XML 15 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans Receivable and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2013
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

Types of loans                                          

 

(dollars in thousands)      

 

   March 31, 2013                December 31, 2012                                                                             

Real Estate-Residential

$153,422

32.0%

 

$150,043

  31.4%

                Commercial

270,654

56.5

 

  274,484 

  57.5

                Construction

14,750

3.1

 

    13,435

    2.8

Commercial, financial and agricultural

26,443

  5.5

 

    25,113

    5.3

Consumer loans to individuals

13,922

  2.9

 

    14,154

    3.0

  Total loans

479,191

100.0%

 

  477,229

100.0%

  Deferred fees, net

     (528)

 

 

      (519)

 

  Total loans receivable

478,663

 

 

476,710

 

  Allowance for loan losses

(5,726)

 

 

   (5,502)

 

  Net loans receivable

$472,937

 

 

$471,208

 

Changes In The Accretable Yield For Purchased Credit Impaired Loans [Table Text Block]

 

 

 

 

 

 

2013

 

 

2012

Balance at beginning of period

 

 

 

 

 

$76

 

 

$171

Accretion

 

 

 

 

 

(23)

 

 

  (24)

Reclassification and other

 

 

 

 

 

     -

 

 

     -

Balance at end of period

 

 

 

 

 

$53

 

 

$147

 

 

 

 

 

 

 

 

 

 

Loans Acquired And Accounted For in Accordance With ASC 310-30 [Table Text Block]

 

March 31, 2013

December 31, 2012

 

 

 

Outstanding Balance

$1,102

$1,145

Carrying Amount

 $1,049

$1,069

Allowance for Loan Losses and Recorded Investment in Financing Receivables [Table Text Block]

 

(In thousands)

 

 

Residential

Real Estate

 

 

 

Commercial

Real Estate

 

 

 

 

Construction

 

 

 

 

 Commercial

 

 

 

 

Consumer

 

 

 

 

Total

 

Beginning balance, December 31, 2012

 

$

 

1,797

 

 

$

 

3,183

 

 

$

 

119

 

 

$

 

223

 

 

$

 

180

 

 

$

 

5,502

 

Charge Offs

 

(250)

 

 

(313)

 

 

-

 

 

-

 

 

(19)

 

 

(582)

)

Recoveries

 

-

 

 

-

 

 

-

 

 

-

 

 

6

 

 

6

 

Provision Expense

 

427

 

 

420

 

 

5

 

 

(47)

 

 

(5)

 

 

800

 

Ending balance,    March 31, 2013

 

$

 

1,974

 

 

$

 

3,290

 

 

$

 

124

 

 

$

 

176

 

 

$

 

162

 

 

$

 

5,726

 

Ending balance individually

  evaluated for impairment

 

 

 

$

 

 

 

-

 

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

Ending balance collectively

  evaluated for impairment

 

 

 

$

 

 

 

1,974

 

 

 

 

$

 

 

 

3,290

 

 

 

 

$

 

 

 

124

 

 

 

 

$

 

 

 

176

 

 

 

 

$

 

 

 

162

 

 

 

 

$

 

 

 

5,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

Residential

Real Estate

 

 

 

Commercial

Real Estate

 

 

 

 

Construction

 

 

 

 

  Commercial

 

 

 

 

Consumer

 

 

 

 

Total

 

Beginning balance, December 31, 2011

 

$

 

1,257

 

 

$

 

3,838

 

 

$

 

72

 

 

$

 

147

 

 

$

 

144

 

 

$

 

5,458

 

Charge Offs

 

(61)

 

 

(103)

 

 

-

 

 

 

 

 

(32)

 

 

(196)

)

Recoveries

 

                 1

 

 

-

 

 

-

 

 

-

 

 

          5

 

 

      6

 

Provision Expense

 

                2

 

 

272

 

 

3

 

 

44

 

 

        29

 

 

   350

 

Ending balance,    March 31, 2012

 

$

 

1,199

 

 

$

 

4,007

 

 

$

 

75

 

 

$

 

191

 

 

$

 

146

 

 

$

 

5,618

 

Ending balance individually

  evaluated for impairment

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

1,073

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

1,073

 

Ending balance collectively

  evaluated for impairment

 

 

 

$

 

 

 

1,199

 

 

 

 

$

 

 

 

2,934

 

 

 

 

$

 

 

 

75

 

 

 

 

$

 

 

 

191

 

 

 

 

$

 

 

 

146

 

 

 

 

$

 

 

 

4,545

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

Residential

 

 

Commercial

 

 

Construction

 

Commercial

Loans

 

Consumer

Loans

 

 

Total

March 31, 2013

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually

    evaluated for

    impairment

 

 

$

 

 

-

 

 

$

 

 

10,035

 

 

$

 

 

-

 

 

$

 

 

-

 

 

$

 

 

-

 

 

$

 

 

10,035

  Loans acquired

    with

    deteriorated

    credit quality

 

 

 

 

 

 

 

253

 

 

 

 

 

 

 

796

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

-

 

 

 

 

 

 

 

1,049

  Collectively

    evaluated for

    impairment

 

 

$

 

 

153,169

 

 

$

 

 

259,823

 

 

$

 

 

14,750

 

 

$

 

 

26,443

 

 

$

 

 

13,922

 

 

$

 

 

468,107

Total Loans

$

153,422

$

270,654

$

14,750

$

26,443

$

13,922

$

479,191

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

Residential

 

 

Commercial

 

 

Construction

 

Commercial

Loans

 

Consumer

Loans

 

 

Total

December 31,

      2012

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually

    evaluated for

    impairment

 

 

$

 

 

-

 

 

$

 

 

10,246

 

 

$

 

 

-

 

 

$

 

 

310

 

 

$

 

 

-

 

 

$

 

 

10,556

Loans acquired with deteriorated credit quality

$

270

$

799

$

-

$

-

$

-

$

1,069

  Collectively

    evaluated for

    impairment

 

 

$

 

 

149,773

 

 

$

 

 

263,439

 

 

$

 

 

13,435

 

 

$

 

 

24,803

 

 

$

 

 

14,154

 

 

$

 

 

465,604

Total Loans

$

150,043

$

274,484

$

13,435

$

25,113

$

14,154

$

477,229

 

Impaired Loans and Related Interest Income by Loan Portfolio Class [Table Text Block]

following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable. Also presented are the average recorded investments in the impaired loans and the related amount of interest recognized during the time within the period that the impaired loans were impaired.

 

 

 

 

Recorded

Investment

 

    Unpaid

   Principal

    Balance

 

 

Associated

Allowance

 

 

 

 

March 31, 2013

With no related allowance recorded:

 

 

 

 (In thousands)

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

    Residential

$

253

$

265

$

-

 

 

 

 

    Commercial

 

10,831

 

10,872

 

          -

 

 

 

 

          Subtotal

 

11,084

 

11,137

 

          -

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

          Subtotal

 

 

          -

 

          -

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

    Residential

 

253

 

265

 

-

 

 

 

 

    Commercial

 

10,831

 

10,872

 

           -

 

 

 

 

          Total Impaired Loans

$

11,084

$

11,137

$

-

 

 

 

 

 

 

 

 

Recorded

Investment

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

 

 

 

December 31, 2012

With no related allowance recorded:

 

 

 

   (In thousands)

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

    Residential

$

270

$

286

$

-

 

 

 

 

    Commercial

 

10,494

 

10,554

 

-

 

 

 

 

Commercial Loans

 

     310

 

     310

 

          -

 

 

 

 

         Subtotal

 

11,074

 

11,150

 

          -

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

    Commercial

 

      551

 

     551

 

         9

 

 

 

 

          Subtotal

 

      551

 

     551

 

         9

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

    Residential

 

270

 

286

 

-

 

 

 

 

    Commercial

 

11,045

 

11,105

 

9

 

 

 

 

Commercial Loans

 

     310

 

     310

 

         -

 

 

 

 

          Total Impaired Loans

$

11,625

$

11,701

$

         9

 

 

 

 

 

 

 

 

 

 

 

 

The following information for impaired loans is presented for the periods ended March 31, 2013 and 2012:

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

Investment

 

 

  Interest Income

   Recognized

 

 

 

 

 

 

 

 

 

 

2013

 

2012

 

 

2013

2012

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Residential

 

 

 

 

 

 

 

 

 

$262

 

$296

 

 

$1

$1

  Commercial

 

 

 

 

 

 

 

 

 

10,839

 

13,197

 

 

19

75

Commercial loans

 

 

 

 

 

 

 

 

 

            -

 

       385

 

 

       -

          -

Total Loans

 

 

 

 

 

 

 

 

 

$11,101

 

$13,878

 

 

   $20

      $76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

           

 

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating [Table Text Block]

 

 

 

 

Pass

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

 

Total

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

 

$

 

 

248,287

 

 

$

 

 

10,819

 

 

$

 

 

11,548

 

 

$

 

 

-

 

 

 

$

 

 

270,654

Commercial loans

 

26,443

 

-

 

-

 

-

 

 

26,443

          Total

$

274,730

$

10,819

$

11,548

$

-

 

$

297,097

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

 

Total

December 31,  2012

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans  

 

$

251,484

 

$

11,245

 

$

11,755

 

$

 

-

 

 

$

274,484

 

Commercial loans

 

24,427

 

318

 

368

 

-

 

 

25,113

 

          Total

$

275,911

$

11,563

$

12,123

$

-

 

$

299,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio Summarized by the Past Due Status [Table Text Block]

 

 

 

 

 

 

 

Current

 

 

 

 

31-60 Days Past Due

 

 

 

 

61-90 Days Past Due

 

 

 

Greater than 90 Days Past Due and still accruing

 

 

 

 

 

Non-Accrual

 

 

 

Total Past Due and Non-Accrual

 

 

 

 

 

Total Loans

 

March 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential

$

150,283

$

457

$

60

$

-

$

2,622

$

3,139

$

153,422

  Commercial

 

259,838

 

856

 

-

 

-

 

9,960

 

10,816

 

270,654

  Construction

 

14,683

 

67

 

-

 

-

 

-

 

67

 

14,750

Commercial  loans

 

26,405

 

30

 

8

 

-

 

-

 

38

 

26,443

Consumer  loans

 

13,878

 

35

 

9

 

-

 

-

 

44

 

13,922

    Total

$

465,087

$

1,445

$

77

$

-

$

12,582

$

14,104

$

479,191

 

 

 

 

 

 

Current

 

 

 

31-60 Days Past Due

 

 

 

61-90 Days Past Due

 

 

Greater than 90 Days Past Due and still accruing

 

 

 

 

Non-Accrual

 

 

Total Past Due and Non-Accrual

 

 

 

 

Total Loans

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential

$

146,847

$

94

$

256

$

-

$

2,846

$

3,196

$

150,043

  Commercial

 

261,527

 

2,333

 

598

 

-

 

10,026

 

12,957

 

274,484

  Construction

 

13,363

 

72

 

-

 

-

 

-

 

72

 

13,435

Commercial  loans

 

24,785

 

-

 

-

 

-

 

328

 

328

 

25,113

Consumer  loans

 

14,029

 

114

 

11

 

-

 

-

 

125

 

14,154

    Total

$

460,551

$

2,613

$

865

$

-

$

13,200

$

16,678

$

477,229