XML 28 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2013
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of loans

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

December 31, 2012

Real Estate-Residential

$

160,034 

 

32.8% 

 

$

150,043 

 

31.4% 

Commercial

 

267,385 

 

54.9 

 

 

274,484 

 

57.5 

Construction

 

20,146 

 

4.1 

 

 

13,435 

 

2.8 

Commercial, financial and agricultural

 

24,520 

 

5.0 

 

 

25,113 

 

5.3 

Consumer loans to individuals

 

15,379 

 

3.2 

 

 

14,154 

 

3.0 

Total loans

 

487,464 

 

100.0% 

 

 

477,229 

 

100.0% 

Deferred fees, net

 

(496)

 

 

 

 

(519)

 

 

Total loans receivable

 

486,968 

 

 

 

 

476,710 

 

 

Allowance for loan losses

 

(5,559)

 

 

 

 

(5,502)

 

 

Net loans receivable

$

481,409 

 

 

 

$

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

 

(49)

 

 

(71)

Reclassification and other

 

 -

 

 

    -

Balance at end of period

$

27 

 

$

100 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

December 31, 2012

 

 

 

 

 

 

Outstanding Balance

$

1,121

 

$

1,145

Carrying Amount

$

1,094

 

$

1,069

 

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

September 30, 2013

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Individually evaluated for  impairment

$

 -

 

$

8,275 

 

$

 -

 

$

 -

 

$

 -

 

$

8,275 

 Loans acquired with deteriorated credit

   quality

 

245 

 

 

849 

 

 

 -

 

 

 -

 

 

 -

 

 

1,094 

 Collectively evaluated for impairment

 

159,789 

 

 

258,261 

 

 

20,146 

 

 

24,520 

 

 

15,379 

 

 

478,095 

Total Loans

$

160,034 

 

$

267,385 

 

$

20,146 

 

$

24,520 

 

$

15,379 

 

$

487,464 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

September 30, 2013

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

$

245 

 

$

254 

 

$

 -

 Commercial

 

9,124 

 

 

9,141 

 

 

 -

Subtotal

 

9,369 

 

 

9,395 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Subtotal

 

 -

 

 

 -

 

 

 -

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

 

245 

 

 

254 

 

 

 -

 Commercial

 

9,124 

 

 

9,141 

 

 

 -

Total Impaired Loans

$

9,369 

 

$

9,395 

 

$

 -

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid Principal

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

December 31, 2012

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

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 

 

 

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 nine months ended September 30, 2013 and 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2013

 

2012

 

2013

 

2012

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

Residential

$

255 

 

$

284 

 

$

 

$

Commercial

 

10,120 

 

 

12,937 

 

 

47 

 

 

206 

Commercial Loans

 

 -

 

 

401 

 

 

 -

 

 

 -

Total Loans

$

10,375 

 

$

13,622 

 

$

51 

 

$

210 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2013

 

2012

 

2013

 

2012

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 Residential

$

245 

 

$

275 

 

$

 

$

 Commercial

 

9,124 

 

 

13,536 

 

 

30 

 

 

71 

Commercial Loans

 

 -

 

 

385 

 

 

 -

 

 

 -

Total Loans

$

9,369 

 

$

14,916 

 

$

32 

 

$

72 

 

Troubled Debt Restructurings on Financing Receivables [Table Text Block]

The following is a summary of troubled debt restructurings granted during the three and nine month periods ended September 30, 2013 (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended September 30, 2013

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

Outstanding Recorded

 

 

Outstanding Recorded

 

Number of Contracts

 

 

Investment

 

 

Investment

Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans: 

 

 

 

 

 

 

 

   Commercial

3

 

$

2,165 

 

$

2,165 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended September 30, 2013

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

Outstanding Recorded

 

 

Outstanding Recorded

 

Number of Contracts

 

 

Investment

 

 

Investment

Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans: 

 

 

 

 

 

 

 

   Commercial

4

 

$

3,424 

 

$

3,424 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

   Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

and Loss

 

Total

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

240,217 

 

$

17,371 

 

$

9,797 

 

$

 -

 

$

267,385 

Commercial loans

 

24,520 

 

 

 -

 

 

 -

 

 

 -

 

 

24,520 

Total

$

264,737 

 

$

17,371 

 

$

9,797 

 

$

 -

 

$

291,905 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

   Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

and Loss

 

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 September 30, 2013 and December 31, 2012 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

September 30, 2013

 

 

 

 

 

 

 

 

Residential real estate loans

$

158,083 

 

$

1,951 

 

$

160,034 

Construction

 

20,146 

 

 

 -

 

 

20,146 

Consumer loans

 

15,379 

 

 

 -

 

 

15,379 

Total

$

193,608 

 

$

1,951 

 

$

195,559 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

157,035 

 

$

1,038 

 

$

10 

 

$

 -

 

$

1,951 

 

$

2,999 

 

$

160,034 

Commercial

 

254,215 

 

 

2,038 

 

 

2,798 

 

 

 -

 

 

8,334 

 

 

13,170 

 

 

267,385 

Construction

 

20,146 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

20,146 

Commercial  loans

 

24,490 

 

 

30 

 

 

 -

 

 

 -

 

 

 -

 

 

30 

 

 

24,520 

Consumer  loans

 

15,336 

 

 

43 

 

 

 -

 

 

 -

 

 

 -

 

 

43 

 

 

15,379 

Total

$

471,222 

 

$

3,149 

 

$

2,808 

 

$

 -

 

$

10,285 

 

$

16,242 

 

$

487,464 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

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

 

(547)

 

 

(1,308)

 

 

(40)

 

 

 -

 

 

(74)

 

 

(1,969)

Recoveries

 

 

 

 -

 

 

 -

 

 

 -

 

 

17 

 

 

26 

Provision Expense

 

406 

 

 

1,288 

 

 

329 

 

 

(76)

 

 

53 

 

 

2,000 

Ending balance, September 30, 2013

$

1,665 

 

$

3,163 

 

$

408 

 

$

147 

 

$

176 

 

$

5,559 

Ending balance individually evaluated
for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

 

$

 -

Ending balance collectively evaluated
for impairment

$

1,665 

 

$

3,163 

 

$

408 

 

$

147 

 

$

176 

 

$

5,559 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2013

$

1,764 

 

$

3,318 

 

$

363 

 

$

147 

 

$

157 

 

$

5,749 

Charge Offs

 

(157)

 

 

(380)

 

 

(40)

 

 

-

 

 

(28)

 

 

(605)

Recoveries

 

 

 

-

 

 

-

 

 

-

 

 

 

 

15 

Provision Expense

 

49 

 

 

225 

 

 

85 

 

 

 -

 

 

41 

 

 

400 

Ending balance, September 30, 2013

$

1,665 

 

 

3,163 

 

 

408 

 

 

147 

 

 

176 

 

$

5,559 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(402)

 

 

(1,316)

 

 

(7)

 

 

(23)

 

 

(46)

 

 

(1,794)

Recoveries

 

 

 

 

 

-

 

 

-

 

 

20 

 

 

27 

Provision Expense

 

836 

 

 

594 

 

 

10 

 

 

158 

 

 

52 

 

 

1,650 

Ending balance, September 30, 2012

$

1,697 

 

$

3,117 

 

$

75 

 

$

282 

 

$

170 

 

$

5,341 

Ending balance individually evaluated
for impairment

$

 -

 

$

89 

 

$

-

 

$

-

 

$

-

 

$

89 

Ending balance collectively evaluated
for impairment

$

1,697 

 

$

3,028 

 

$

75 

 

$

282 

 

$

170 

 

$

5,252 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2012

$

1,559 

 

$

3,691 

 

$

87 

 

$

263 

 

$

175 

 

$

5,775 

Charge Offs

 

(94)

 

 

(1,220)

 

 

-

 

 

(23)

 

 

(13)

 

 

(1,350)

Recoveries

 

 

 

 

 

-

 

 

-

 

 

10 

 

 

16 

Provision Expense

 

227 

 

 

645 

 

 

(12)

 

 

42 

 

 

(2)

 

 

900 

Ending balance, September 30, 2012

$

1,697 

 

$

3,117 

 

$

75 

 

$

282 

 

$

170 

 

$

5,341