XML 37 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans Receivable and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2013
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of loans

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

June 30, 2013

 

December 31, 2012

Real Estate-Residential

$

158,595 

 

33.0% 

 

$

150,043 

 

31.4% 

Commercial

 

266,204 

 

55.3 

 

 

274,484 

 

57.5 

Construction

 

17,319 

 

3.6 

 

 

13,435 

 

2.8 

Commercial, financial and agricultural

 

24,723 

 

5.1 

 

 

25,113 

 

5.3 

Consumer loans to individuals

 

14,398 

 

3.0 

 

 

14,154 

 

3.0 

Total loans

 

481,239 

 

100.0% 

 

 

477,229 

 

100.0% 

Deferred fees, net

 

(524)

 

 

 

 

(519)

 

 

Total loans receivable

 

480,715 

 

 

 

 

476,710 

 

 

Allowance for loan losses

 

(5,749)

 

 

 

 

(5,502)

 

 

Net loans receivable

$

474,966 

 

 

 

$

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

 

(42)

 

 

(47)

Reclassification and other

 

 -

 

 

    -

Balance at end of period

$

34 

 

$

124 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2013

 

December 30, 2012

 

 

 

 

 

 

Outstanding Balance

$

1,081

 

$

1,145

Carrying Amount

$

1,046

 

$

1,069

 

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

The following table presents the allowance for loan losses by the classes of the loan portfolio:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(390)

 

 

(928)

 

 

-

 

 

-

 

 

(46)

 

 

(1,364)

Recoveries

 

-

 

 

 -

 

 

-

 

 

-

 

 

11 

 

 

11 

Provision Expense

 

357 

 

 

1,063 

 

 

244 

 

 

(76)

 

 

12 

 

 

1,600 

Ending balance, June 30, 2013

$

1,764 

 

 

3,318 

 

 

363 

 

 

147 

 

 

157 

 

 

5,749 

Ending balance individually evaluated
for impairment

$

-

 

$

-

 

$

-

 

$

-

 

$

-

 

$

-

Ending balance collectively evaluated
for impairment

$

1,764 

 

$

3,318 

 

$

363 

 

$

147 

 

$

157 

 

$

5,749 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, March 31, 2013

$

1,974 

 

$

3,290 

 

$

124 

 

$

176 

 

$

162 

 

$

5,726 

Charge Offs

 

(140)

 

 

(615)

 

 

-

 

 

-

 

 

(27)

 

 

(782)

Recoveries

 

-

 

 

 -

 

 

-

 

 

-

 

 

 

 

Provision Expense

 

(70)

 

 

643 

 

 

239 

 

 

(29)

 

 

17 

 

 

800 

Ending balance, June 30, 2013

$

1,764 

 

 

3,318 

 

 

363 

 

 

147 

 

 

157 

 

 

5,749 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(308)

 

 

(96)

 

 

(7)

 

 

-

 

 

(33)

 

 

(444)

Recoveries

 

 

 

-

 

 

-

 

 

-

 

 

10 

 

 

11 

Provision Expense

 

609 

 

 

(51)

 

 

22 

 

 

116 

 

 

54 

 

 

750 

Ending balance, June 30, 2012

$

1,559 

 

$

3,691 

 

$

87 

 

$

263 

 

$

175 

 

$

5,775 

Ending balance individually evaluated
for impairment

$

 -

 

$

1,120 

 

$

-

 

$

-

 

$

-

 

$

1,120 

Ending balance collectively evaluated
for impairment

$

1,559 

 

$

2,571 

 

$

87 

 

$

263 

 

$

175 

 

$

4,655 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, March 31, 2012

$

1,199 

 

$

4,007 

 

$

75 

 

$

191 

 

$

146 

 

$

5,618 

Charge Offs

 

(247)

 

 

-

 

 

-

 

 

-

 

 

(1)

 

 

(248)

Recoveries

 

 -

 

 

-

 

 

-

 

 

-

 

 

 

 

Provision Expense

 

607 

 

 

(316 

 

 

12 

 

 

72 

 

 

25 

 

 

400 

Ending balance, June 30, 2012

$

1,559 

 

$

3,691 

 

$

87 

 

$

263 

 

$

175 

 

$

5,775 

 

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

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 

 

Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

June 30, 2013

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Individually evaluated for  impairment

$

-

 

$

8,703 

 

$

 -

 

$

 -

 

$

-

 

$

8,703 

 Loans acquired with deteriorated credit    quality

 

250 

 

 

796 

 

 

 -

 

 

 -

 

 

 -

 

 

1,046 

 Collectively evaluated for impairment

 

158,345 

 

 

256,705 

 

 

17,319 

 

 

24,723 

 

 

14,398 

 

 

471,490 

Total Loans

$

158,595 

 

$

266,204 

 

$

17,319 

 

$

24,723 

 

$

14,398 

 

$

481,239 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 

 

Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

 

(In thousands)

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

 

The 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.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid Principal

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

June 30, 2013

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

$

250 

 

$

259 

 

$

 -

 Commercial

 

9,499 

 

 

9,525 

 

 

 -

Subtotal

 

9,749 

 

 

9,784 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Subtotal

 

 -

 

 

 -

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

 

250 

 

 

259 

 

 

 -

 Commercial

 

9,499 

 

 

9,525 

 

 

 -

Total Impaired Loans

$

9,749 

 

$

9,784 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid Principal

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

December 31, 2012

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

$

270 

 

$

286 

 

$

 -

Commercial

 

10,494 

 

 

10,554 

 

 

 -

Commercial Loans

 

310 

 

 

310 

 

 

 -

Subtotal

 

11,074 

 

 

11,120 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

551 

 

 

551 

 

 

Subtotal

 

551 

 

 

551 

 

 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

 

270 

 

 

286 

 

 

 -

Commercial

 

11,045 

 

 

11,105 

 

 

Commercial Loans

 

310 

 

 

310 

 

 

 -

Total Impaired Loans

$

11,625 

 

$

11,701 

 

$

 

 

The following information for impaired loans is presented (in thousands) for the six months ended June 30, 2013 and 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2013

 

2012

 

2013

 

2012

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

Residential

$

258 

 

$

289 

 

$

 

$

Commercial

 

10,359 

 

 

13,666 

 

 

17 

 

 

146 

Commercial Loans

 

 -

 

 

 -

 

 

 -

 

 

 -

Total Loans

$

10,617 

 

$

13,955 

 

$

19 

 

$

148 

 

The following information for impaired loans is presented (in thousands) for the three months ended June 30, 2013 and 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2013

 

2012

 

2013

 

2012

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

Residential

$

252 

 

$

275 

 

$

 

$

Commercial

 

9,856 

 

 

13,536 

 

 

 -

 

 

71 

Commercial Loans

 

309 

 

 

385 

 

 

 -

 

 

 -

Total Loans

$

10,417 

 

$

14,916 

 

$

 

$

72 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Total

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

240,670 

 

$

15,194 

 

$

10,340 

 

$

 -

 

$

266,204 

Commercial loans

 

24,723 

 

 

 -

 

 

 -

 

 

 -

 

 

24,723 

Total

$

265,393 

 

$

15,194 

 

$

10,340 

 

$

 -

 

$

290,927 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

Pass

 

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 

 

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits.  The following table presents the recorded investment in the loan classes based on payment activity as of June 30, 2013 and December 31, 2012 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

June 30, 2013

 

 

 

 

 

 

 

 

Residential real estate loans

$

156,187 

 

$

2,408 

 

$

158,595 

Construction

 

17,319 

 

 

 -

 

 

17,319 

Consumer loans

 

14,398 

 

 

 -

 

 

14,398 

Total

$

187,904 

 

$

2,408 

 

$

190,312 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

December 31, 2012

 

 

 

 

 

 

 

 

Residential real estate loans

$

147,197 

 

$

2,846 

 

$

150,043 

Construction

 

13,435 

 

 

 -

 

 

13,435 

Consumer loans

 

14,154 

 

 

 -

 

 

14,154 

Total

$

174,786 

 

$

2,846 

 

$

177,632 

 

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

June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

155,980251,398155,980 

 

 

86 

 

 

121 

 

 

 -

 

 

2,408 

 

 

2,615 

 

 

158,595 

Commercial

 

251,398251,398 

 

 

710 

 

 

4,923 

 

 

 -

 

 

9,173 

 

 

14,806 

 

 

266,204 

Construction

 

17,315 

 

 

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

17,319 

Commercial  loans

 

24,689 

 

 

34 

 

 

 -

 

 

 -

 

 

 -

 

 

34 

 

 

24,723 

Consumer  loans

 

14,348 

 

 

40 

 

 

10 

 

 

 -

 

 

 -

 

 

50 

 

 

14,398 

Total

$

463,730463,730 

 

 

874 

 

 

5,054 

 

 

 -

 

 

11,581 

 

 

17,509 

 

 

481,239 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

$

146,847146,847 

 

$

94 

 

$

256 

 

$

-

 

$

2,846 

 

$

3,196 

 

$

150,043 

Commercial

 

261,527261,527 

 

 

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

$

460,551460,551 

 

$

2,613 

 

$

865 

 

$

-

 

$

13,200 

 

$

16,678 

 

$

477,229