XML 69 R53.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Details) - USD ($)
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Loans      
Total loans $ 811,078,000 $ 781,857,000  
Acquired portfolio      
Balance at the beginning of period 1,457,000    
Acquisition   2,091,000  
Accretion   (525,000)  
Reclassification from nonaccretable difference   (109,000)  
Balance at the end of period   1,457,000  
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 (1,102,000) (750,000)  
Reclassification from nonaccretable difference 327,000 (94,000)  
Balance at the end of period 149,000 924,000 $ 1,768,000
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    
Accretion (688,000)    
Reclassification from nonaccretable difference 52,000    
Balance at the end of period 821,000 1,457,000  
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 (244,000) (95,000)  
Reclassification from nonaccretable difference 6,000 (36,000)  
Balance at the end of period 319,000 557,000  
Commercial real estate      
Loans      
Total loans 406,742,000 389,420,000  
Commercial, financial, and agricultural      
Loans      
Total loans 156,951,000 142,648,000  
Commercial construction      
Loans      
Total loans 9,243,000 11,505,000  
One to four family residential real estate      
Loans      
Total loans 209,890,000 205,945,000  
Consumer      
Loans      
Total loans 17,434,000 20,113,000  
Consumer construction      
Loans      
Total loans 10,818,000 12,226,000  
Acquired Impaired      
Acquired portfolio      
Accretion (550,000) (96,000) (578,000)
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 (460,000) (50,000)  
Reclassification from nonaccretable difference 327,000 (94,000)  
Balance at the end of period 149,000 282,000 426,000
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 (70,000) (46,000)  
Reclassification from nonaccretable difference 52,000 (109,000)  
Balance at the end of period 218,000 236,000  
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 (20,000)    
Reclassification from nonaccretable difference 6,000 (36,000)  
Balance at the end of period 38,000 52,000  
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 (642,000) (700,000)  
Balance at the end of period   642,000 $ 1,342,000
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 (618,000) (479,000)  
Balance at the end of period 603,000 1,221,000  
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 (224,000) (95,000)  
Balance at the end of period $ 281,000 $ 505,000