XML 38 R28.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans Receivable and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2016
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Types of loans

 



(dollars in thousands)

 



 

 

 

 

 

 

 

 

 

 

 



March 31, 2016

 

 

December 31, 2015

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

160,013 

 

28.3 

%

 

$

161,820 

 

28.9 

%

Commercial

 

281,667 

 

49.7 

 

 

 

279,123 

 

49.8 

 

Construction

 

18,999 

 

3.4 

 

 

 

18,987 

 

3.4 

 

Commercial, financial and agricultural

 

72,970 

 

12.9 

 

 

 

71,090 

 

12.7 

 

Consumer loans to individuals

 

32,443 

 

5.7 

 

 

 

29,231 

 

5.2 

 

Total loans

 

566,092 

 

100.0 

%

 

 

560,251 

 

100.0 

%

Deferred fees, net

 

(305)

 

 

 

 

 

(326)

 

 

 

Total loans receivable

 

565,787 

 

 

 

 

 

559,925 

 

 

 

Allowance for loan losses

 

(7,642)

 

 

 

 

 

(7,298)

 

 

 

Net loans receivable

$

558,145 

 

 

 

 

$

552,627 

 

 

 



Additional Information Regarding Loans Acquired and Accounted for in Accordance with ASC 310-30 [Table Text Block]



 

 

 

 

 



 

 

 

 

 



March 31, 2016

 

December 31, 2015



 

 

 

 

 

Outstanding Balance

$

482

 

$

498

Carrying Amount

$

482

 

$

498



Impaired Loans and Related Interest Income by Loan Portfolio Class [Table Text Block]

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

March 31, 2016

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

26 

 

$

8,124 

 

$

 -

 

$

 -

 

$

 -

 

$

8,150 

Loans acquired with deteriorated credit quality

 

133 

 

 

349 

 

 

 -

 

 

 -

 

 

 -

 

 

482 

  Collectively evaluated for impairment

 

159,854 

 

 

273,194 

 

 

18,999 

 

 

72,970 

 

 

32,443 

 

 

557,460 

Total Loans

$

160,013 

 

$

281,667 

 

$

18,999 

 

$

72,970 

 

$

32,443 

 

$

566,092 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

28 

 

$

8,660 

 

$

-

 

$

42 

 

$

-

 

$

8,730 

Loans acquired with deteriorated credit quality

 

140 

 

 

358 

 

 

-

 

 

-

 

 

-

 

 

498 

Collectively evaluated for impairment

 

161,652 

 

 

270,105 

 

 

18,987 

 

 

71,048 

 

 

29,231 

 

 

551,023 

Total Loans

$

161,820 

 

$

279,123 

 

$

18,987 

 

$

71,090 

 

$

29,231 

 

$

560,251 





The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.  Also presented are the average recorded investments in the impaired loans and the related amount of interest recognized during the time within the period that the impaired loans were impaired.







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

March 31, 2016

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

159 

 

$

165 

 

$

 -

  Commercial

 

2,775 

 

 

3,169 

 

 

 -

Subtotal

 

2,934 

 

 

3,334 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

5,698 

 

 

7,199 

 

 

1,644 

Subtotal

 

5,698 

 

 

7,199 

 

 

1,644 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

159 

 

 

165 

 

 

 -

  Commercial

 

8,473 

 

 

10,368 

 

 

1,644 

Total Impaired Loans

$

8,632 

 

$

10,533 

 

$

1,644 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

Unpaid

 

 

 



Recorded

 

Principal

 

Associated



Investment

 

Balance

 

Allowance

December 31, 2015

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

$

168 

 

$

173 

 

$

 -

Commercial

 

2,644 

 

 

4,610 

 

 

 -

Commercial, financial and agriculture

 

43 

 

 

43 

 

 

 -

Subtotal

 

2,855 

 

 

4,826 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

6,373 

 

 

6,446 

 

 

1,613 

Subtotal

 

6,373 

 

 

6,446 

 

 

1,613 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

 

168 

 

 

173 

 

 

 -

  Commercial

 

9,017 

 

 

11,056 

 

 

1,613 

Commercial, financial and agriculture

 

43 

 

 

43 

 

 

 -

Total Impaired Loans

$

9,228 

 

$

11,272 

 

$

1,613 





The following information for impaired loans is presented (in thousands) for the three months ended March 31, 2016 and 2015:









 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

164 

 

$

223 

 

$

 

$

Commercial

 

8,640 

 

 

11,210 

 

 

32 

 

 

396 

Total

$

8,804 

 

$

11,433 

 

$

33 

 

$

397 



Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

269,575 

 

$

3,161 

 

$

8,931 

 

$

 -

 

$

281,667 

Commercial loans

 

72,970 

 

 

 -

 

 

 -

 

 

 -

 

 

72,970 

Total

$

342,545 

 

$

3,161 

 

$

8,931 

 

$

 -

 

$

354,637 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

267,892 

 

$

1,837 

 

$

9,394 

 

$

 -

 

$

279,123 

Commercial loans

 

71,047 

 

 

 -

 

 

43 

 

 

 -

 

 

71,090 

Total

$

338,939 

 

$

1,837 

 

$

9,437 

 

$

 -

 

$

350,213 







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, 2016 and December 31, 2015 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

March 31, 2016

 

 

 

 

 

 

 

 

Residential real estate loans

$

159,540 

 

$

473 

 

$

160,013 

Construction

 

18,999 

 

 

 -

 

 

18,999 

Consumer loans

 

32,443 

 

 

 -

 

 

32,443 

Total

$

210,982 

 

$

473 

 

$

211,455 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

December 31, 2015

 

 

 

 

 

 

 

 

Residential real estate loans

$

161,380 

 

$

440 

 

$

161,820 

Construction

 

18,987 

 

 

 -

 

 

18,987 

Consumer loans

 

29,231 

 

 

 -

 

 

29,231 

Total

$

209,598 

 

$

440 

 

$

210,038 



Loan Portfolio Summarized by the Past Due Status [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

159,082 

 

$

428 

 

$

30 

 

$

 -

 

$

473 

 

$

931 

 

$

160,013 

Commercial

 

275,062 

 

 

211 

 

 

 -

 

 

 -

 

 

6,394 

 

 

6,605 

 

 

281,667 

Construction

 

18,999 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

18,999 

Commercial  loans

 

72,970 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

72,970 

Consumer  loans

 

32,391 

 

 

38 

 

 

14 

 

 

 -

 

 

 -

 

 

52 

 

 

32,443 

Total

$

558,504 

 

$

677 

 

$

44 

 

$

 -

 

$

6,867 

 

$

7,588 

 

$

566,092 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

160,683 

 

$

646 

 

$

51 

 

$

-

 

$

440 

 

$

1,137 

 

$

161,820 

Commercial

 

272,125 

 

 

310 

 

 

39 

 

 

-

 

 

6,649 

 

 

6,998 

 

 

279,123 

Construction

 

18,959 

 

 

28 

 

 

 -

 

 

-

 

 

 -

 

 

28 

 

 

18,987 

Commercial  loans

 

71,043 

 

 

 

 

 -

 

 

-

 

 

43 

 

 

47 

 

 

71,090 

Consumer  loans

 

29,179 

 

 

41 

 

 

11 

 

 

-

 

 

 -

 

 

52 

 

 

29,231 

Total

$

551,989 

 

$

1,029 

 

$

101 

 

$

-

 

$

7,132 

 

$

8,262 

 

$

560,251 



Allowance for Loan Losses and Recorded Investment in Financing Receivables [Table Text Block]

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, 2015

$

1,069 

 

$

5,506 

 

$

90 

 

$

397 

 

$

236 

 

$

7,298 

Charge Offs

 

 -

 

 

(129)

 

 

 -

 

 

 -

 

 

(7)

 

 

(136)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

27 

 

 

30 

Provision for loan losses

 

 

 

379 

 

 

19 

 

 

49 

 

 

(4)

 

 

450 

Ending balance, March 31, 2016

$

1,077 

 

$

5,758 

 

$

109 

 

$

446 

 

$

252 

 

$

7,642 

Ending balance individually evaluated
for impairment

$

 -

 

$

1,644 

 

$

 -

 

$

 -

 

$

 -

 

$

1,644 

Ending balance collectively evaluated
for impairment

$

1,077 

 

$

4,114 

 

$

109 

 

$

446 

 

$

252 

 

$

5,998 





















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, December 31, 2014

$

1,323 

 

$

3,890 

 

$

222 

 

$

256 

 

$

184 

 

$

5,875 

Charge Offs

 

(87)

 

 

(393)

 

 

 -

 

 

 -

 

 

(15)

 

 

(495)

Recoveries

 

 

 

 -

 

 

-

 

 

-

 

 

 

 

Provision for loan losses

 

115 

 

 

497 

 

 

(107)

 

 

97 

 

 

18 

 

 

620 

Ending balance, March 31, 2015

$

1,353 

 

$

3,994 

 

$

115 

 

$

353 

 

$

192 

 

$

6,007 

Ending balance individually evaluated
for impairment

$

 -

 

$

284 

 

$

-

 

$

-

 

$

-

 

$

284 

Ending balance collectively evaluated
for impairment

$

1,353 

 

$

3,710 

 

$

115 

 

$

353 

 

$

192 

 

$

5,723