XML 48 R37.htm IDEA: XBRL DOCUMENT v3.5.0.2
LOANS (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Dec. 31, 2015
Loans          
Total loans $ 756,804 $ 619,906 $ 756,804 $ 619,906 $ 618,394
Changes in the allowance for loan losses          
Balance at beginning of period 4,733 5,600 5,004 5,140 5,140
Recoveries on loans previously charged off 35 36 120 149 690
Loans charged off (106) (207) (612) (365) (2,030)
Provision 200 350 350 855 1,204
Balance at end of period 4,862 5,779 4,862 5,779 5,004
Net recoveries     $ 492    
Net charge off activity       216  
Net charge off activity as percentage of average loans outstanding     0.10%    
Balance at the beginning of period       2,786 2,786
Accretion       (954)  
Reclassification from nonaccretable difference       188  
Balance at the end of period   2,020   2,020  
Peninsula Financial Corporation          
Acquired portfolio          
Loans acquired - contractual payments 67,139   $ 67,139    
Nonaccretable difference (2,234)   (2,234)    
Expected cash flows 64,905   64,905    
Accretable yield (2,844)   (2,844)    
Carrying balance at acquisition date 62,061   62,061    
Changes in the allowance for loan losses          
Balance at the beginning of period     1,768    
Accretion     (525)    
Reclassification from nonaccretable difference     (80)    
Balance at the end of period 1,163   1,163   1,768
Eagle          
Acquired portfolio          
Loans acquired - contractual payments 86,040   86,040    
Nonaccretable difference (1,172)   (1,172)    
Expected cash flows 84,868   84,868    
Accretable yield (2,091)   (2,091)    
Carrying balance at acquisition date 82,777   82,777    
Changes in the allowance for loan losses          
Acquisition     688    
Accretion     (49)    
Balance at the end of period 639   639    
Niagara Bancorporation          
Acquired portfolio          
Loans acquired - contractual payments 32,041   32,041    
Nonaccretable difference (265)   (265)    
Expected cash flows 31,776   31,776    
Accretable yield (688)   (688)    
Carrying balance at acquisition date 31,088   31,088    
Changes in the allowance for loan losses          
Acquisition     2,091    
Accretion     (299)    
Reclassification from nonaccretable difference     (54)    
Balance at the end of period 1,738   1,738    
Commercial real estate          
Loans          
Total loans 362,858 310,025 362,858 310,025 312,805
Changes in the allowance for loan losses          
Balance at beginning of period 1,824 2,550 1,611 2,813 2,813
Recoveries on loans previously charged off 17 28 40 120 588
Loans charged off (20) (52) (245) (52) (52)
Provision (235) (221) 180 (576) (1,738)
Balance at end of period 1,586 2,305 1,586 2,305 1,611
Commercial, financial, and agricultural          
Loans          
Total loans 136,065 120,804 136,065 120,804 122,140
Changes in the allowance for loan losses          
Balance at beginning of period 700 2,571 645 1,539 1,539
Recoveries on loans previously charged off 4 3 40 3 22
Loans charged off   (57) (206) (157) (1,749)
Provision (180) 355 45 1,487 833
Balance at end of period 524 2,872 524 2,872 645
Commercial construction          
Loans          
Total loans 14,343 15,498 14,343 15,498 15,330
Changes in the allowance for loan losses          
Balance at beginning of period 78 128 79 142 142
Recoveries on loans previously charged off         52
Provision (16) (17) (17) (31) (115)
Balance at end of period 62 111 62 111 79
One to four family residential real estate          
Loans          
Total loans 211,072 144,807 211,072 144,807 140,502
Changes in the allowance for loan losses          
Balance at beginning of period 348 282 274 285 285
Recoveries on loans previously charged off 2   4 1 2
Loans charged off (76) (62) (125) (92) (142)
Provision 133 74 254 100 129
Balance at end of period 407 294 407 294 274
Consumer          
Loans          
Total loans 20,698 16,815 20,698 16,815 15,847
Changes in the allowance for loan losses          
Balance at beginning of period 23 27 64 13 13
Recoveries on loans previously charged off 12 5 29 24 26
Loans charged off (10) (36) (36) (64) (87)
Provision 49 46 17 69 112
Balance at end of period 74 42 74 42 64
Consumer construction          
Loans          
Total loans 11,768 11,957 11,768 11,957 11,770
Changes in the allowance for loan losses          
Balance at beginning of period 5 5 7 6 6
Recoveries on loans previously charged off     7 1  
Provision 1 2 (8)   1
Balance at end of period 6 7 6 7 7
Acquired impaired          
Changes in the allowance for loan losses          
Balance at the beginning of period       744 744
Accretion       (429)  
Reclassification from nonaccretable difference       188  
Balance at the end of period   503   503  
Acquired impaired | Peninsula Financial Corporation          
Acquired portfolio          
Loans acquired - contractual payments 13,290   13,290    
Nonaccretable difference (2,234)   (2,234)    
Expected cash flows 11,056   11,056    
Accretable yield (744)   (744)    
Carrying balance at acquisition date 10,312   10,312    
Changes in the allowance for loan losses          
Balance at the beginning of period     426    
Reclassification from nonaccretable difference     (80)    
Balance at the end of period 346   346   426
Acquired impaired | Eagle          
Acquired portfolio          
Loans acquired - contractual payments 3,401   3,401    
Nonaccretable difference (1,172)   (1,172)    
Expected cash flows 2,229   2,229    
Accretable yield (391)   (391)    
Carrying balance at acquisition date 1,838   1,838    
Changes in the allowance for loan losses          
Acquisition     88    
Balance at the end of period 88   88    
Acquired impaired | Niagara Bancorporation          
Acquired portfolio          
Loans acquired - contractual payments 2,105   2,105    
Nonaccretable difference (265)   (265)    
Expected cash flows 1,840   1,840    
Accretable yield (88)   (88)    
Carrying balance at acquisition date 1,752   1,752    
Changes in the allowance for loan losses          
Acquisition     391    
Reclassification from nonaccretable difference     (54)    
Balance at the end of period 337   337    
Acquired Non-impaired          
Changes in the allowance for loan losses          
Balance at the beginning of period       2,042 2,042
Accretion       (525)  
Balance at the end of period   $ 1,517   $ 1,517  
Acquired Non-impaired | Peninsula Financial Corporation          
Acquired portfolio          
Loans acquired - contractual payments 53,849   53,849    
Expected cash flows 53,849   53,849    
Accretable yield (2,100)   (2,100)    
Carrying balance at acquisition date 51,749   51,749    
Changes in the allowance for loan losses          
Balance at the beginning of period     1,342    
Accretion     (525)    
Balance at the end of period 817   817   $ 1,342
Acquired Non-impaired | Eagle          
Acquired portfolio          
Loans acquired - contractual payments 82,639   82,639    
Expected cash flows 82,639   82,639    
Accretable yield (1,700)   (1,700)    
Carrying balance at acquisition date 80,939   80,939    
Changes in the allowance for loan losses          
Acquisition     600    
Accretion     (49)    
Balance at the end of period 551   551    
Acquired Non-impaired | Niagara Bancorporation          
Acquired portfolio          
Loans acquired - contractual payments 29,936   29,936    
Expected cash flows 29,936   29,936    
Accretable yield (600)   (600)    
Carrying balance at acquisition date 29,336   29,336    
Changes in the allowance for loan losses          
Acquisition     1,700    
Accretion     (299)    
Balance at the end of period $ 1,401   $ 1,401