XML 51 R28.htm IDEA: XBRL DOCUMENT v3.6.0.2
3. Loans (Tables)
12 Months Ended
Dec. 31, 2016
Loans Tables  
Major classifications of loans
(Dollars in thousands)          
    December 31, 2016     December 31, 2015
Real estate loans:          
Construction and land development   $ 61,749       65,791
Single-family residential     240,700       220,690
Single-family residential -              
Banco de la Gente stated income     40,189       43,733
Commercial     247,521       228,526
Multifamily and farmland     21,047       18,080
Total real estate loans     611,206       576,820
               
Loans not secured by real estate:              
Commercial loans     87,596       91,010
Farm loans     -       3
Consumer loans     9,832       10,027
All other loans     15,177       11,231
               
Total loans     723,811       689,091
               
Less allowance for loan losses     7,550       9,589
               
Total net loans   $ 716,261       679,502
Age analysis of past due loans, by loan type

December 31, 2016                                  
(Dollars in thousands)                                  
   

Loans 30-89

Days Past

Due

   

Loans 90 or

More Days

Past Due

   

Total

Past Due

Loans

   

Total

Current

Loans

   

 

Total

Loans

   

Accruing

Loans 90 or

More Days

Past Due

Real estate loans:                                  
Construction and land development   $ -       10       10       61,739       61,749       -
Single-family residential     4,890       80       4,970       235,730       240,700       -
Single-family residential -                                              
Banco de la Gente stated income     5,250       249       5,499       34,690       40,189       -
Commercial     342       126       468       247,053       247,521       -
Multifamily and farmland     471       -       471       20,576       21,047       -
Total real estate loans     10,953       465       11,418       599,788       611,206       -
                                               
Loans not secured by real estate:                                              
Commercial loans     273       -       273       87,323       87,596       -
Farm loans     -       -       -       -       -       -
Consumer loans     68       6       74       9,758       9,832       -
All other loans     3       -       3       15,174       15,177       -
Total loans   $ 11,297       471       11,768       712,043       723,811       -

 

December 31, 2015                                  
(Dollars in thousands)                                  
   

Loans 30-89

Days Past

 Due

   

Loans 90 or

More Days

Past Due

   

Total

Past Due

Loans

   

Total

Current

Loans

   

Total

Loans

   

Accruing

Loans 90 or

More Days

Past Due

Real estate loans:                                  
Construction and land development   $ 330       17       347       65,444       65,791       -
Single-family residential     2,822       1,385       4,207       216,483       220,690       -
Single-family residential -                                              
Banco de la Gente stated income     7,021       114       7,135       36,598       43,733       -
Commercial     2,619       157       2,776       225,750       228,526       -
Multifamily and farmland     -       -       -       18,080       18,080       -
Total real estate loans     12,792       1,673       14,465       562,355       576,820       -
                                               
Loans not secured by real estate:                                              
Commercial loans     185       40       225       90,785       91,010       17
Farm loans     -       -       -       3       3       -
Consumer loans     136       8       144       9,883       10,027       -
All other loans     -       -       -       11,231       11,231       -
Total loans   $ 13,113       1,721       14,834       674,257       689,091       17

 

Non-accrual loans
(Dollars in thousands)          
    December 31, 2016     December 31, 2015
Real estate loans:          
Construction and land development   $ 22       146
Single-family residential     1,662       4,023
Single-family residential -              
Banco de la Gente stated income     1,340       1,106
Commercial     669       2,992
Multifamily and farmland     78       -
Total real estate loans     3,771       8,267
               
Loans not secured by real estate:              
Commercial loans     21       113
Consumer loans     33       52
Total   $ 3,825       8,432
Impaired loans

December 31, 2016                                      
(Dollars in thousands)                                      
                                         
   

Unpaid

Contractual

Principal

Balance

   

Recorded

Investment

With No

Allowance

   

Recorded

Investment

With

Allowance

   

Recorded

 Investment

 in Impaired

Loans

   

 

 

Related

Allowance

   

Average

Outstanding

Impaired

Loans

   

YTD

Interest

Income

Recognized

Real estate loans:                                        
Construction and land development   $ 282       -       278       278       11       330       13
Single-family residential     5,354       703       4,323       5,026       47       7,247       164
Single-family residential -                                                
Banco de la Gente stated income     18,611       -       18,074       18,074       1,182       17,673       861
Commercial     3,750       1,299       2,197       3,496       166       4,657       152
Multifamily and farmland     78       -       78       78       -       78       -
Total impaired real estate loans     28,075       2,002       24,950       26,952       1,406       29,985       1,190
                                                       
Loans not secured by real estate:                                        
Commercial loans     27       -       27       27       -       95       -
Consumer loans     211       -       202       202       3       222       8
Total impaired loans   $ 28,313       2,002       25,179       27,181       1,409       30,302       1,198

 

December 31, 2015                                      
(Dollars in thousands)                                      
                                         
   

Unpaid

Contractual

Principal

Balance

   

Recorded

Investment

With No

Allowance

   

Recorded

 Investment

With

Allowance

   

Recorded

Investment

in Impaired

Loans

   

 

 

Related

Allowance

   

Average

Outstanding

Impaired

Loans

   

YTD

Interest

Income

Recognized

Real estate loans:                                        
Construction and land development   $ 643       216       226       442       12       705       18
Single-family residential     8,828       1,489       6,805       8,294       189       10,852       224
Single-family residential -                                                
Banco de la Gente stated income     20,375       -       19,215       19,215       1,143       18,414       921
Commercial     4,556       -       4,893       4,893       179       5,497       89
Multifamily and farmland     96       -       83       83       -       93       6
Total impaired real estate loans     34,498       1,705       31,222       32,927       1,523       35,561       1,258
                                                       
Loans not secured by real estate:                                        
Commercial loans     180       -       161       161       3       132       5
Consumer loans     286       -       260       260       4       283       11
Total impaired loans   $ 34,964       1,705       31,643       33,348       1,530       35,976       1,274

 

December 31, 2014                                      
(Dollars in thousands)                                      
                                         
   

Unpaid

Contractual

Principal

Balance

   

Recorded

Investment

With No

Allowance

   

Recorded

Investment

With

Allowance

   

Recorded

Investment

in Impaired

Loans

   

 

 

Related

Allowance

   

Average

Outstanding

Impaired

 Loans

   

YTD

Interest

Income

Recognized

Real estate loans:                                        
Construction and land development   $ 5,481       3,639       555       4,194       31       5,248       20
Single-family residential     6,717       933       5,540       6,473       154       7,430       214
Single-family residential -                                                
Banco de la Gente stated income     21,243       -       20,649       20,649       1,191       19,964       952
Commercial     4,752       1,485       2,866       4,351       272       4,399       76
Multifamily and farmland     111       -       110       110       1       154       -
Total impaired real estate loans     38,304       6,057       29,720       35,777       1,649       37,195       1,262
                                                       
Loans not secured by real estate:                                        
Commercial loans     218       -       201       201       4       641       2
Farm loans (non RE)                     -                                
Consumer loans     318       -       313       313       5       309       12
Total impaired loans   $ 38,840       6,057       30,234       36,291       1,658       38,145       1,276

 

Fair value measurements for impaired loans and other real estate on a non-recurring basis

(Dollars in thousands)                      
   

Fair Value

Measurements
December 31, 2016

   

 

Level 1

Valuation

   

 

Level 2

Valuation

   

 

Level 3

Valuation

Mortgage loans held for sale   $ 5,709       -       -       5,709
Impaired loans   $ 25,931       -       -       25,931
Other real estate   $ 283       -       -       283

 

(Dollars in thousands)                      
   

Fair Value
Measurements
December 31, 2015

   

 

Level 1

Valuation

   

 

Level 2

Valuation

   

 

Level 3

Valuation

Mortgage loans held for sale   $ 4,149       -       -       4,149
Impaired loans   $ 31,818       -       -       31,818
Other real estate   $ 739       -       -       739

 

(Dollars in thousands)                    
   

Fair Value

December 31, 2016

   

Fair Value

December 31, 2015

 

Valuation

Technique

 

Significant Unobservable

Inputs

   

General Range

of Significant
 Unobservable

Input Values

Mortgage loans held for sale

  $ 5,709       4,149  

Rate lock

commitment

    N/A       N/A
Impaired loans   $ 25,931       31,818  

 Appraised value

and discounted

 cash flows

 

Discounts to

reflect current

market conditions

and ultimate collectability

      0 - 25%
Other real estate   $ 283       739    Appraised value  

Discounts to

reflect current

market conditions

 and estimated

costs to sell

      0 - 25%
                                 

 

Changes in the allowance for loan losses

Changes in the allowance for loan losses for the year ended December 31, 2016 were as follows:

(Dollars in thousands)                                        
  Real Estate Loans                            
 

Construction 
and Land Development

 

Single-

Family

Residential

 

Single-

Family

Residential

- Banco de

 la Gente

Stated

Income

  Commercial  

Multifamily

and

Farmland

  Commercial   Farm  

Consumer
and All
 Other

  Unallocated   Total  
Allowance for loan losses:                                      
Beginning balance $ 2,185   2,534   1,460   1,917   -   842   -   172   479   9,589  
Charge-offs   (7 ) (275 ) -   (318 ) -   (146 ) -   (492 ) -   (1,238 )
Recoveries   10   55   -   19   -   170   -   151   -   405  
Provision   (1,036 ) (188 ) (83 ) (25 ) 52   (191 ) -   373   (108 ) (1,206 )
Ending balance $ 1,152   2,126   1,377   1,593   52   675   -   204   371   7,550  
                                           
                                           
Ending balance: individually                                      
evaluated for impairment $ -   -   1,160   159   -   -   -   -   -   1,319  
Ending balance: collectively                                      
evaluated for impairment   1,152   2,126   217   1,434   52   675   -   204   371   6,231  
Ending balance $ 1,152   2,126   1,377   1,593   52   675   -   204   371   7,550  
                                           
Loans:                                          
Ending balance $ 61,749   240,700   40,189   247,521   21,047   87,596   -   25,009   -   723,811  
                                           
Ending balance: individually                                      
evaluated for impairment $ -   935   16,718   3,648   -   -   -   -   -   21,301  
Ending balance: collectively                                      
evaluated for impairment $ 61,749   239,765   23,471   243,873   21,047   87,596   -   25,009   -   702,510  

 

Changes in the allowance for loan losses for the year ended December 31, 2015 were as follows:

(Dollars in thousands)                                        
  Real Estate Loans                               
 

Construction
and Land Development

 

Single-

Family

Residential

 

Single-

Family

Residential

- Banco de

la Gente

Stated

 Income

  Commercial  

Multifamily

and

Farmland

  Commercial   Farm  

Consumer
and All
 Other

  Unallocated   Total  
Allowance for loan losses:                                        
Beginning balance $ 2,785   2,566   1,610   1,902   7   1,098   -   233   881   11,082  
Charge-offs   (198 ) (618 ) (117 ) (329 ) -   (37 ) -   (545 ) -   (1,844 )
Recoveries   45   34   22   21   -   101   -   145   -   368  
Provision   (447 ) 552   (55 ) 323   (7 ) (320 ) -   339   (402 ) (17 )
Ending balance $ 2,185   2,534   1,460   1,917   -   842   -   172   479   9,589  
                                           
                                           
Ending balance: individually                                          
evaluated for impairment $ -   96   1,115   171   -   -   -   -   -   1,382  
Ending balance: collectively                                          
evaluated for impairment   2,185   2,438   345   1,746   -   842   -   172   479   8,207  
Ending balance $ 2,185   2,534   1,460   1,917   -   842   -   172   479   9,589  
                                           
Loans:                                          
Ending balance $ 65,791   220,690   43,733   228,526   18,080   91,010   3   21,258   -   689,091  
                                           
Ending balance: individually                                          
evaluated for impairment $ 216   2,636   17,850   4,212   -   -   -   -   -   24,914  
Ending balance: collectively                                          
evaluated for impairment $ 65,575   218,054   25,883   224,314   18,080   91,010   3   21,258   -   664,177  

 

Changes in the allowance for loan losses for the year ended December 31, 2014 were as follows:

(Dollars in thousands)                                        
  Real Estate Loans                               
 

Construction
and Land Development

 

Single-

Family

Residential

 

Single-

Family

Residential

- Banco de

 la Gente

Stated

Income

  Commercial  

Multifamily

and

Farmland

  Commercial   Farm  

Consumer
and All Other

  Unallocated   Total  
Allowance for loan losses:                                        
Beginning balance $ 3,218   3,123   1,863   2,219   37   1,069   -   245   1,727   13,501  
Charge-offs   (884 ) (309 ) (190 ) (290 ) -   (430 ) -   (534 ) -   (2,637 )
Recoveries   428   72   16   171   -   54   -   176   -   917  
Provision   23   (320 ) (79 ) (198 ) (30 ) 405   -   346   (846 ) (699 )
Ending balance $ 2,785   2,566   1,610   1,902   7   1,098   -   233   881   11,082  
                                           
                                           
Ending balance: individually                                          
evaluated for impairment $ -   82   1,155   260   -   -   -   -   -   1,497  
Ending balance: collectively                                          
evaluated for impairment   2,785   2,484   455   1,642   7   1,098   -   233   881   9,585  
Ending balance $ 2,785   2,566   1,610   1,902   7   1,098   -   233   881   11,082  
                                           
Loans:                                          
Ending balance $ 57,617   206,417   47,015   228,558   12,400   76,262   7   23,615   -   651,891  
                                           
Ending balance: individually                                          
evaluated for impairment $ 3,639   2,298   18,884   3,345   -   -   -   -   -   28,166  
Ending balance: collectively                                          
evaluated for impairment $ 53,978   204,119   28,131   225,213   12,400   76,262   7   23,615   -   623,725  

 

Credit risk profile of each loan type based on internally assigned risk grade
December 31, 2016                                      
(Dollars in thousands)                                      
  Real Estate Loans                             
 

Construction
and Land
Development

 

Single-

Family

Residential

 

Single-

Family

Residential

- Banco de

la Gente

Stated

Income

  Commercial  

Multifamily

and

Farmland

  Commercial   Farm   Consumer   All Other   Total
                                       
1- Excellent Quality $ -   14,996   -   -   -   541   -   959   -   16,496
2- High Quality   9,784   109,809   -   39,769   2,884   26,006   -   3,335   2,507   194,094
3- Good Quality   33,633   82,147   16,703   176,109   14,529   55,155   -   4,842   10,921   394,039
4- Management Attention   10,892   25,219   15,580   24,753   2,355   5,586   -   619   1,749   86,753
5- Watch   7,229   4,682   3,943   4,906   1,201   246   -   31   -   22,238
6- Substandard   211   3,847   3,963   1,984   78   62   -   42   -   10,187
7- Doubtful   -   -   -   -   -   -   -   -   -   -
8- Loss   -   -   -   -   -   -   -   4   -   4
Total $ 61,749   240,700   40,189   247,521   21,047   87,596   -   9,832   15,177   723,811

 

December 31, 2015                                      
(Dollars in thousands)                                      
  Real Estate Loans                             
 

Construction
and Land
Development

 

Single-

Family

Residential

 

Single-

Family

Residential

- Banco de

 la Gente

Stated

Income

  Commercial  

Multifamily

and

Farmland

  Commercial   Farm   Consumer   All Other   Total
                                       
1- Excellent Quality $ -   15,189   -   -   -   700   -   1,091   -   16,980
2- High Quality   10,144   86,061   -   38,647   2,998   24,955   -   3,647   1,665   168,117
3- Good Quality   35,535   78,843   19,223   148,805   12,058   58,936   3   4,571   7,828   365,802
4- Management Attention   12,544   30,259   15,029   31,824   335   5,905   -   620   1,738   98,254
5- Watch   7,265   4,322   3,308   4,561   2,689   332   -   43   -   22,520
6- Substandard   303   6,016   6,173   4,689   -   182   -   55   -   17,418
7- Doubtful   -   -   -   -   -   -   -   -   -   -
8- Loss   -   -   -   -   -   -   -   -   -   -
Total $ 65,791   220,690   43,733   228,526   18,080   91,010   3   10,027   11,231   689,091

 

Analysis of TDR loans by loan type

Year ended December 31, 2016                  
(Dollars in thousands)                  
   

Number of

Contracts

   

Pre-Modification
Outstanding
Recorded
Investment

   

Post-Modification
Outstanding
Recorded
Investment

 
Real estate loans:                  
Single-family residential     3     $ 124       121  
Total TDR loans     3     $ 124       121  

 

During the year ended December 31, 2016, three loans were modified that were considered to be new TDR loans.  The interest rate was modified on these TDR loans.

The following table presents an analysis of loan modifications during the year ended December 31, 2015:

Year ended December 31, 2015                  
(Dollars in thousands)                  
   

Number of

Contracts

   

Pre-Modification
Outstanding
Recorded
Investment

   

Post-Modification
Outstanding
Recorded
Investment

 
Real estate loans:                  
Construction and land development     1     $ 216       216  
Single-family residential     3       288       271  
Total TDR loans     4     $ 504       487