural

 

104,868 

 

12.8 

 

 

 

97,461 

 

12.7 

 

Consumer loans to individuals

 

101,068 

 

12.3 

 

 

 

70,953 

 

9.3 

 

Total loans

 

819,279 

 

100.0 

%

 

 

764,335 

 

100.0 

%

Deferred fees, net

 

(82)

 

 

 

 

 

(243)

 

 

 

Total loans receivable

 

819,197 

 

 

 

 

 

764,092 

 

 

 

Allowance for loan losses

 

(8,280)

 

 

 

 

 

(7,634)

 

 

 

Net loans receivable

$

810,917 

 

 

 

 

$

756,458 

 

 

 



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



 

 

 

 

 



 

 

 

 

 



September 30, 2018

 

December 31, 2017



 

 

 

 

 

Outstanding Balance

$

1,106

 

$

1,444

Carrying Amount

$

925

 

$

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

September 30, 2018

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

23 

 

$

1,198 

 

$

 -

 

$

 -

 

$

 -

 

$

1,221 

Loans acquired with deteriorated credit quality

 

658 

 

 

267 

 

 

 -

 

 

 -

 

 

 -

 

 

925 

  Collectively evaluated for impairment

 

233,087 

 

 

361,893 

 

 

16,217 

 

 

104,868 

 

 

101,068 

 

 

817,133 

Total Loans

$

233,768 

 

$

363,358 

 

$

16,217 

 

$

104,868 

 

$

101,068 

 

$

819,279 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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

September 30, 2018

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

23 

 

$

28 

 

$

 -

  Commercial

 

1,198 

 

 

1,534 

 

 

 -

Subtotal

 

1,221 

 

 

1,562 

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

23 

 

 

28 

 

 

 -

  Commercial

 

1,198 

 

 

1,534 

 

 

 -

Total Impaired Loans

$

1,221 

 

$

1,562 

 

$

 -







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

23 

 

$

 -

 

$

 -

Commercial

 

1,217 

 

 

1,423 

 

 

15 

 

 

12 

Total

$

1,240 

 

$

1,446 

 

$

15 

 

$

12 









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, 2018 and 2017, respectively (in thousands):







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2018

 

2017

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

23 

 

$

23 

 

$

 -

 

$

 -

Commercial

 

1,195 

 

 

1,465 

 

 

45 

 

 

41 

Total

$

1,218 

 

$

1,488 

 

$

45 

 

$

41 





Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

349,486 

 

$

9,598 

 

$

4,274 

 

$

 -

 

$

363,358 

Commercial loans

 

104,272 

 

 

337 

 

 

259 

 

 

 -

 

 

104,868 

Total

$

453,758 

 

$

9,935 

 

$

4,533 

 

$

 -

 

$

468,226 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

September 30, 2018

 

 

 

 

 

 

 

 

Residential real estate loans

$

232,870 

 

$

898 

 

$

233,768 

Construction

 

16,217 

 

 

 -

 

 

16,217 

Consumer loans

 

101,068 

 

 

 -

 

 

101,068 

Total

$

350,155 

 

$

898 

 

$

351,053 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

232,068 

 

$

631 

 

$

171 

 

$

 -

 

$

898 

 

$

1,700 

 

$

233,768 

Commercial

 

362,845 

 

 

238 

 

 

58 

 

 

 -

 

 

217 

 

 

513 

 

 

363,358 

Construction

 

16,217 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

16,217 

Commercial  loans

 

104,794 

 

 

50 

 

 

24 

 

 

 -

 

 

 -

 

 

74 

 

 

104,868 

Consumer  loans

 

100,888 

 

 

168 

 

 

12 

 

 

 -

 

 

 -

 

 

180 

 

 

101,068 

Total

$

816,812 

 

$

1,087 

 

$

265 

 

$

 -

 

$

1,115 

 

$

2,467 

 

$

819,279 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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. 



As of September 30, 2018, the allocation of the allowance pertaining to commercial real estate loans is slightly lower than the allocation as of December 31, 2017 despite an increase in loan balances of $20.4 million.  This decrease is due to a reduction in the quantitative factor for historical losses which decreased from 0.74% as of December 31, 2017 to 0.45% at September 30, 2018.  The decrease was partially offset by the addition of a qualitative factor for potential risk in large balance loans.



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

 

(85)

 

 

(244)

 

 

 -

 

 

(246)

 

 

(189)

 

 

(764)

Recoveries

 

 

 

33 

 

 

 -

 

 

 -

 

 

25 

 

 

60 

Provision for loan losses

 

185 

 

 

205 

 

 

 

 

497 

 

 

459 

 

 

1,350 

Ending balance, September 30, 2018

$

1,374 

 

$

5,259 

 

$

94 

 

$

714 

 

$

839 

 

$

8,280 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,374 

 

$

5,259 

 

$

94 

 

$

714 

 

$

839 

 

$

8,280 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2018

$

1,455 

 

$

5,247 

 

$

128 

 

$

690 

 

$

806 

 

$

8,326 

Charge Offs

 

(10)

 

 

(110)

 

 

 -

 

 

(241)

 

 

(72)

 

 

(433)

Recoveries

 

 -

 

 

 

 

 -

 

 

 -

 

 

10 

 

 

12 

Provision for loan losses

 

(71)

 

 

120 

 

 

(34)

 

 

265 

 

 

95 

 

 

375 

Ending balance, September 30, 2018

$

1,374 

 

$

5,259 

 

$

94 

 

$

714 

 

$

839 

 

$

8,280 















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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