XML 48 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
LOANS (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Loans      
Total loans $ 812,441 $ 786,546 $ 811,078
Changes in the allowance for loan losses      
Net charge off activity 28 24  
PFC      
Acquired portfolio      
Loans acquired - contractual payments 67,139    
Nonaccretable difference (2,234)    
Expected cash flows 64,905    
Accretable yield (2,844)    
Carrying balance at acquisition date 62,061    
Balance at the beginning of period 149 924  
Accretion (30) (275)  
Reclassification from nonaccretable difference 23 (57)  
Balance at the end of period 142 706  
Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 84,138    
Nonaccretable difference (1,172)    
Expected cash flows 82,966    
Accretable yield (2,091)    
Carrying balance at acquisition date 80,875    
Balance at the beginning of period 821 1,457  
Accretion (150) (179)  
Balance at the end of period 671 1,278  
Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 32,660    
Nonaccretable difference (265)    
Expected cash flows 32,395    
Accretable yield (688)    
Carrying balance at acquisition date 31,707    
Balance at the beginning of period 319 557  
Accretion (54) (72)  
Reclassification from nonaccretable difference   8  
Balance at the end of period 265 477  
Commercial real estate      
Loans      
Total loans 411,526 397,192 406,742
Commercial, financial, and agricultural      
Loans      
Total loans 160,188 144,673 156,951
Commercial construction      
Loans      
Total loans 8,004 10,618 9,243
One to four family residential real estate      
Loans      
Total loans 204,542 202,654 209,890
Consumer      
Loans      
Total loans 16,919 19,021 17,434
Consumer construction      
Loans      
Total loans 11,262 12,388 $ 10,818
Acquired Impaired      
Acquired portfolio      
Accretion (50) (100)  
Acquired Impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 13,290    
Nonaccretable difference (2,234)    
Expected cash flows 11,056    
Accretable yield (744)    
Carrying balance at acquisition date 10,312    
Balance at the beginning of period 149 282  
Accretion (30) (100)  
Reclassification from nonaccretable difference 23 (57)  
Balance at the end of period 142 239  
Acquired Impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 3,401    
Nonaccretable difference (1,172)    
Expected cash flows 2,229    
Accretable yield (391)    
Carrying balance at acquisition date 1,838    
Balance at the beginning of period 218 236  
Balance at the end of period 218 236  
Acquired Impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 2,105    
Nonaccretable difference (265)    
Expected cash flows 1,840    
Accretable yield (88)    
Carrying balance at acquisition date 1,752    
Balance at the beginning of period 38 52  
Reclassification from nonaccretable difference   8  
Balance at the end of period 38 44  
Acquired Non-impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 53,849    
Expected cash flows 53,849    
Accretable yield (2,100)    
Carrying balance at acquisition date 51,749    
Balance at the beginning of period   642  
Accretion   (175)  
Balance at the end of period   467  
Acquired Non-impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 80,737    
Expected cash flows 80,737    
Accretable yield (1,700)    
Carrying balance at acquisition date 79,037    
Balance at the beginning of period 603 1,221  
Accretion (150) (179)  
Balance at the end of period 453 1,042  
Acquired Non-impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 30,555    
Expected cash flows 30,555    
Accretable yield (600)    
Carrying balance at acquisition date 29,955    
Balance at the beginning of period 281 505  
Accretion (54) (72)  
Balance at the end of period $ 227 $ 433