XML 38 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2016
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Types of loans

 



(dollars in thousands)

 



 

 

 

 

 

 

 

 

 

 

 



September 30, 2016

 

 

December 31, 2015

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

237,897 

 

33.7 

%

 

$

161,820 

 

28.9 

%

Commercial

 

315,270 

 

44.6 

 

 

 

279,123 

 

49.8 

 

Construction

 

20,056 

 

2.8 

 

 

 

18,987 

 

3.4 

 

Commercial, financial and agricultural

 

85,145 

 

12.1 

 

 

 

71,090 

 

12.7 

 

Consumer loans to individuals

 

48,225 

 

6.8 

 

 

 

29,231 

 

5.2 

 

Total loans

 

706,593 

 

100.0 

%

 

 

560,251 

 

100.0 

%

Deferred fees, net

 

(394)

 

 

 

 

 

(326)

 

 

 

Total loans receivable

 

706,199 

 

 

 

 

 

559,925 

 

 

 

Allowance for loan losses

 

(6,164)

 

 

 

 

 

(7,298)

 

 

 

Net loans receivable

$

700,035 

 

 

 

 

$

552,627 

 

 

 



Components of purchase accounting adjustments related to purchased impaired loans acquired [Table Text Block]



 

 

 



 

 

 

(In Thousands)

 

 

 



 

 

 

Contractually required principal and interest

 

$

2,621 

Non-accretable discount

 

 

(1,014)

Expected cash flows

 

 

1,607 

Accretable discount

 

 

(239)

Estimated fair value

 

$

1,368 



Changes in amortizable yield for purchased credit-impaired loans [Table Text Block]



 

 

 

 

 



 

 

 

 

 



2016

 

2015

Balance at beginning of period

$

 -

 

$

Additions

 

239 

 

 

 -

Accretion

 

(12)

 

 

(1)

Reclassification and other

 

 -

 

 

 -

Balance at end of period

$

227 

 

$



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



 

 

 

 

 



 

 

 

 

 



September 30, 2016

 

December 31, 2015



 

 

 

 

 

Outstanding Balance

$

1,855

 

$

498

Carrying Amount

$

1,368

 

$

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

September 30, 2016

(In thousands)



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

24 

 

$

2,791 

 

$

 -

 

$

 -

 

$

 -

 

$

2,815 

Loans acquired with deteriorated credit quality

 

797 

 

 

571 

 

 

 -

 

 

 -

 

 

 -

 

 

1,368 

  Collectively evaluated for impairment

 

237,076 

 

 

311,908 

 

 

20,056 

 

 

85,145 

 

 

48,225 

 

 

702,410 

Total Loans

$

237,897 

 

$

315,270 

 

$

20,056 

 

$

85,145 

 

$

48,225 

 

$

706,593 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Real Estate Loans

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 



Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total



(In thousands)

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

28 

 

$

8,660 

 

$

-

 

$

43 

 

$

-

 

$

8,731 

Loans acquired with deteriorated credit quality

 

140 

 

 

358 

 

 

-

 

 

-

 

 

-

 

 

498 

Collectively evaluated for impairment

 

161,652 

 

 

270,105 

 

 

18,987 

 

 

71,047 

 

 

29,231 

 

 

551,022 

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

September 30, 2016

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

$

1,003 

 

$

1,189 

 

$

 -

  Commercial

 

3,349 

 

 

4,267 

 

 

 -

Subtotal

 

4,352 

 

 

5,456 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

74 

 

 

1,020 

 

 

15 

Subtotal

 

74 

 

 

1,020 

 

 

15 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

  Residential

 

1,003 

 

 

1,189 

 

 

 -

  Commercial

 

3,423 

 

 

5,287 

 

 

15 

Total Impaired Loans

$

4,426 

 

$

6,476 

 

$

15 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

 

 

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 nine months ended September 30, 2016 and 2015:







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

372 

 

$

236 

 

$

 

$

Commercial

 

3,249 

 

 

10,477 

 

 

90 

 

 

510 

Total

$

3,621 

 

$

10,713 

 

$

93 

 

$

513 



The following information for impaired loans is presented (in thousands) for the three months ended September 30, 2016 and 2015:







 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



Average Recorded

 

Interest Income



Investment

 

Recognized



2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

579 

 

$

249 

 

$

 

$

Commercial

 

3,253 

 

 

10,294 

 

 

33 

 

 

45 

Total

$

3,832 

 

$

10,543 

 

$

34 

 

$

46 



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



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

Special

 

 

 

 

 

    Doubtful

 

 



Pass

 

Mention

 

Substandard

 

        or Loss

 

Total

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

306,177 

 

$

4,442 

 

$

4,651 

 

$

 -

 

$

315,270 

Commercial loans

 

85,087 

 

 

35 

 

 

23 

 

 

 -

 

 

85,145 

Total

$

391,264 

 

$

4,477 

 

$

4,674 

 

$

 -

 

$

400,415 







 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

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 September 30, 2016 and December 31, 2015 (in thousands):







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



Performing

 

Nonperforming

 

Total

September 30, 2016

 

 

 

 

 

 

 

 

Residential real estate loans

$

236,711 

 

$

1,186 

 

$

237,897 

Construction

 

20,028 

 

 

28 

 

 

20,056 

Consumer loans

 

48,225 

 

 

 -

 

 

48,225 

Total

$

304,964 

 

$

1,214 

 

$

306,178 







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



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

September 30, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

234,857 

 

$

1,548 

 

$

306 

 

$

 -

 

$

1,186 

 

$

3,040 

 

$

237,897 

Commercial

 

313,916 

 

 

198 

 

 

131 

 

 

49 

 

 

976 

 

 

1,354 

 

 

315,270 

Construction

 

20,028 

 

 

 -

 

 

 -

 

 

 -

 

 

28 

 

 

28 

 

 

20,056 

Commercial  loans

 

85,083 

 

 

62 

 

 

 -

 

 

 -

 

 

 -

 

 

62 

 

 

85,145 

Consumer  loans

 

48,118 

 

 

96 

 

 

11 

 

 

 -

 

 

 -

 

 

107 

 

 

48,225 

Total

$

702,002 

 

$

1,904 

 

$

448 

 

$

49 

 

$

2,190 

 

$

4,591 

 

$

706,593 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



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]

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, 2015

$

1,069 

 

$

5,506 

 

$

90 

 

$

397 

 

$

236 

 

$

7,298 

Charge Offs

 

(32)

 

 

(2,670)

 

 

 -

 

 

(15)

 

 

(71)

 

 

(2,788)

Recoveries

 

 

 

11 

 

 

 -

 

 

 -

 

 

39 

 

 

54 

Provision for loan losses

 

15 

 

 

1,516 

 

 

(12)

 

 

(46)

 

 

127 

 

 

1,600 

Ending balance, September 30, 2016

$

1,056 

 

$

4,363 

 

$

78 

 

$

336 

 

$

331 

 

$

6,164 

Ending balance individually evaluated
for impairment

$

 -

 

$

15 

 

$

 -

 

$

 -

 

$

 -

 

$

15 

Ending balance collectively evaluated
for impairment

$

1,056 

 

$

4,348 

 

$

78 

 

$

336 

 

$

331 

 

$

6,149 

















 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2016

$

976 

 

$

4,191 

 

$

59 

 

$

293 

 

$

279 

 

$

5,798 

Charge Offs

 

(15)

 

 

(28)

 

 

 -

 

 

(15)

 

 

(41)

 

 

(99)

Recoveries

 

 

 

 

 

 -

 

 

 -

 

 

 

 

15 

Provision for loan losses

 

93 

 

 

191 

 

 

19 

 

 

58 

 

 

89 

 

 

450 

Ending balance, September 30, 2016

$

1,056 

 

$

4,363 

 

$

78 

 

$

336 

 

$

331 

 

$

6,164 











 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(159)

 

 

(1,692)

 

 

 -

 

 

 -

 

 

(59)

 

 

(1,910)

Recoveries

 

 

 

 -

 

 

-

 

 

-

 

 

18 

 

 

22 

Provision for loan losses

 

(181)

 

 

1,980 

 

 

(137)

 

 

28 

 

 

70 

 

 

1,760 

Ending balance, September 30, 2015

$

987 

 

$

4,178 

 

$

85 

 

$

284 

 

$

213 

 

$

5,747 

Ending balance individually evaluated
for impairment

$

 -

 

$

389 

 

$

 -

 

$

 -

 

$

 -

 

$

389 

Ending balance collectively evaluated
for impairment

$

987 

 

$

3,789 

 

$

85 

 

$

284 

 

$

213 

 

$

5,358 







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2015

$

1,085 

 

$

4,152 

 

$

97 

 

$

405 

 

$

208 

 

$

5,947 

Charge Offs

 

(46)

 

 

(865)

 

 

 -

 

 

 -

 

 

(16)

 

 

(927)

Recoveries

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

Provision for loan losses

 

(52)

 

 

891 

 

 

(12)

 

 

(121)

 

 

14 

 

 

720 

Ending balance, September 30, 2015

$

987 

 

$

4,178 

 

$

85 

 

$

284 

 

$

213 

 

$

5,747