XML 39 R12.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans, net and allowance for loan losses
9 Months Ended
Sep. 30, 2013
Loans, net and allowance for loan losses [Abstract]  
Loans, net and allowance for loan losses
5.Loans, net and allowance for loan losses:

The major classifications of loans outstanding, net of deferred loan origination fees and costs at September 30, 2013 and December 31, 2012 are summarized as follows. Net deferred loan costs were $679 at September 30, 2013, and $589 at December 31, 2012.

 
 
September 30, 2013
  
December 31, 2012
 
Commercial
 
$
187,462
  
$
170,379
 
Real estate:
        
Commercial
  
181,557
   
158,798
 
Residential
  
117,796
   
117,527
 
Consumer
  
18,294
   
19,069
 
Total
 
$
505,109
  
$
465,773
 
 
The changes in the allowance for loan losses account by major classification of loan for the three and nine months ended September 30, 2013 and 2012 are summarized as follows:

 
  
Real estate
  
  
  
 
September 30, 2013
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
 
Beginning Balance July 1, 2013
 
$
2,711
  
$
2,831
  
$
886
  
$
176
  
$
131
  
$
6,735
 
Charge-offs
  
(46
)
          
(24
)
      
(70
)
Recoveries
  
(2
)
      
(2
)
  
9
       
5
 
Provisions
  
18
   
(1
)
  
65
   
16
   
67
   
165
 
Ending balance
 
$
2,681
  
$
2,830
  
$
949
  
$
177
  
$
198
  
$
6,835
 
 
 
  
Real estate
  
  
 
 
September 30, 2013
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
 
Total
 
Allowance for loan losses:
 
 
Beginning Balance January 1, 2013
 
$
2,024
  
$
2,101
  
$
1,206
  
$
234
  
$
1,016
  
$
6,581
 
Charge-offs
  
(46
)
  
(58
)
  
(187
)
  
(53
)
      
(344
)
Recoveries
  
2
       
77
   
24
       
103
 
Provisions
  
701
   
787
   
(147
)
  
(28
)
  
(818
)
  
495
 
Ending balance
 
$
2,681
  
$
2,830
  
$
949
  
$
177
  
$
198
  
$
6,835
 
 
 
  
Real estate
  
  
 
 
September 30, 2012
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
 
Total
 
Allowance for loan losses:
 
 
Beginning Balance, July 1, 2012
 
$
2,117
  
$
1,970
  
$
819
  
$
197
  
$
813
  
$
5,916
 
Charge-offs
  
(12
)
          
(90
)
      
(102
)
Recoveries
  
1
           
152
       
153
 
Provisions
  
(10
)
  
21
   
137
   
(68
)
  
250
   
330
 
Ending balance
 
$
2,096
  
$
1,991
  
$
956
  
$
191
  
$
1,063
  
$
6,297
 
 
 
  
Real estate
  
  
  
 
September 30, 2012
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
 
Beginning Balance, January 1, 2012
 
$
2,047
  
$
1,515
  
$
761
  
$
198
  
$
828
  
$
5,349
 
Charge-offs
  
(219
)
  
(100
)
  
(21
)
  
(267
)
      
(607
)
Recoveries
  
2
           
188
       
190
 
Provisions
  
266
   
576
   
216
   
72
   
235
   
1,365
 
Ending balance
 
$
2,096
  
$
1,991
  
$
956
  
$
191
  
$
1,063
  
$
6,297
 
 
The allocation of the allowance for loan losses and the related loans by major classifications of loans at September 30, 2013 and December 31, 2012 is summarized as follows:

 
 
  
Real estate
  
  
  
 
September  30, 2013
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
 
  
  
  
  
  
 
Ending balance
 
$
2,681
  
$
2,830
  
$
949
  
$
177
  
$
198
  
$
6,835
 
Ending balance: individually evaluated for impairment
  
386
   
424
   
297
           
1,107
 
Ending balance: collectively evaluated for impairment
 
$
2,295
  
$
2,406
  
$
652
  
$
177
  
$
198
  
$
5,728
 
Loans receivable:
                        
Ending balance
 
$
187,462
  
$
181,557
  
$
117,796
  
$
18,294
      
$
505,109
 
Ending balance: individually evaluated  for impairment
  
3,275
   
13,388
   
1,891
           
18,554
 
Ending balance: collectively evaluated for impairment
 
$
184,187
  
$
168,169
  
$
115,905
  
$
18,294
      
$
486,555
 
 
 
 
  
Real estate
  
  
  
 
December 31, 2012
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
 
  
  
  
  
  
 
Ending balance
 
$
2,024
  
$
2,101
  
$
1,206
  
$
234
  
$
1,016
  
$
6,581
 
Ending balance: individually evaluated for impairment
  
327
   
239
   
283
   
6
       
855
 
Ending balance: collectively evaluated for impairment
 
$
1,697
  
$
1,862
  
$
923
  
$
228
  
$
1,016
  
$
5,726
 
Loans receivable:
                        
Ending balance
 
$
170,379
  
$
158,798
  
$
117,527
  
$
19,069
      
$
465,773
 
Ending balance: individually evaluated for impairment
  
5,169
   
7,137
   
1,522
   
6
       
13,834
 
Ending balance: collectively evaluated for impairment
 
$
165,210
  
$
151,661
  
$
116,005
  
$
19,063
      
$
451,939
 
 
The Company segments loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are individually analyzed for credit risk by classifying them within the Company's internal risk rating system. The Company's risk rating classifications are defined as follows:
 
·Pass- A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention.
·Special Mention- A loan that has potential weaknesses that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution's credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification.
·Substandard- A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.
·Doubtful- A loan classified as Doubtful has all the weakness inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.
·Loss-A loan classified as Loss is considered uncollectible and of such little value that their continuance as bankable loans is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be effected in the future.
 
The following tables present the major classifications of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system at September 30, 2013 and December 31, 2012:

September 30, 2013
 
Pass
  
Special
Mention
  
Substandard
  
Doubtful
  
Total
 
Commercial
 
$
179,054
  
$
5,186
  
$
815
  
$
2,407
  
$
187,462
 
Real estate:
                    
Commercial
  
165,829
   
3,960
   
8,029
   
3,739
   
181,557
 
Residential
  
115,557
   
348
   
227
   
1,664
   
117,796
 
Consumer
  
18,278
   
16
           
18,294
 
Total
 
$
478,718
  
$
9,510
  
$
9,071
  
$
7,810
  
$
505,109
 
 
 
December 31, 2012
 
Pass
  
Special
Mention
  
Substandard
  
Doubtful
  
Total
 
Commercial
 
$
161,236
  
$
5,752
  
$
1,113
  
$
2,278
  
$
170,379
 
Real estate:
                    
Commercial
  
146,205
   
5,302
   
3,120
   
4,171
   
158,798
 
Residential
  
116,042
           
1,485
   
117,527
 
Consumer
  
19,058
   
11
           
19,069
 
Total
 
$
442,541
  
$
11,065
  
$
4,233
  
$
7,934
  
$
465,773
 

Information concerning nonaccrual loans by major loan category at September 30, 2013 and December 31, 2012, is as follows:

 
 
September 30, 2013
  
December 31, 2012
 
Commercial
 
$
2,407
  
$
2,278
 
Real estate:
        
Commercial
  
3,739
   
4,171
 
Residential
  
1,664
   
1,485
 
Consumer
        
Total
 
$
7,810
  
$
7,934
 

The major categories of the loan portfolio by past due status at September 30, 2013 and December 31, 2012, are summarized as follows:

September 30, 2013
 
30-59 Days Past Due
  
60-89 Days Past Due
  
Greater than 90 Days
  
Total Past Due
  
Current
  
Total Loans
  
Loans > 90 Days and Accruing
 
Commercial
 
$
272
  
$
3
  
$
2,254
  
$
2,529
  
$
184,933
  
$
187,462
  
$
53
 
Real estate:
                            
Commercial
  
1,041
   
1,540
   
429
   
3,010
   
178,547
   
181,557
     
Residential
  
1,138
   
231
   
1,177
   
2,546
   
115,250
   
117,796
     
Consumer
  
341
   
152
   
444
   
937
   
17,357
   
18,294
   
444
 
Total
 
$
2,792
  
$
1,926
  
$
4,304
  
$
9,022
  
$
496,087
  
$
505,109
  
$
497
 
 
December 31, 2012
 
30-59 Days Past Due
  
60-89 Days Past Due
  
Greater than 90 Days
  
Total Past Due
  
Current
  
Total Loans
  
Loans > 90 Days and Accruing
 
Commercial
 
$
883
  
$
255
  
$
324
  
$
1,462
  
$
168,917
  
$
170,379
  
$
324
 
Real estate:
                            
Commercial
  
2,268
   
245
   
22
   
2,535
   
156,263
   
158,798
   
22
 
Residential
  
1,528
       
21
   
1,549
   
115,978
   
117,527
   
21
 
Consumer
  
411
   
192
   
494
   
1,097
   
17,972
   
19,069
   
494
 
Total
 
$
5,090
  
$
692
  
$
861
  
$
6,643
  
$
459,130
  
$
465,773
  
$
861
 
 
The following tables summarize information in regards to impaired loans as of and for the three and nine months ended September 30, 2013 and 2012, and as of and for the year ended December 31, 2012, by loan portfolio class:

 
 
  
  
  
This Quarter
  
Year to Date
 
September 30, 2013
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
 
  
  
  
  
  
  
 
Commercial
 
$
755
  
$
755
  
  
$
1,076
  
$
17
  
$
1,167
  
$
59
 
Real estate:
         
                 
Commercial
  
10,133
   
10,133
  
   
11,148
   
63
   
7,884
   
146
 
Residential
  
1,096
   
1,096
  
   
1,201
   
2
   
983
   
5
 
Consumer
         
 
                 
Total
  
11,984
   
11,984
  
 
   
13,425
   
82
   
10,034
   
210
 
 
         
                 
With an allowance recorded:
         
                 
Commercial
  
2,520
   
2,520
  
$
386
   
2,505
   
1
   
2,661
   
1
 
Real estate:
                            
Commercial
  
3,255
   
3,255
   
424
   
3,300
   
53
   
3,312
   
112
 
Residential
  
795
   
795
   
297
   
737
   
5
   
933
   
5
 
Consumer
                            
Total
  
6,570
   
6,570
   
1,107
   
6,542
   
59
   
6,906
   
118
 
 
                            
Commercial
  
3,275
   
3,275
   
386
   
3,581
   
18
   
3,828
   
60
 
Real estate:
                            
Commercial
  
13,388
   
13,388
   
424
   
14,448
   
116
   
11,196
   
258
 
Residential
  
1,891
   
1,891
   
297
   
1,938
   
7
   
1,916
   
10
 
Consumer
                            
Total
 
$
18,554
  
$
18,554
  
$
1,107
  
$
19,967
  
$
141
  
$
16,940
  
$
328
 
 
 
 
 
  
  
  
For the Year Ended
 
December 31, 2012
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
 
  
  
  
  
 
Commercial
 
$
3,782
  
$
3,782
  
  
$
4,792
  
$
114
 
Real estate:
         
         
Commercial
  
3,354
   
3,354
  
   
1,632
   
72
 
Residential
  
359
   
359
  
   
771
     
Consumer
         
 
         
Total
  
7,495
   
7,495
  
 
   
7,195
   
186
 
 
         
         
With an allowance recorded:
         
         
Commercial
  
1,387
   
1,387
  
$
327
   
2,798
   
10
 
Real estate:
                    
Commercial
  
3,783
   
3,783
   
239
   
3,749
   
120
 
Residential
  
1,163
   
1,163
   
283
   
910
     
Consumer
  
6
   
6
   
6
   
2
     
Total
  
6,339
   
6,339
   
855
   
7,459
   
130
 
 
                    
Commercial
  
5,169
   
5,169
   
327
   
7,590
   
124
 
Real estate:
                    
Commercial
  
7,137
   
7,137
   
239
   
5,381
   
192
 
Residential
  
1,522
   
1,522
   
283
   
1,681
     
Consumer
  
6
   
6
   
6
   
2
     
Total
 
$
13,834
  
$
13,834
  
$
855
  
$
14,654
  
$
316
 
 
 
 
 
  
  
  
This Quarter
  
Year to Date
 
September 30, 2012
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
 
  
  
  
  
  
  
 
Commercial
 
$
4,953
  
$
4,953
  
  
$
5,267
  
$
100
  
$
4,679
  
$
132
 
Real estate:
         
                 
Commercial
  
862
   
862
  
   
1,002
   
25
   
1,004
   
103
 
Residential
  
539
   
539
  
   
716
       
760
     
Consumer
         
 
                 
Total
  
6,354
   
6,354
  
 
   
6,985
   
125
   
6,443
   
235
 
 
         
                 
With an allowance recorded:
         
                 
Commercial
  
1,528
   
1,528
  
$
396
   
1,617
   
10
   
2,818
   
55
 
Real estate:
                            
Commercial
  
3,800
   
3,800
   
108
   
3,758
   
97
   
3,745
   
161
 
Residential
  
1,058
   
1,058
   
259
   
1,189
       
781
     
Consumer
                            
Total
  
6,386
   
6,386
   
763
   
6,564
   
107
   
7,344
   
216
 
 
                            
Commercial
  
6,481
   
6,481
   
396
   
6,884
   
110
   
7,497
   
187
 
Real estate:
                            
Commercial
  
4,662
   
4,662
   
108
   
4,760
   
122
   
4,749
   
264
 
Residential
  
1,597
   
1,597
   
259
   
1,905
       
1,541
     
Consumer
                            
Total
 
$
12,740
  
$
12,740
  
$
763
  
$
13,549
  
$
232
  
$
13,787
  
$
451
 

Included in the commercial loan and commercial real estate categories are troubled debt restructurings that are classified as impaired. Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower's financial condition for which concessions have been granted.  From time to time, the Company has modified loans and not accounted for them as troubled debt restructurings.  Given the current economic environment, especially with respect to interest rates, there have been instances where a good customer has come in to renegotiate for a more favorable rate or one more in line with market rates.  Given these and similar circumstances the Company has made modifications to keep the relationship.  In such cases, these are not accounted for or reported as a troubled debt restructured loan as there was no deterioration in the borrower's condition.  Trouble debt restructurings totaled $3,693 at September 30, 2013, $3,787 at December 31, 2012 and $3,817 at September 30, 2012.
 
The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories:
 
·
Rate Modification - A modification in which the interest rate is changed.
·
Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed.
·
Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time.
·
Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.
·
Combination Modification - Any other type of modification, including the use of multiple categories above.

Information concerning trouble debt restructurings by major loan category at September 30, 2013 and December 31, 2012 is summarized as follows:
 
September 30, 2013
 
Number of Contracts
  
Accrual Status
  
Nonaccrual Status
  
Total Modifications
 
Commercial
  
2
  
  
$
2,074
  
$
2,074
 
Real estate:
     
         
Commercial
  
1
  
$
1,619
       
1,619
 
Residential
                
Consumer
                
Total
  
3
  
$
1,619
  
$
2,074
  
$
3,693
 
 
December 31, 2012
 
Number of Contracts
  
Accrual Status
  
Nonaccrual Status
  
Total Modifications
 
Commercial
  
2
  
  
$
2,146
  
$
2,146
 
Real estate:
     
         
Commercial
  
1
  
$
1,641
       
1,641
 
Residential
                
Consumer
                
Total
  
3
  
$
1,641
  
$
2,146
  
$
3,787
 

There were no new troubled debt restructurings that occurred during the nine months ended September 30, 2013 and 2012.  There were no defaults of loans considered troubled debt restructurings for the nine months ended September 30, 2013 and 2012.  There were no charge-offs as a result of the troubled debt restructurings.