XML 47 R36.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Details) - USD ($)
9 Months Ended
Sep. 30, 2017
Sep. 30, 2016
Dec. 31, 2016
Loans      
Total loans $ 808,149,000 $ 756,804,000 $ 781,857,000
Changes in the allowance for loan losses      
Net charge off activity 290,000 492,000  
PFC      
Acquired portfolio      
Loans acquired - contractual payments 67,139,000    
Nonaccretable difference (2,234,000)    
Expected cash flows 64,905,000    
Accretable yield (2,844,000)    
Carrying balance at acquisition date 62,061,000    
Balance at the beginning of period 924,000 1,768,000  
Accretion (835,000) (525,000)  
Reclassification from nonaccretable difference 215,000 80,000  
Balance at the end of period 304,000 1,163,000  
Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 84,138,000    
Nonaccretable difference (1,172,000)    
Expected cash flows 82,966,000    
Accretable yield (2,091,000)    
Carrying balance at acquisition date 80,875,000    
Balance at the beginning of period 1,457,000    
Acquisition   2,091,000  
Accretion (516,000) (299,000)  
Reclassification from nonaccretable difference 37,000 54,000  
Balance at the end of period 978,000 1,738,000  
Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 32,660,000    
Nonaccretable difference (265,000)    
Expected cash flows 32,395,000    
Accretable yield (688,000)    
Carrying balance at acquisition date 31,707,000    
Balance at the beginning of period 557,000    
Acquisition   688,000  
Accretion (179,000) (49,000)  
Reclassification from nonaccretable difference (1,000)    
Balance at the end of period 377,000 639,000  
Commercial real estate      
Loans      
Total loans 409,269,000 362,858,000 389,420,000
Commercial, financial, and agricultural      
Loans      
Total loans 154,638,000 136,065,000 142,648,000
Commercial construction      
Loans      
Total loans 8,892,000 14,343,000 11,505,000
One to four family residential real estate      
Loans      
Total loans 204,419,000 211,072,000 205,945,000
Consumer      
Loans      
Total loans 18,247,000 20,698,000 20,113,000
Consumer construction      
Loans      
Total loans 12,684,000 11,768,000 $ 12,226,000
Acquired Impaired      
Acquired portfolio      
Accretion (370,000) (96,000)  
Acquired Impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 13,290,000    
Nonaccretable difference (2,234,000)    
Expected cash flows 11,056,000    
Accretable yield (744,000)    
Carrying balance at acquisition date 10,312,000    
Balance at the beginning of period 282,000 426,000  
Accretion (310,000)    
Reclassification from nonaccretable difference 215,000 80,000  
Balance at the end of period 187,000 346,000  
Acquired Impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 3,401,000    
Nonaccretable difference (1,172,000)    
Expected cash flows 2,229,000    
Accretable yield (391,000)    
Carrying balance at acquisition date 1,838,000    
Balance at the beginning of period 236,000    
Acquisition   391,000  
Accretion (50,000)    
Reclassification from nonaccretable difference 37,000 54,000  
Balance at the end of period 223,000 337,000  
Acquired Impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 2,105,000    
Nonaccretable difference (265,000)    
Expected cash flows 1,840,000    
Accretable yield (88,000)    
Carrying balance at acquisition date 1,752,000    
Balance at the beginning of period 52,000    
Acquisition   88,000  
Accretion (10,000)    
Reclassification from nonaccretable difference (1,000)    
Balance at the end of period 41,000 88,000  
Acquired Non-impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 53,849,000    
Expected cash flows 53,849,000    
Accretable yield (2,100,000)    
Carrying balance at acquisition date 51,749,000    
Balance at the beginning of period 642,000 1,342,000  
Accretion (525,000) (525,000)  
Balance at the end of period 117,000 817,000  
Acquired Non-impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 80,737,000    
Expected cash flows 80,737,000    
Accretable yield (1,700,000)    
Carrying balance at acquisition date 79,037,000    
Balance at the beginning of period 1,221,000    
Acquisition   1,700,000  
Accretion (466,000) (299,000)  
Balance at the end of period 755,000 1,401,000  
Acquired Non-impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 30,555,000    
Expected cash flows 30,555,000    
Accretable yield (600,000)    
Carrying balance at acquisition date 29,955,000    
Balance at the beginning of period 505,000    
Acquisition   600,000  
Accretion (169,000) (49,000)  
Balance at the end of period $ 336,000 $ 551,000