XML 26 R14.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 4 - Loans and Related Allowance for Loan Losses
3 Months Ended
Mar. 31, 2017
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note
4.
Loans and Related Allowance for Loan Loss
 
The Company’s loan portfolio is made up of
four
classifications: real estate loans, commercial and industrial loans, consumer loans and other loans. These segments are further segregated between loans accounted for under the amortized cost method (“Originated Loans”) and acquired loans that were originally recorded at fair value with no carryover of the related pre-merger allowance for loan losses (“Loans Acquired at Fair Value”). The following table presents the major classifications of loans as of the dates indicated.
 
    (Dollars in thousands)
    March 31, 2017   December 31, 2016
    Amount   Percent   Amount   Percent
Originated Loans
               
Real Estate:                                
Residential   $
188,583
     
35.9
%   $
186,077
     
35.4
%
Commercial    
136,405
     
26.0
     
139,894
     
26.7
 
Construction    
13,338
     
2.5
     
10,646
     
2.0
 
Commercial and Industrial    
74,469
     
14.2
     
71,091
     
13.5
 
Consumer    
108,817
     
20.7
     
114,007
     
21.7
 
Other    
3,580
     
0.7
     
3,637
     
0.7
 
Total Originated Loans    
525,192
     
100.0
%    
525,352
     
100.0
%
Allowance for Loan Losses    
(7,206
)    
 
     
(7,283
)    
 
 
Loans, Net   $
517,986
     
 
    $
518,069
     
 
 
                                 
Loans Acquired at Fair Value                                
Real Estate:                                
Residential   $
82,580
     
55.3
%   $
85,511
     
54.7
%
Commercial    
57,299
     
38.4
     
61,116
     
39.0
 
Commercial and Industrial    
9,318
     
6.2
     
9,721
     
6.2
 
Consumer    
194
     
0.1
     
197
     
0.1
 
Total Loans Acquired at Fair Value    
149,391
     
100.0
%    
156,545
     
100.0
%
Allowance for Loan Losses    
(579
)    
 
     
(520
)    
 
 
Loans, Net   $
148,812
     
 
    $
156,025
     
 
 
                                 
Total Loans                                
Real Estate:                                
Residential   $
271,163
     
40.2
%   $
271,588
     
39.8
%
Commercial    
193,704
     
28.7
     
201,010
     
29.5
 
Construction    
13,338
     
2.0
     
10,646
     
1.6
 
Commercial and Industrial    
83,787
     
12.4
     
80,812
     
11.9
 
Consumer    
109,011
     
16.2
     
114,204
     
16.7
 
Other    
3,580
     
0.5
     
3,637
     
0.5
 
Total Loans    
674,583
     
100.0
%    
681,897
     
100.0
%
Allowance for Loan Losses    
(7,785
)    
 
     
(7,803
)    
 
 
Loans, Net   $
666,798
     
 
    $
674,094
     
 
 
 
Total unamortized net deferred loan fees were
$826,000
and
$818,000
at
March
31,
2017
and
December
31,
2016,
respectively.
 
Real estate loans serviced for others, which are not included in the Consolidated Statement of Financial Condition, totaled
$86.2
million and
$83.9
million at
March
31,
2017
and
December
31,
2016,
respectively.
 
The following table presents loans summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system as of the dates indicated. At
March
31,
2017
and
December
31,
2016,
there were
no
loans in the criticized category of Loss within the internal risk rating system.
 
    (Dollars in thousands)
    March 31, 2017
    Pass   Special
Mention
  Substandard   Doubtful   Total
Originated Loans                                        
Real Estate:                                        
Residential   $
187,194
    $
980
    $
409
    $
-
    $
188,583
 
Commercial    
119,538
     
13,725
     
2,220
     
922
     
136,405
 
Construction    
12,699
     
-
     
580
     
59
     
13,338
 
Commercial and Industrial    
67,430
     
4,182
     
1,450
     
1,407
     
74,469
 
Consumer    
108,787
     
-
     
30
     
-
     
108,817
 
Other    
3,580
     
-
     
-
     
-
     
3,580
 
Total Originated Loans   $
499,228
    $
18,887
    $
4,689
    $
2,388
    $
525,192
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Residential   $
80,083
    $
-
    $
2,497
    $
-
    $
82,580
 
Commercial    
54,019
     
2,225
     
852
     
203
     
57,299
 
Commercial and Industrial    
8,771
     
58
     
379
     
110
     
9,318
 
Consumer    
194
     
-
     
-
     
-
     
194
 
Total Loans Acquired at Fair Value   $
143,067
    $
2,283
    $
3,728
    $
313
    $
149,391
 
                                         
Total Loans                                        
Real Estate:                                        
Residential   $
267,277
    $
980
    $
2,906
    $
-
    $
271,163
 
Commercial    
173,557
     
15,950
     
3,072
     
1,125
     
193,704
 
Construction    
12,699
     
-
     
580
     
59
     
13,338
 
Commercial and Industrial    
76,201
     
4,240
     
1,829
     
1,517
     
83,787
 
Consumer    
108,981
     
-
     
30
     
-
     
109,011
 
Other    
3,580
     
-
     
-
     
-
     
3,580
 
Total Loans   $
642,295
    $
21,170
    $
8,417
    $
2,701
    $
674,583
 
 
 
 
 
December 31, 2016
 
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Originated Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
184,721
 
 
$
1,050
 
 
$
306
 
 
$
-
 
 
$
186,077
 
Commercial
 
 
122,811
 
 
 
14,118
 
 
 
2,035
 
 
 
930
 
 
 
139,894
 
Construction
 
 
9,944
 
 
 
-
 
 
 
595
 
 
 
107
 
 
 
10,646
 
Commercial and Industrial
 
 
65,612
 
 
 
2,720
 
 
 
1,322
 
 
 
1,437
 
 
 
71,091
 
Consumer
 
 
113,847
 
 
 
-
 
 
 
160
 
 
 
-
 
 
 
114,007
 
Other
 
 
3,637
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3,637
 
Total Originated Loans
 
$
500,572
 
 
$
17,888
 
 
$
4,418
 
 
$
2,474
 
 
$
525,352
 
Loans Acquired at Fair Value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
83,044
 
 
$
-
 
 
$
2,467
 
 
$
-
 
 
$
85,511
 
Commercial
 
 
58,411
 
 
 
2,358
 
 
 
347
 
 
 
-
 
 
 
61,116
 
Commercial and Industrial
 
 
9,117
 
 
 
42
 
 
 
441
 
 
 
121
 
 
 
9,721
 
Consumer
 
 
197
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
197
 
Total Loans Acquired at Fair Value
 
$
150,769
 
 
$
2,400
 
 
$
3,255
 
 
$
121
 
 
$
156,545
 
Total Loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real Estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
$
267,765
 
 
$
1,050
 
 
$
2,773
 
 
$
-
 
 
$
271,588
 
Commercial
 
 
181,222
 
 
 
16,476
 
 
 
2,382
 
 
 
930
 
 
 
201,010
 
Construction
 
 
9,944
 
 
 
-
 
 
 
595
 
 
 
107
 
 
 
10,646
 
Commercial and Industrial
 
 
74,729
 
 
 
2,762
 
 
 
1,763
 
 
 
1,558
 
 
 
80,812
 
Consumer
 
 
114,044
 
 
 
-
 
 
 
160
 
 
 
-
 
 
 
114,204
 
Other
 
 
3,637
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
3,637
 
Total Loans
 
$
651,341
 
 
$
20,288
 
 
$
7,673
 
 
$
2,595
 
 
$
681,897
 
 
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of the dates indicated.
 
    (Dollars in thousands)
    March 31, 2017
    Loans
Current
  30-59
Days
Past Due
  60-89
Days
Past Due
  90 Days
Or More
Past Due
  Total
Past Due
  Non-
Accrual
  Total
Loans
Originated Loans                                                        
Real Estate:                                                        
Residential   $
186,493
    $
1,612
    $
68
    $
-
    $
1,680
    $
410
    $
188,583
 
Commercial    
136,317
     
88
     
-
     
-
     
88
     
-
     
136,405
 
Construction    
13,279
     
-
     
-
     
-
     
-
     
59
     
13,338
 
Commercial and Industrial    
72,432
     
556
     
74
     
-
     
630
     
1,407
     
74,469
 
Consumer    
107,970
     
764
     
40
     
13
     
817
     
30
     
108,817
 
Other    
3,580
     
-
     
-
     
-
     
-
     
-
     
3,580
 
Total Originated Loans   $
520,071
    $
3,020
    $
182
    $
13
    $
3,215
    $
1,906
    $
525,192
 
                                                         
Loans Acquired at Fair Value                                                        
Real Estate:                                                        
Residential   $
80,658
    $
321
    $
-
    $
-
    $
321
    $
1,601
    $
82,580
 
Commercial    
56,760
     
-
     
-
     
-
     
-
     
539
     
57,299
 
Commercial and Industrial    
8,889
     
407
     
-
     
-
     
407
     
22
     
9,318
 
Consumer    
194
     
-
     
-
     
-
     
-
     
-
     
194
 
Total Loans Acquired at Fair Value   $
146,501
    $
728
    $
-
    $
-
    $
728
    $
2,162
    $
149,391
 
                                                         
Total Loans                                                        
Real Estate:                                                        
Residential   $
267,151
    $
1,933
    $
68
    $
-
    $
2,001
    $
2,011
    $
271,163
 
Commercial    
193,077
     
88
     
-
     
-
     
88
     
539
     
193,704
 
Construction    
13,279
     
-
     
-
     
-
     
-
     
59
     
13,338
 
Commercial and Industrial    
81,321
     
963
     
74
     
-
     
1,037
     
1,429
     
83,787
 
Consumer    
108,164
     
764
     
40
     
13
     
817
     
30
     
109,011
 
Other    
3,580
     
-
     
-
     
-
     
-
     
-
     
3,580
 
Total Loans   $
666,572
    $
3,748
    $
182
    $
13
    $
3,943
    $
4,068
    $
674,583
 
 
 
    December 31, 2016
    Loans
Current
  30-59
Days
Past Due
  60-89
Days
Past Due
  90 Days
Or More
Past Due
  Total
Past Due
  Non-
Accrual
  Total
Loans
Originated Loans                                                        
Real Estate:                                                        
Residential   $
183,939
    $
1,638
    $
72
    $
120
    $
1,830
    $
308
    $
186,077
 
Commercial    
139,821
     
-
     
-
     
-
     
-
     
73
     
139,894
 
Construction    
10,539
     
-
     
-
     
-
     
-
     
107
     
10,646
 
Commercial and Industrial    
68,310
     
952
     
-
     
-
     
952
     
1,829
     
71,091
 
Consumer    
112,232
     
1,311
     
296
     
8
     
1,615
     
160
     
114,007
 
Other    
3,637
     
-
     
-
     
-
     
-
     
-
     
3,637
 
Total Originated Loans   $
518,478
    $
3,901
    $
368
    $
128
    $
4,397
    $
2,477
    $
525,352
 
                                                         
Loans Acquired at Fair Value                                                        
Real Estate:                                                        
Residential   $
82,523
    $
893
    $
307
    $
223
    $
1,423
    $
1,565
    $
85,511
 
Commercial    
60,437
     
332
     
-
     
-
     
332
     
347
     
61,116
 
Commercial and Industrial    
9,577
     
121
     
23
     
-
     
144
     
-
     
9,721
 
Consumer    
197
     
-
     
-
     
-
     
-
     
-
     
197
 
Total Loans Acquired at Fair Value   $
152,734
    $
1,346
    $
330
    $
223
    $
1,899
    $
1,912
    $
156,545
 
                                                         
Total Loans                                                        
Real Estate:                                                        
Residential   $
266,462
    $
2,531
    $
379
    $
343
    $
3,253
    $
1,873
    $
271,588
 
Commercial    
200,258
     
332
     
-
     
-
     
332
     
420
     
201,010
 
Construction    
10,539
     
-
     
-
     
-
     
-
     
107
     
10,646
 
Commercial and Industrial    
77,887
     
1,073
     
23
     
-
     
1,096
     
1,829
     
80,812
 
Consumer    
112,429
     
1,311
     
296
     
8
     
1,615
     
160
     
114,204
 
Other    
3,637
     
-
     
-
     
-
     
-
     
-
     
3,637
 
Total Loans   $
671,212
    $
5,247
    $
698
    $
351
    $
6,296
    $
4,389
    $
681,897
 
 
The following table sets forth the amounts and categories of our nonperforming assets at the dates indicated. Included in nonperforming loans and assets are troubled debt restructurings (“TDRs”), which are loans whose contractual terms have been restructured in a manner which grants a concession to a borrower experiencing financial difficulties. Nonaccrual TDRs are included in their specific loan category in the nonaccrual loans section.
 
    (Dollars in Thousands)
    March 31, 
2017
  December 31, 
2016
Nonaccrual Loans:                
Originated Loans:                
Real Estate:                
Residential   $
410
    $
308
 
Commercial    
-
     
73
 
Construction    
59
     
107
 
Commercial and Industrial    
1,407
     
1,829
 
Consumer    
30
     
160
 
Total Originated Nonaccrual Loans    
1,906
     
2,477
 
                 
Loans Acquired at Fair Value:                
Real Estate:                
Residential    
1,601
     
1,565
 
Commercial    
539
     
347
 
Commercial and Industrial    
22
     
-
 
Total Loans Acquired at Fair Value Nonaccrual Loans    
2,162
     
1,912
 
Total Nonaccrual Loans    
4,068
     
4,389
 
                 
Accruing Loans Past Due 90 Days or More:                
Originated Loans:                
Real Estate:                
Residential    
-
     
120
 
Consumer    
13
     
8
 
Total Originated Accruing Loans 90 Days or More Past Due    
13
     
128
 
                 
Loans Acquired at Fair Value:                
Real Estate:                
Residential    
-
     
223
 
Total Loans Acquired at Fair Value Accruing Loans 90 Days or More Past Due    
-
     
223
 
Total Accruing Loans 90 Days or More Past Due    
13
     
351
 
Total Nonaccrual Loans and Accruing Loans 90 Days or More Past Due    
4,081
     
4,740
 
                 
Troubled Debt Restructurings, Accruing:                
Originated Loans:                
Real Estate - Commercial    
1,312
     
1,325
 
Commercial and Industrial    
6
     
6
 
Other    
4
     
4
 
Total Originated Loans    
1,322
     
1,335
 
Loans Acquired at Fair Value:                
Real Estate - Residential    
1,289
     
1,299
 
Real Estate - Commercial    
471
     
660
 
Commercial and Industrial    
357
     
393
 
Total Loans Acquired at Fair Value    
2,117
     
2,352
 
Total Troubled Debt Restructurings, Accruing    
3,439
     
3,687
 
                 
Total Nonperforming Loans    
7,520
     
8,427
 
                 
Real Estate Owned:                
Residential    
155
     
-
 
Commercial    
174
     
174
 
Total Real Estate Owned    
329
     
174
 
                 
Total Nonperforming Assets   $
7,849
    $
8,601
 
                 
Nonperforming Loans to Total Loans    
1.11
%    
1.24
%
Nonperforming Assets to Total Assets    
0.90
     
1.02
 
 
The recorded investment of residential real estate loans for which formal foreclosure proceedings were in process according to local requirements of the applicable jurisdiction was
$1.1
million and
$2.2
million at
March
31,
2017
and
December
31,
2016,
respectively.
 
TDRs typically are the result of our loss mitigation activities whereby concessions are granted to minimize loss and avoid foreclosure or repossession of collateral. The concessions granted for the TDRs in our portfolio primarily consist of, but are not limited to, modification of payment or other terms, temporary rate modification and extension of maturity date. Loans classified as TDRs consisted of
14
loans totaling
$4.4
million and
15
loans totaling
$4.7
million at
March
31,
2017
and
December
31,
2016,
respectively. Originated loans classified as TDRs consisted of
6
loans totaling
$2.3
million at
March
31,
2017
and
December
31,
2016,
respectively. Loans acquired at fair value classified as TDRs consisted of
8
loans totaling
$2.1
million and
9
loans totaling
$2.4
million at
March
31,
2017
and
December
31,
2016,
respectively.
 
During the
three
months ended
March
31,
2017,
one
commercial real estate loan previously identified as an acquired loan at fair value TDR paid off. During the
three
months ended
March
31,
2016,
one
commercial loan previously identified as an acquired loan at fair value TDR paid off.
No
TDRs have subsequently defaulted during the
three
months ended
March
31,
2017
and
2016,
respectively.
 
The following table presents information at the time of modification related to loans modified as TDRs during the periods indicated.
No
loans were modified for the
three
months ended
March
31,
2017.
The following table presents information at the time of modification related to loans modified in a TDR during the
three
months ended
March
31,
2016.
 
    (Dollars in thousands)
    Three Months Ended March 31, 2016
    Number
of
Contracts
  Pre-
Modification
Outstanding
Recorded
Investment
  Post-
Modification
Outstanding
Recorded
Investment
  Related
Allowance
Originated Loans                                
Real Estate                                
Other    
1
    $
7
    $
7
    $
-
 
Total    
1
    $
7
    $
7
    $
-
 
                                 
Loans Acquired at Fair Value                                
Real Estate                                
Residential    
1
    $
37
    $
45
    $
-
 
Commercial    
1
     
539
     
539
     
 
 
Total    
2
    $
576
    $
584
    $
-
 
 
The following table presents a summary of the loans considered to be impaired as of the dates indicated.
 
    (Dollars in thousands)
    March 31, 2017
    Recorded
Investment
  Related
Allowance
  Unpaid
Principal
Balance
  Average
Recorded
Investment
  Interest
Income
Recognized
With No Related Allowance Recorded:                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
2,009
    $
-
    $
2,009
    $
2,033
    $
23
 
Construction    
639
     
-
     
639
     
674
     
7
 
Commercial and Industrial    
632
     
-
     
632
     
619
     
8
 
Other    
4
     
-
     
4
     
4
     
-
 
Total With No Related Allowance Recorded   $
3,284
    $
-
    $
3,284
    $
3,330
    $
38
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Residential   $
1,289
    $
-
    $
1,289
    $
1,294
    $
16
 
Commercial    
987
     
-
     
987
     
997
     
13
 
Commercial and Industrial    
379
     
-
     
379
     
407
     
4
 
Total With No Related Allowance Recorded   $
2,655
    $
-
    $
2,655
    $
2,698
    $
33
 
                                         
Total Loans                                        
Real Estate:                                        
Residential   $
1,289
    $
-
    $
1,289
    $
1,294
    $
16
 
Commercial    
2,996
     
-
     
2,996
     
3,030
     
36
 
Construction    
639
     
-
     
639
     
674
     
7
 
Commercial and Industrial    
1,011
     
-
     
1,011
     
1,026
     
12
 
Other    
4
     
-
     
4
     
4
     
-
 
Total With No Related Allowance Recorded   $
5,939
    $
-
    $
5,939
    $
6,028
    $
71
 
                                         
With A Related Allowance Recorded:                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
1,523
    $
402
    $
1,523
    $
1,531
    $
20
 
Commercial and Industrial    
2,231
     
703
     
2,255
     
2,232
     
27
 
Total With A Related Allowance Recorded   $
3,754
    $
1,105
    $
3,778
    $
3,763
    $
47
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Commercial   $
539
    $
-
    $
630
    $
674
    $
(2
)
Commercial and Industrial    
110
     
24
     
110
     
114
     
1
 
Total With A Related Allowance Recorded   $
649
    $
24
    $
740
    $
788
    $
(1
)
                                         
Total Loans                                        
Real Estate:                                        
Commercial   $
2,062
    $
402
    $
2,153
    $
2,205
    $
18
 
Commercial and Industrial    
2,341
     
727
     
2,365
     
2,346
     
28
 
Total With A Related Allowance Recorded   $
4,403
    $
1,129
    $
4,518
    $
4,551
    $
46
 
 
 
    March 31, 2017 (cont.)
    Recorded
Investment
  Related
Allowance
  Unpaid
Principal
Balance
  Average
Recorded
Investment
  Interest
Income
Recognized
Total Impaired Loans:                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
3,532
    $
402
    $
3,532
    $
3,564
    $
43
 
Construction    
639
     
-
     
639
     
674
     
7
 
Commercial and Industrial    
2,863
     
703
     
2,887
     
2,851
     
35
 
Other    
4
     
-
     
4
     
4
     
-
 
Total Impaired Loans   $
7,038
    $
1,105
    $
7,062
    $
7,093
    $
85
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Residential   $
1,289
    $
-
    $
1,289
    $
1,294
    $
16
 
Commercial    
1,526
     
-
     
1,617
     
1,671
     
11
 
Commercial and Industrial    
489
     
24
     
489
     
521
     
5
 
Total Impaired Loans   $
3,304
    $
24
    $
3,395
    $
3,486
    $
32
 
                                         
Total Loans                                        
Real Estate:                                        
Residential   $
1,289
    $
-
    $
1,289
    $
1,294
    $
16
 
Commercial    
5,058
     
402
     
5,149
     
5,235
     
54
 
Construction    
639
     
-
     
639
     
674
     
7
 
Commercial and Industrial    
3,352
     
727
     
3,376
     
3,372
     
40
 
Other    
4
     
-
     
4
     
4
     
-
 
Total Impaired Loans   $
10,342
    $
1,129
    $
10,457
    $
10,579
    $
117
 
 
 
    December 31, 2016
    Recorded
Investment
  Related
Allowance
  Unpaid
Principal
Balance
  Average
Recorded
Investment
  Interest
Income
Recognized
With No Related Allowance Recorded:                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
2,112
    $
-
    $
2,112
    $
2,228
    $
100
 
Construction    
702
     
-
     
702
     
843
     
28
 
Commercial and Industrial    
825
     
-
     
825
     
891
     
45
 
Other    
4
     
-
     
4
     
6
     
1
 
Total With No Related Allowance Recorded   $
3,643
    $
-
    $
3,643
    $
3,968
    $
174
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Residential   $
1,300
    $
-
    $
1,300
    $
1,320
    $
68
 
Commercial    
660
     
-
     
660
     
763
     
47
 
Commercial and Industrial    
441
     
-
     
441
     
543
     
21
 
Total With No Related Allowance Recorded   $
2,401
    $
-
    $
2,401
    $
2,626
    $
136
 
                                         
Total Loans                                        
Real Estate:                                        
Residential   $
1,300
    $
-
    $
1,300
    $
1,320
    $
68
 
Commercial    
2,772
     
-
     
2,772
     
2,991
     
147
 
Construction    
702
     
-
     
702
     
843
     
28
 
Commercial and Industrial    
1,266
     
-
     
1,266
     
1,434
     
66
 
Other    
4
     
-
     
4
     
6
     
1
 
Total With No Related Allowance Recorded   $
6,044
    $
-
    $
6,044
    $
6,594
    $
310
 
                                         
With A Related Allowance Recorded:                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
1,249
    $
360
    $
1,249
    $
1,277
    $
66
 
Commercial and Industrial    
1,940
     
655
     
1,946
     
1,951
     
27
 
Total With A Related Allowance Recorded   $
3,189
    $
1,015
    $
3,195
    $
3,228
    $
93
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Commercial   $
347
    $
114
    $
437
    $
367
    $
-
 
Commercial and Industrial    
121
     
31
     
121
     
141
     
6
 
Total With A Related Allowance Recorded   $
468
    $
145
    $
558
    $
508
    $
6
 
                                         
Total Loans                                        
Real Estate:                                        
Commercial   $
1,596
    $
474
    $
1,686
    $
1,644
    $
66
 
Commercial and Industrial    
2,061
     
686
     
2,067
     
2,092
     
33
 
Total With A Related Allowance Recorded   $
3,657
    $
1,160
    $
3,753
    $
3,736
    $
99
 
 
 
    December 31, 2016 (cont.)
    Recorded 
Investment
  Related
Allowance
  Unpaid
Principal
Balance
  Average
Recorded
Investment
  Interest
Income
Recognized
Total Impaired Loans                                        
Originated Loans                                        
Real Estate:                                        
Commercial   $
3,361
    $
360
    $
3,361
    $
3,505
    $
166
 
Construction    
702
     
-
     
702
     
843
     
28
 
Commercial and Industrial    
2,765
     
655
     
2,771
     
2,842
     
72
 
Other    
4
     
-
     
4
     
6
     
1
 
Total Impaired Loans   $
6,832
    $
1,015
    $
6,838
    $
7,196
    $
267
 
                                         
Loans Acquired at Fair Value                                        
Real Estate:                                        
Residential   $
1,300
    $
-
    $
1,300
    $
1,320
    $
68
 
Commercial    
1,007
     
114
     
1,097
     
1,130
     
47
 
Commercial and Industrial    
562
     
31
     
562
     
684
     
27
 
Total Impaired Loans   $
2,869
    $
145
    $
2,959
    $
3,134
    $
142
 
                                         
Total Loans                                        
Real Estate:                                        
Residential   $
1,300
    $
-
    $
1,300
    $
1,320
    $
68
 
Commercial    
4,368
     
474
     
4,458
     
4,635
     
213
 
Construction    
702
     
-
     
702
     
843
     
28
 
Commercial and Industrial    
3,327
     
686
     
3,333
     
3,526
     
99
 
Other    
4
     
-
     
4
     
6
     
1
 
Total Impaired Loans   $
9,701
    $
1,160
    $
9,797
    $
10,330
    $
409
 
 
 
The following table presents the activity in the allowance for loan losses summarized by major classifications and segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for potential impairment for the periods indicated.
 
    (Dollars in thousands)
    March 31, 2017
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Unallocated   Total
Originated Loans                                                                
December 31, 2016   $
1,106
    $
1,942
    $
65
    $
1,579
    $
2,463
    $
-
    $
128
    $
7,283
 
Charge-offs    
-
     
-
     
-
     
-
     
(327
)    
-
     
-
     
(327
)
Recoveries    
4
     
-
     
-
     
11
     
65
     
-
     
-
     
80
 
Provision    
(21
)    
(44
)    
18
     
8
     
55
     
-
     
154
     
170
 
March 31, 2017   $
1,089
    $
1,898
    $
83
    $
1,598
    $
2,256
    $
-
    $
282
    $
7,206
 
                                                                 
Loans Acquired at Fair Value                                                                
December 31, 2016   $
-
    $
365
    $
-
    $
120
    $
-
    $
-
    $
35
    $
520
 
Charge-offs    
(64
)    
(129
)    
-
     
-
     
-
     
-
     
-
     
(193
)
Recoveries    
-
     
1
     
-
     
-
     
1
     
-
     
-
     
2
 
Provision    
64
     
234
     
-
     
(6
)    
(1
)    
-
     
(41
)    
250
 
March 31, 2017   $
-
    $
471
    $
-
    $
114
    $
-
    $
-
    $
(6
)   $
579
 
                                                                 
Total Allowance for Loan Losses                                                                
December 31, 2016   $
1,106
    $
2,307
    $
65
    $
1,699
    $
2,463
    $
-
    $
163
    $
7,803
 
Charge-offs    
(64
)    
(129
)    
-
     
-
     
(327
)    
-
     
-
     
(520
)
Recoveries    
4
     
1
     
-
     
11
     
66
     
-
     
-
     
82
 
Provision    
43
     
190
     
18
     
2
     
54
     
-
     
113
     
420
 
March 31, 2017   $
1,089
    $
2,369
    $
83
    $
1,712
    $
2,256
    $
-
    $
276
    $
7,785
 
 
    March 31, 2017
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Unallocated   Total
Originated Loans                                                                
Individually Evaluated for Impairment   $
-
    $
402
    $
-
    $
703
    $
-
    $
-
    $
-
    $
1,105
 
Collectively Evaluated for Potential Impairment   $
1,089
    $
1,496
    $
83
    $
895
    $
2,256
    $
-
    $
282
    $
6,101
 
                                                                 
Loans Acquired at Fair Value                                                                
Individually Evaluated for Impairment   $
-
    $
-
    $
-
    $
24
    $
-
    $
-
    $
-
    $
24
 
Collectively Evaluated for Potential Impairment   $
-
    $
471
    $
-
    $
90
    $
-
    $
-
    $
(6
)   $
555
 
                                                                 
Total Allowance for Loan Losses                                                                
Individually Evaluated for Impairment   $
-
    $
402
    $
-
    $
727
    $
-
    $
-
    $
-
    $
1,129
 
Collectively Evaluated for Potential Impairment   $
1,089
    $
1,967
    $
83
    $
985
    $
2,256
    $
-
    $
276
    $
6,656
 
 
 
    March 31, 2016
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Unallocated   Total
Originated Loans                                                                
December 31, 2015   $
1,623
    $
2,045
    $
137
    $
784
    $
1,887
    $
-
    $
14
    $
6,490
 
Charge-offs    
(20
)    
-
     
-
     
-
     
(185
)    
(17
)    
-
     
(222
)
Recoveries    
1
     
-
     
-
     
-
     
24
     
9
     
-
     
34
 
Provision    
(345
)    
(9
)    
(20
)    
319
     
450
     
10
     
230
     
635
 
March 31, 2016   $
1,259
    $
2,036
    $
117
    $
1,103
    $
2,176
    $
2
    $
244
    $
6,937
 
                                                                 
Loans Acquired at Fair Value                                                                
December 31, 2015   $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
-
 
Charge-offs    
-
     
(180
)    
-
     
-
     
(5
)    
-
     
-
     
(185
)
Recoveries    
2
     
1
     
-
     
-
     
3
     
-
     
-
     
6
 
Provision    
(2
)    
179
     
-
     
-
     
2
     
-
     
36
     
215
 
March 31, 2016   $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
36
    $
36
 
                                                                 
Total Allowance for Loan Losses                                                                
December 31, 2015   $
1,623
    $
2,045
    $
137
    $
784
    $
1,887
    $
-
    $
14
    $
6,490
 
Charge-offs    
(20
)    
(180
)    
-
     
-
     
(190
)    
(17
)    
-
     
(407
)
Recoveries    
3
     
1
     
-
     
-
     
27
     
9
     
-
     
40
 
Provision    
(347
)    
170
     
(20
)    
319
     
452
     
10
     
266
     
850
 
March 31, 2016   $
1,259
    $
2,036
    $
117
    $
1,103
    $
2,176
    $
2
    $
280
    $
6,973
 
 
    March 31, 2016
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Unallocated   Total
Originated Loans                                                                
Individually Evaluated for Impairment   $
-
    $
377
    $
-
    $
322
    $
-
    $
-
    $
-
    $
699
 
Collectively Evaluated for Potential Impairment   $
1,259
    $
1,659
    $
117
    $
781
    $
2,176
    $
2
    $
244
    $
6,238
 
                                                                 
Loans Acquired at Fair Value                                                                
Individually Evaluated for Impairment   $
52
    $
-
    $
-
    $
-
    $
-
    $
-
    $
-
    $
52
 
Collectively Evaluated for Potential Impairment   $
(52
)   $
-
    $
-
    $
-
    $
-
    $
-
    $
36
    $
(16
)
                                                                 
Total Allowance for Loan Losses                                                                
Individually Evaluated for Impairment   $
52
    $
377
    $
-
    $
322
    $
-
    $
-
    $
-
    $
751
 
Collectively Evaluated for Potential Impairment   $
1,207
    $
1,659
    $
117
    $
781
    $
2,176
    $
2
    $
280
    $
6,222
 
 
    December 31, 2016
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Unallocated   Total
Originated Loans                                                                
Individually Evaluated for Impairment   $
-
    $
360
    $
-
    $
655
    $
-
    $
-
    $
-
    $
1,015
 
Collectively Evaluated for Potential Impairment   $
1,106
    $
1,582
    $
65
    $
924
    $
2,463
    $
-
    $
128
    $
6,268
 
                                                                 
Loans Acquired at Fair Value                                                                
Individually Evaluated for Impairment   $
-
    $
114
    $
-
    $
31
    $
-
    $
-
    $
-
    $
145
 
Collectively Evaluated for Potential Impairment   $
-
    $
251
    $
-
    $
89
    $
-
    $
-
    $
35
    $
375
 
                                                                 
Total Allowance for Loan Losses                                                                
Individually Evaluated for Impairment   $
-
    $
474
    $
-
    $
686
    $
-
    $
-
    $
-
    $
1,160
 
Collectively Evaluated for Potential Impairment   $
1,106
    $
1,833
    $
65
    $
1,013
    $
2,463
    $
-
    $
163
    $
6,643
 
 
The following table presents changes in the accretable discount on the loans acquired at fair value for the dates indicated.
 
    Accretable
Discount
Balance at December 31, 2016   $
1,640
 
Accretable Yield    
(234
)
Balance at March 31, 2017   $
1,406
 
 
 
The following table presents the major classifications of loans summarized by individually evaluated for impairment and collectively evaluated for potential impairment as of the dates indicated.
 
    (Dollars in thousands)
    March 31, 2017
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Total
Originated Loans                                                        
Individually Evaluated for Impairment   $
-
    $
3,532
    $
639
    $
2,863
    $
-
    $
4
    $
7,038
 
Collectively Evaluated for Potential Impairment    
188,583
     
132,873
     
12,699
     
71,606
     
108,817
     
3,576
     
518,154
 
    $
188,583
    $
136,405
    $
13,338
    $
74,469
    $
108,817
    $
3,580
    $
525,192
 
                                                         
Loans Acquired at Fair Value                                                        
Individually Evaluated for Impairment   $
1,289
    $
1,526
    $
-
    $
489
    $
-
    $
-
    $
3,304
 
Collectively Evaluated for Potential Impairment    
81,291
     
55,773
     
-
     
8,829
     
194
     
-
     
146,087
 
    $
82,580
    $
57,299
    $
-
    $
9,318
    $
194
    $
-
    $
149,391
 
                                                         
Total Loans                                                        
Individually Evaluated for Impairment   $
1,289
    $
5,058
    $
639
    $
3,352
    $
-
    $
4
    $
10,342
 
Collectively Evaluated for Potential Impairment    
269,874
     
188,646
     
12,699
     
80,435
     
109,011
     
3,576
     
664,241
 
    $
271,163
    $
193,704
    $
13,338
    $
83,787
    $
109,011
    $
3,580
    $
674,583
 
 
    December 31, 2016
    Real
Estate
Residential
  Real
Estate
Commercial
  Real
Estate
Construction
  Commercial
and
Industrial
  Consumer   Other   Total
Originated Loans                                                        
Individually Evaluated for Impairment   $
-
    $
3,361
    $
702
    $
2,765
    $
-
    $
4
    $
6,832
 
Collectively Evaluated for Potential Impairment    
186,077
     
136,533
     
9,944
     
68,326
     
114,007
     
3,633
     
518,520
 
    $
186,077
    $
139,894
    $
10,646
    $
71,091
    $
114,007
    $
3,637
    $
525,352
 
                                                         
Loans Acquired at Fair Value                                                        
Individually Evaluated for Impairment   $
1,300
    $
1,007
    $
-
    $
562
    $
-
    $
-
    $
2,869
 
Collectively Evaluated for Potential Impairment    
84,211
     
60,109
     
-
     
9,159
     
197
     
-
     
153,676
 
    $
85,511
    $
61,116
    $
-
    $
9,721
    $
197
    $
-
    $
156,545
 
                                                         
Total Loans                                                        
Individually Evaluated for Impairment   $
1,300
    $
4,368
    $
702
    $
3,327
    $
-
    $
4
    $
9,701
 
Collectively Evaluated for Potential Impairment    
270,288
     
196,642
     
9,944
     
77,485
     
114,204
     
3,633
     
672,196
 
    $
271,588
    $
201,010
    $
10,646
    $
80,812
    $
114,204
    $
3,637
    $
681,897