XML 30 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
4. Loans and Allowance For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2016
Table Text Block Supplement [Abstract]  
Schedule of the Composition of Net Loans

The composition of the net loans is as follows:

 

  December 31, December 31,
(In 000's) 2016 2015
Commercial and industrial:    
     Commercial $               890 $               1,535
     SBA loans - 40
     Asset-based 1,259 1,487
        Total commercial and industrial 2,149 3,062
Commercial real estate:    
     Commercial mortgages 11,385 13,774
     SBA loans 255 353
     Construction 542 2,175
     Religious organizations 9,306 10,112
         Total commercial real estate 21,488 26,414
Consumer real estate:    
     Home equity loans 799 897
     Home equity lines of credit 19 20
     1-4 family residential mortgages 1,414 1,924
         Total consumer real estate 2,232 2,841
Consumer and other:    
     Student loans 855 1,081
     Other 111 121
         Total consumer and other 966 1,202
Allowance for loan losses (300) (418)
         Loans, net $            26,535 $            33,101
Schedule of Activity in Related Party Loans

Activity in related party loans is presented in the following table.

 

        2016 2015
Balance outstanding at December 31, $ 775,078    $ 845,477   
Principal additions (affiliations)              159,974    -   
Disaffiliations     -    -   
Principal reductions     (68,118)   (70,399)  
Balance outstanding at December 31, $ 866,934    $ 775,078   
             
Schedule of Age Analysis of Past Due Loans

An age analysis of past due loans, segregated by class of loans, as of December 31, 2016 is as follows:

 

(In 000's)   Accruing        
  Loans Loans 90 or        
  30-89 Days More Days   Total Past Current  
  Past Due Past Due Nonaccrual Due Loans Loans Total Loans
Commercial and industrial:            
     Commercial $ -    $ -    $ 33    $ 33    $ 857    $ 890   
     SBA loans -    -    -    -    -    -   
     Asset-based 27    243    75    345    914    1,259   
       Total commercial and industrial 27    243    108    378    1,771    2,149   
             
Commercial real estate:            
     Commercial mortgages -    11    1,270    1,281    10,104    11,385   
     SBA loans -    162    93    255    -    255   
     Construction -    -    -    -    542    542   
     Religious organizations 110    -    196    306    9,000    9,306   
         Total commercial real estate 110    173    1,559    1,842    19,646    21,488   
             
Consumer real estate:            
     Home equity loans -    153    345    498    301    799   
     Home equity lines of credit -    -    -    -    19    19   
     1-4 family residential mortgages 59    -    75    134    1,280    1,414   
         Total consumer real estate 59    153    420    632    1,600    2,232   
             
Consumer and other:            
     Student loans 38    61    -    99    756    855   
     Other -    1    -    1    110    111   
         Total consumer and other 38    62    -    100    866    966   
             
         Total loans $ 234    $ 631    $ 2,087    $ 2,952    $ 23,883    $ 26,835   

 

An age analysis of past due loans, segregated by class of loans, as of December 31, 2015 is as follows:

 

(In 000's)   Accruing        
  Loans Loans 90 or        
  30-89 Days More Days   Total Past Current  
  Past Due Past Due Nonaccrual Due Loans Loans Total Loans
Commercial and industrial:            
     Commercial $ -    $ -    $ 110    $ 110    $ 1,425    $ 1,535   
     SBA loans -    -    40    40    -    40   
     Asset-based 11    -    289    300    1,187    1,487   
        Total Commercial and industrial 11    -    439    450    2,612    3,062   
             
Commercial real estate:            
     Commercial mortgages 169    39    1,335    1,543    12,231    13,774   
     SBA loans -    -    271    271    82    353   
     Construction -    -    -    -    2,175    2,175   
     Religious organizations -    -    471    471    9,641    10,112   
         Total Commercial real estate 169    39    2,077    2,285    24,129    26,414   
             
Consumer real estate:            
     Home equity loans 56    125    358    539    358    897   
     Home equity lines of credit -    -    -    -    20    20   
     1-4 family residential mortgages 35    -    129    164    1,760    1,924   
         Total consumer real estate 91    125    487    703    2,138    2,841   
             
Total real estate 260    164    2,564    2,988    26,267    29,255   
             
Consumer and other:            
     Student loans 66    129    -    195    886    1,081   
     Other 2    -    -    2    119    121   
         Total consumer and other 68    129    -    197    1,005    1,202   
             
         Total loans $ 339    $ 293    $ 3,003    $ 3,635    $ 29,884    $ 33,519   
Schedule of Impaired Loans

Year-end 2016 impaired loans are set forth in the following table.

 

(In 000’s)

 

Unpaid

Contractual

 

Recorded

Investment

 

Recorded

Investment

 

 

Total

 

 

 

Average

 

Interest

recognized

  Principal With No With Recorded Related Recorded on impaired
  Balance Allowance Allowance Investment Allowance Investment loans
               
Commercial and industrial:                
     Commercial $ 33    $ 33    $ -    $ 33    $ -    $ 33    $ -   
     SBA -    -    -    -    -    36    -   
     Asset based 319    319    -    319    -    361    -   
        Total Commercial and industrial 352    352    -    352    -    430    -   
               
Commercial real estate:              
     Commercial mortgages 1,321    808    473    1,281    54    1,303    19   
     SBA  Loans 255    255    -    255    -    262    7   
     Religious Organizations 195    195    -    195    -    273    -   
         Total Commercial real estate 1,771    1,258    473    1,731    54    1,838    26   
               
         Total Loans $ 2,123    $ 1,610    $ 473    $ 2,083    $ 54    $ 2,268    $ 26   

 

Year-end 2015 impaired loans are set forth in the following table.

 

(In 000’s)

 

Unpaid

Contractual

 

Recorded

Investment

 

Recorded

Investment

 

 

Total

 

 

 

Average

 

Interest

recognized

  Principal With No With Recorded Related Recorded on impaired
  Balance Allowance Allowance Investment Allowance Investment loans
               
Commercial and industrial:                
     Commercial $ 818    $ 353    $ -    $ 353    $ -    $ 446    $ -   
     SBA  loans 46    -    46    46    -    38    2   
     Asset-based 40    40    -    40    -    54    2   
        Total Commercial and industrial 904    393    46    439    -    538    4   
               
Commercial real estate:              
     Commercial mortgages 1,334    810    524    1,334    91    579    9   
     SBA  Loans 271    271    -    271    -    161    2   
     Religious Organizations 471    471    -    471    -    630    2   
         Total Commercial real estate 2,076    1,552    524    2,076    91    1,370    13   
               
         Total Loans $ 2,980    $ 1,945    $ 570    $ 2,515    $ 91    $ 1,908    $ 17   
Schedule of Bank Loans by Class According to Credit Quality

The tables below detail the Bank’s loans by class according to their credit quality indictors discussed above.

 

(In 000's)     Commercial Loans, December 31, 2016      
  Good/ Excellent

 

Satisfactory

 

Pass

 Special        Mention

 

Substandard

 

Doubtful

 

Total

               
Commercial and industrial:              
    Commercial $ 260    $ 331    $ 9    $ 38    $ 252    $ -    $ 891   
    SBA loans -    -    -    -    -    -    -   
    Asset-based -    742    198    -    243    76    1,259   
  260    1,073    207    38    495    76    2,149   
Commercial real estate:              
    Commercial mortgages -    8,193    1,375    537    1,059    221    11,385   
     SBA Loans -    2    -    160    93    -    255   
    Construction -    542    -    -    -    -    515   
    Religious organizations 49    8,201    751    109    196    -    9,306   
  49    16,938    2,126    806    1,348    221    21,488   
               
Total commercial loans $ 309    $ 18,011    $ 2,333    $ 844    $ 1,843    $ 297    $ 23,637   
               

 

     

Residential Mortgage and Consumer Loans

December 31, 2016

     
     
  Performing   Nonperforming Total    
               
Consumer Real Estate:              
     Home equity $ 301      $ 498      $ 799       
     Home equity line of credit 19      -      19       
     1-4 family residential mortgages 1,339      75      1,414       
  1,659      573      2,232       
               
Consumer Other:              
     Student loans 794      61      855       
     Other 110      1      111       
  904      62      966       
               
Total  consumer loans $ 2,563      $ 635      $ 3,198       
                 

  

(In 000's)     Commercial Loans, December 31, 2015      
  Good/ Excellent

 

Satisfactory

 

Pass

Special Mention

 

Substandard

 

Doubtful

 

Total

               
Commercial and industrial:              
    Commercial $ 285    $ 922    $ 16    $ 58    $ 254    $ -    $ 1,535   
    SBA loans -    -    -    -    40    -    40   
    Asset-based -    900    222    -    289    76    1,487   
  285    1,822    238    58    583    76    3,062   
Commercial real estate:              
    Commercial mortgages -    10,689    1,098    613    1,151    223    13,774   
     SBA Loans -    82    -    -    271    -    353   
    Construction -    2,175    -    -    -    -    2,175   
    Religious organizations -    7,624    1,131    886    471    -    10,112   
  -    20,570    2,229    1,499    1,893    223    26,414   
               
Total commercial loans $ 285    $ 22,393    $ 2,467    $ 1,557    $ 2,476    $ 299    $ 29,476   
               

 

     

Residential Mortgage and Consumer Loans

December 31, 2015

     
  - Performing/Nonperforming  
  Performing   Nonperforming Total    
               
Consumer Real Estate:              
     Home equity $ 539      $ 358      $ 897       
     Home equity line of credit 20      -      20       
     1-4 family residential mortgages 1,795      129      1,924       
  2,354      487      2,841       
               
Consumer Other:              
     Student loans 1,081      -      1,081       
     Other 121      -      121       
  1,202      -      1,202       
               
Total  consumer loans $ 3,556      $ 487      $ 4,043       
               
                 
Schedule of Age Analysis of Allowance for Loan Losses

An analysis of the activity in the allowance for loan losses for the years 2016 and 2015 is as follows:

 

(in 000's)   Year to Date ended December 31, 2016  
  Commercial and industrial Commercial real estate Consumer real estate Consumer loans other Unallocated Unallocated Total
Beginning balance $ 151    $ 250    $ 8    $ 9    $ -    $ -    $ 418   
Provision for possible loan losses (87)   (30)   15    1    $ (101)   32    (69)  
               
Charge-offs -    (41)   (22)   (5)   -    -    (68)  
Recoveries 4    -    9    6    -    -    19   
Net charge-offs 4    (41)   (13)   1    -    -    (49)  
               
Ending balance $ 68    $ 179    $ 10    $ 11    $ (101)   $ 32    $ 300   

 

               
(in 000's)   Year to Date ended December31,2015  
  Commercial and industrial Commercial real estate Consumer real estate Consumer loans other Unallocated    Unallocated    Total   
Beginning balance $ 403    $ 300    $ 20    $ 12    $ -    $ -    $ 735   
Provision for possible loan losses 3    (47)   (18)   (6)   -    -    (68)  
               
Charge-offs (259)   (3)   -    (17)   -    -    (279)  
Recoveries 4      6    20    -    -    30   
Net charge-offs (255)   (3)   6    3    -    -    (249)  
               
Ending balance $ 151    $ 250    $ 8    $ 9    $ -    $ -    $ 418   

 

               
(in 000's)   Year to Date ended December31,2015  
  Commercial and industrial Commercial real estate Consumer real estate Consumer loans other Unallocated    Unallocated    Total   
               
Period-end amount allocated to:              
               
 Loans indivdually evaluated for impairment $ -    $ 54    $ -    $ -    $ -    $ -    $ 54   
 Loans collectively  evaluated for impairment 68    125    10    11      32    246   
  $ 68    $ 179    $ 10    $ 11    $ -    $ 32    $ 300   
               
Loans, ending balance:              
 Loans indivdually evaluated for impairment $ 352    $ 1,731    $ -    $ -    $ -    $ -     $               2,083
 Loans collectively  evaluated for impairment 1,797    19,757    2,232    966      $ -                    24,752
Total $ 2,149    $ 21,488    $ 2,232    $ 966    $ -    $ -     $             26,835

 

               
(in 000's)   Year to Date ended December31,2015  
  Commercial and industrial Commercial real estate Consumer real estate Consumer loans other Unallocated    Unallocated    Total
               
Period-end amount allocated to:              
               
 Loans indivdually evaluated for impairment $ 9    $ 47    $ -    $ -    $ -    $ -     $                    56
 Loans collectively  evaluated for impairment 167    164    22    9      -                         362
  $ 176    $ 211    $ 22    $ 9    $ -    $ -     $                  418
               
Loans, ending balance:              
 Loans indivdually evaluated for impairment $ 439    $ 2,076    $ -    $ -    $ -    $ -     $               2,515
 Loans collectively  evaluated for impairment 2,623    24,338    2,841    1,202      0                    31,004
Total $ 3,062    $ 26,414    $ 2,841    $ 1,202    $ -    $ -     $             33,519