XML 50 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans (Tables)
12 Months Ended
Dec. 31, 2015
Loans [Abstract]  
Schedule of loan portfolio segments

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

2015

 

2014

 

 

 

 

 

 

Commercial

$

43,744 

 

$

46,532 

Real estate:

 

 

 

 

 

Single-family residential

 

81,985 

 

 

51,445 

Multi-family residential

 

28,950 

 

 

28,790 

Commercial

 

96,488 

 

 

91,119 

Construction

 

24,662 

 

 

23,641 

Consumer:

 

 

 

 

 

Home equity lines of credit

 

21,837 

 

 

16,898 

Other

 

6,018 

 

 

4,976 

Subtotal

 

303,684 

 

 

263,401 

Less: ALLL

 

(6,620)

 

 

(6,316)

Loans, net

$

297,064 

 

$

257,085 

 

Activity in ALLL by portfolio segment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,346 

 

$

634 

 

$

818 

 

$

2,541 

 

$

442 

 

$

441 

 

$

94 

 

$

6,316 

Addition to (reduction in)
provision for loan losses

 

17 

 

 

96 

 

 

(113)

 

 

161 

 

 

119 

 

 

(39)

 

 

 

 

250 

Charge-offs

 

(8)

 

 

(40)

 

 

-  

 

 

(25)

 

 

-  

 

 

(41)

 

 

(10)

 

 

(124)

Recoveries

 

25 

 

 

 

 

-  

 

 

33 

 

 

-  

 

 

113 

 

 

 

 

178 

Ending balance

$

1,380 

 

$

691 

 

$

705 

 

$

2,710 

 

$

561 

 

$

474 

 

$

99 

 

$

6,620 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

Commercial

 

Single-family

 

Multi-family

 

Commercial

 

Construction

 

Home Equity lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,759 

 

$

120 

 

$

1,262 

 

$

2,325 

 

$

119 

 

$

139 

 

$

 

$

5,729 

Addition to (reduction in)
provision for loan losses

 

(374)

 

 

510 

 

 

(444)

 

 

(128)

 

 

323 

 

 

304 

 

 

87 

 

 

278 

Charge-offs

 

(44)

 

 

-  

 

 

-  

 

 

(5)

 

 

-  

 

 

(26)

 

 

-  

 

 

(75)

Recoveries

 

 

 

 

 

-  

 

 

349 

 

 

-  

 

 

24 

 

 

 

 

384 

Ending balance

$

1,346 

 

$

634 

 

$

818 

 

$

2,541 

 

$

442 

 

$

441 

 

$

94 

 

$

6,316 

 

Balance in ALLL and recorded investment in loans by portfolio segment and based on impairment method

 

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

$

 

$

-  

 

$

14 

 

$

-  

 

$

-  

 

$

-  

 

$

20 

 

Collectively evaluated for impairment

 

 

1,375 

 

 

690 

 

 

705 

 

 

2,696 

 

 

561 

 

 

474 

 

 

99 

 

 

6,600 

 

Total ending allowance balance

 

$

1,380 

 

$

691 

 

$

705 

 

$

2,710 

 

$

561 

 

$

474 

 

$

99 

 

$

6,620 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

422 

 

$

289 

 

$

1,590 

 

$

3,449 

 

$

-  

 

$

-  

 

$

-  

 

$

5,750 

 

Collectively evaluated for impairment

 

 

43,322 

 

 

81,696 

 

 

27,360 

 

 

93,039 

 

 

24,662 

 

 

21,837 

 

 

6,018 

 

 

297,934 

 

Total ending loan balance

 

$

43,744 

 

$

81,985 

 

$

28,950 

 

$

96,488 

 

$

24,662 

 

$

21,837 

 

$

6,018 

 

$

303,684 

 

 

 

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

29 

 

$

-  

 

$

 

$

34 

 

$

-  

 

$

-  

 

$

-  

 

$

64 

Collectively evaluated for impairment

 

 

1,317 

 

 

634 

 

 

817 

 

 

2,507 

 

 

442 

 

 

441 

 

 

94 

 

 

6,252 

Total ending allowance balance

 

$

1,346 

 

$

634 

 

$

818 

 

$

2,541 

 

$

442 

 

$

441 

 

$

94 

 

$

6,316 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

630 

 

$

296 

 

$

1,631 

 

$

3,695 

 

$

-  

 

$

-  

 

$

-  

 

$

6,252 

Collectively evaluated for impairment

 

 

45,902 

 

 

51,149 

 

 

27,159 

 

 

87,424 

 

 

23,641 

 

 

16,898 

 

 

4,976 

 

 

257,149 

Total ending loan balance

 

$

46,532 

 

$

51,445 

 

$

28,790 

 

$

91,119 

 

$

23,641 

 

$

16,898 

 

$

4,976 

 

$

263,401 

 

Individually evaluated for impairment by class of loans

The following table presents loans individually evaluated for impairment by class of loans as of and for the year ended December 31, 2015. The unpaid principal balance is the contractual principal balance outstanding. The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

36 

 

$

28 

 

$

-  

 

$

65 

 

$

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

322 

 

 

161 

 

 

-  

 

 

166 

 

 

-  

Multi-family residential

 

1,545 

 

 

1,545 

 

 

-  

 

 

1,561 

 

 

95 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

546 

 

 

446 

 

 

-  

 

 

455 

 

 

-  

Owner occupied

 

688 

 

 

167 

 

 

-  

 

 

174 

 

 

39 

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Total with no allowance recorded

 

3,137 

 

 

2,347 

 

 

-  

 

 

2,421 

 

 

135 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

394 

 

 

394 

 

 

 

 

439 

 

 

12 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

128 

 

 

128 

 

 

 

 

130 

 

 

Multi-family residential

 

45 

 

 

45 

 

 

-  

 

 

48 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,224 

 

 

2,224 

 

 

 

 

2,242 

 

 

136 

Owner occupied

 

363 

 

 

363 

 

 

 

 

371 

 

 

20 

Land

 

294 

 

 

249 

 

 

 

 

274 

 

 

18 

Total with an allowance recorded

 

3,448 

 

 

3,403 

 

 

20 

 

 

3,504 

 

 

196 

Total

$

6,585 

 

$

5,750 

 

$

20 

 

$

5,925 

 

$

331 

 

 

The following table presents loans individually evaluated for impairment by class of loans as of and for the year ended December 31, 2014. The unpaid principal balance is the contractual principal balance outstanding. The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

135 

 

$

121 

 

$

-  

 

$

121 

 

$

-  

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

334 

 

 

173 

 

 

-  

 

 

180 

 

 

-  

Multi-family residential

 

1,579 

 

 

1,579 

 

 

-  

 

 

1,631 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

577 

 

 

477 

 

 

-  

 

 

502 

 

 

-  

Owner occupied

 

704 

 

 

183 

 

 

-  

 

 

208 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Total with no allowance recorded

 

3,329 

 

 

2,533 

 

 

-  

 

 

2,642 

 

 

-  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

509 

 

 

509 

 

 

29 

 

 

766 

 

 

22 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

123 

 

 

123 

 

 

-  

 

 

125 

 

 

Multi-family residential

 

52 

 

 

52 

 

 

 

 

56 

 

 

13 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,352 

 

 

2,352 

 

 

17 

 

 

2,123 

 

 

134 

Owner occupied

 

380 

 

 

380 

 

 

 

 

388 

 

 

25 

Land

 

348 

 

 

303 

 

 

15 

 

 

327 

 

 

20 

Total with an allowance recorded

 

3,764 

 

 

3,719 

 

 

64 

 

 

3,785 

 

 

221 

Total

$

7,093 

 

$

6,252 

 

$

64 

 

$

6,427 

 

$

221 

 

Recorded investment in nonaccrual loans by class of loans

 

 

 

 

 

 

 

December 31,

 

December 31,

 

2015

 

2014

Loans past due over 90 days still on accrual

$

-  

 

$

-  

Nonaccrual loans:

 

 

 

 

 

Commercial

 

224 

 

 

369 

Real estate:

 

 

 

 

 

Single-family residential

 

640 

 

 

549 

Multi-family residential

 

-  

 

 

-  

Commercial:

 

 

 

 

 

Non-owner occupied

 

446 

 

 

477 

Owner occupied

 

-  

 

 

-  

Land

 

-  

 

 

-  

Consumer:

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

Originated for portfolio

 

20 

 

 

51 

Purchased for portfolio

 

95 

 

 

102 

Total nonaccrual

 

1,425 

 

 

1,548 

Total nonperforming loans

$

1,425 

 

$

1,548 

 

Aging of recorded investment in past due loans by class of loans

The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

-  

 

$

 

$

28 

 

$

37 

 

$

43,707 

 

$

196 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

598 

 

 

161 

 

 

148 

 

 

907 

 

 

81,078 

 

 

492 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

28,950 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

446 

 

 

-  

 

 

446 

 

 

57,573 

 

 

446 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

30,169 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

8,300 

 

 

-  

Construction

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

24,662 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

20,789 

 

 

20 

Purchased for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

1,048 

 

 

95 

Other

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

6,018 

 

 

-  

Total

$

598 

 

$

616 

 

$

176 

 

$

1,390 

 

$

302,294 

 

$

1,249 

 

 

The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

18 

 

$

-  

 

$

121 

 

$

139 

 

$

46,393 

 

$

248 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

521 

 

 

55 

 

 

68 

 

 

644 

 

 

50,801 

 

 

481 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

28,790 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

115 

 

 

-  

 

 

-  

 

 

115 

 

 

48,879 

 

 

477 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

35,900 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

6,225 

 

 

-  

Construction

 

52 

 

 

-  

 

 

-  

 

 

52 

 

 

23,589 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

51 

 

 

51 

 

 

15,414 

 

 

-  

Purchased for portfolio

 

30 

 

 

102 

 

 

-  

 

 

132 

 

 

1,301 

 

 

102 

Other

 

 

 

10 

 

 

-  

 

 

15 

 

 

4,961 

 

 

-  

Total

$

741 

 

$

167 

 

$

240 

 

$

1,148 

 

$

262,253 

 

$

1,308 

 

Loans modified as TDRs by class of loans

The following table presents loans modified as TDRs by class of loans during the year ended December 31, 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Loans

 

Pre-Modification Outstanding Recorded Investment

 

Post-Modification Outstanding Recorded Investment

 

 

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

 

   Single-family residential

 

 

$

 

$

Consumer:

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

       Originated for portfolio

 

 

 

 

 

 

 

 

$

18 

 

$

18 

 

 

The following table presents loans modified as TDRs by class of loans during the year ended December 31, 2014:

 

 

 

 

 

 

 

 

 

 

Number of Loans

 

Pre-Modification Outstanding Recorded Investment

 

Post-Modification Outstanding Recorded Investment

 

 

 

 

 

 

 

 

 

Commercial

 

 

$

104 

 

$

100 

 

 

 

$

104 

 

$

100 

 

Schedule of debtor troubled debt restructuring, subsequent periods

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

December 31, 2014

Commercial

$

195 

 

$

249 

Real estate:

 

 

 

 

 

Single-family residential

 

161 

 

 

173 

Multi-family residential

 

-  

 

 

-  

Commercial:

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

Owner occupied

 

-  

 

 

-  

Total

$

356 

 

$

422 

 

Financing receivable credit quality indicators

The recorded investment in loans by risk category and by class of loans as of December 31, 2015 and based on the most recent analysis performed follows.  There were no loans rated doubtful at December 31, 2015. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

83 

 

$

41,473 

 

$

1,892 

 

$

296 

 

$

43,744 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

81,318 

 

 

-  

 

 

-  

 

 

667 

 

 

81,985 

   Multi-family residential

 

2,777 

 

 

25,466 

 

 

528 

 

 

179 

 

 

28,950 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

125 

 

 

54,674 

 

 

1,852 

 

 

1,368 

 

 

58,019 

       Owner occupied

 

-  

 

 

26,923 

 

 

3,079 

 

 

167 

 

 

30,169 

       Land

 

-  

 

 

5,720 

 

 

-  

 

 

2,580 

 

 

8,300 

   Construction

 

11,252 

 

 

13,410 

 

 

-  

 

 

-  

 

 

24,662 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

20,677 

 

 

-  

 

 

-  

 

 

112 

 

 

20,789 

       Purchased for portfolio

 

802 

 

 

-  

 

 

-  

 

 

246 

 

 

1,048 

   Other

 

2,172 

 

 

3,846 

 

 

-  

 

 

-  

 

 

6,018 

 

$

119,206 

 

$

171,512 

 

$

7,351 

 

$

5,615 

 

$

303,684 

 

 

The recorded investment in loans by risk category and class of loans as of December 31, 2014 follows.  There were no loans rated doubtful at December 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,088 

 

$

44,543 

 

$

441 

 

$

460 

 

$

46,532 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

50,864 

 

 

-  

 

 

-  

 

 

581 

 

 

51,445 

   Multi-family residential

 

-  

 

 

26,412 

 

 

-  

 

 

2,378 

 

 

28,790 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

139 

 

 

43,547 

 

 

89 

 

 

5,219 

 

 

48,994 

       Owner occupied

 

-  

 

 

33,305 

 

 

1,507 

 

 

1,088 

 

 

35,900 

       Land

 

78 

 

 

3,417 

 

 

-  

 

 

2,730 

 

 

6,225 

   Construction

 

8,645 

 

 

14,996 

 

 

-  

 

 

-  

 

 

23,641 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

15,316 

 

 

-  

 

 

-  

 

 

149 

 

 

15,465 

       Purchased for portfolio

 

857 

 

 

-  

 

 

313 

 

 

263 

 

 

1,433 

   Other

 

4,976 

 

 

-  

 

 

-  

 

 

-  

 

 

4,976 

 

$

81,963 

 

$

166,220 

 

$

2,350 

 

$

12,868 

 

$

263,401