XML 64 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Types of loans

 

 

(dollars in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

 

December 31, 2013

 

Real Estate-Residential

$

157,945 

 

31.5 

%

 

$

158,842 

 

31.6 

%

Commercial

 

262,960 

 

52.5 

 

 

 

273,144 

 

54.2 

 

Construction

 

19,061 

 

3.8 

 

 

 

20,551 

 

4.1 

 

Commercial, financial and agricultural

 

41,962 

 

8.4 

 

 

 

35,745 

 

7.1 

 

Consumer loans to individuals

 

19,325 

 

3.8 

 

 

 

15,295 

 

3.0 

 

Total loans

 

501,253 

 

100.0 

%

 

 

503,577 

 

100.0 

%

Deferred fees, net

 

(409)

 

 

 

 

 

(480)

 

 

 

Total loans receivable

 

500,844 

 

 

 

 

 

503,097 

 

 

 

Allowance for loan losses

 

(5,651)

 

 

 

 

 

(5,708)

 

 

 

Net loans receivable

$

495,193 

 

 

 

 

$

497,389 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

Balance at beginning of period

$

20 

 

$

76 

Accretion

 

(12)

 

 

(49)

Reclassification and other

 

 -

 

 

    -

Balance at end of period

$

 

$

27 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2014

 

December 31, 2013

 

 

 

 

 

 

Outstanding Balance

$

1,069

 

$

1,110

Carrying Amount

$

1,061

 

$

1,090

 

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, 2014

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Individually evaluated for  impairment

$

 -

 

$

5,853 

 

$

 -

 

$

 -

 

$

 -

 

$

5,853 

Loans acquired with deteriorated credit quality

 

228 

 

 

832 

 

 

 -

 

 

 -

 

 

 -

 

 

1,060 

 Collectively evaluated for impairment

 

157,717 

 

 

256,275 

 

 

19,061 

 

 

41,962 

 

 

19,325 

 

 

494,340 

Total Loans

$

157,945 

 

$

262,960 

 

$

19,061 

 

$

41,962 

 

$

19,325 

 

$

501,253 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

Consumer

 

 

 

 

Residential

 

Commercial

 

Construction

 

Loans

 

Loans

 

Total

 

(In thousands)

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

-

 

$

11,519 

 

$

-

 

$

 -

 

$

-

 

$

11,519 

Loans acquired with deteriorated credit quality

 

242 

 

 

848 

 

 

-

 

 

-

 

 

-

 

 

1,090 

Collectively evaluated for impairment

 

158,600 

 

 

260,777 

 

 

20,551 

 

 

35,745 

 

 

15,295 

 

 

490,968 

Total Loans

$

158,842 

 

$

273,144 

 

$

20,551 

 

$

35,745 

 

$

15,295 

 

$

503,577 

 

 

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

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

September 30, 2014

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

$

228 

 

$

228 

 

$

 -

 Commercial

 

4,699 

 

 

4,792 

 

 

 -

Subtotal

 

4,927 

 

 

5,020 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

1,986 

 

 

2,850 

 

 

61 

Subtotal

 

1,986 

 

 

2,850 

 

 

61 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 Residential

 

228 

 

 

228 

 

 

 -

 Commercial

 

6,685 

 

 

7,642 

 

 

61 

Total Impaired Loans

$

6,913 

 

$

7,870 

 

$

61 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

December 31, 2013

 

 

 

 

(in thousands)

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

$

242 

 

$

251 

 

$

 -

Commercial

 

10,644 

 

 

14,400 

 

 

 -

Subtotal

 

10,886 

 

 

14,651 

 

 

 -

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Commercial

 

1,723 

 

 

1,723 

 

 

53 

Subtotal

 

1,723 

 

 

1,723 

 

 

53 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

Residential

 

242 

 

 

251 

 

 

 -

Commercial

 

12,367 

 

 

16,123 

 

 

53 

Total Impaired Loans

$

12,609 

 

$

16,374 

 

$

53 

 

The following information for impaired loans is presented (in thousands) for the nine months ended September 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2014

 

2013

 

2014

 

2013

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

Residential

$

235 

 

$

255 

 

$

 

$

Commercial

 

6,577 

 

 

10,120 

 

 

150 

 

 

47 

Total Loans

$

6,812 

 

$

10,375 

 

$

154 

 

$

51 

 

 

The following information for impaired loans is presented (in thousands) for the three months ended September 30, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Recorded

 

Interest Income

 

Investment

 

Recognized

 

2014

 

2013

 

2014

 

2013

Total:

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

Residential

$

230 

 

$

245 

 

$

 

$

Commercial

 

6,730 

 

 

9,124 

 

 

51 

 

 

30 

Total Loans

$

6,960 

 

$

9,369 

 

$

53 

 

$

32 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

    Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

        and Loss

 

Total

September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

247,168 

 

$

3,450 

 

$

12,342 

 

$

 -

 

$

262,960 

Commercial loans

 

41,962 

 

 

 -

 

 

 -

 

 

 -

 

 

41,962 

Total

$

289,130 

 

$

3,450 

 

$

12,342 

 

$

 -

 

$

304,922 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

    Doubtful

 

 

 

Pass

 

Mention

 

Substandard

 

        and Loss

 

Total

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

250,566 

 

$

3,651 

 

$

18,927 

 

$

 -

 

$

273,144 

Commercial loans

 

35,745 

 

 

 -

 

 

 -

 

 

 -

 

 

35,745 

Total

$

286,311 

 

$

3,651 

 

$

18,927 

 

$

 -

 

$

308,889 

 

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, 2014 and December 31, 2013 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

September 30, 2014

 

 

 

 

 

 

 

 

Residential real estate loans

$

156,167 

 

$

1,778 

 

$

157,945 

Construction

 

19,061 

 

 

 -

 

 

19,061 

Consumer loans

 

19,325 

 

 

 -

 

 

19,325 

Total

$

194,553 

 

$

1,778 

 

$

196,331 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

December 31, 2013

 

 

 

 

 

 

 

 

Residential real estate loans

$

157,138 

 

$

1,704 

 

$

158,842 

Construction

 

20,551 

 

 

 -

 

 

20,551 

Consumer loans

 

15,295 

 

 

 -

 

 

15,295 

Total

$

192,984 

 

$

1,704 

 

$

194,688 

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

155,278 

 

$

755 

 

$

134 

 

$

 -

 

$

1,778 

 

$

2,667 

 

$

157,945 

Commercial

 

258,345 

 

 

283 

 

 

201 

 

 

 -

 

 

4,131 

 

 

4,615 

 

 

262,960 

Construction

 

19,061 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

19,061 

Commercial  loans

 

41,962 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

41,962 

Consumer  loans

 

19,255 

 

 

51 

 

 

 

 

15 

 

 

 -

 

 

70 

 

 

19,325 

Total

$

493,901 

 

$

1,089 

 

$

339 

 

$

15 

 

$

5,909 

 

$

7,352 

 

$

501,253 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

156,066 

 

$

1,018 

 

$

54 

 

$

-

 

$

1,704 

 

$

2,776 

 

$

158,842 

Commercial

 

263,837 

 

 

977 

 

 

487 

 

 

-

 

 

7,843 

 

 

9,307 

 

 

273,144 

Construction

 

20,551 

 

 

 -

 

 

-

 

 

-

 

 

-

 

 

 -

 

 

20,551 

Commercial  loans

 

35,717 

 

 

28 

 

 

-

 

 

-

 

 

 -

 

 

28 

 

 

35,745 

Consumer  loans

 

15,228 

 

 

57 

 

 

10 

 

 

-

 

 

-

 

 

67 

 

 

15,295 

Total

$

491,399 

 

$

2,080 

 

$

551 

 

$

-

 

$

9,547 

 

$

12,178 

 

$

503,577 

 

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, 2013

$

1,441 

 

$

3,025 

 

$

898 

 

$

184 

 

$

160 

 

$

5,708 

Charge Offs

 

(132)

 

 

(1,177)

 

 

 -

 

 

 -

 

 

(36)

 

 

(1,345)

Recoveries

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

28 

 

 

28 

Provision for loan losses

 

(57)

 

 

2,005 

 

 

(704)

 

 

14 

 

 

 

 

1,260 

Ending balance, September 30, 2014

$

1,252 

 

$

3,853 

 

$

194 

 

$

198 

 

$

154 

 

$

5,651 

Ending balance individually evaluated
for impairment

$

 -

 

$

61 

 

$

 -

 

$

 -

 

$

 -

 

$

61 

Ending balance collectively evaluated
for impairment

$

1,252 

 

$

3,792 

 

$

194 

 

$

198 

 

$

154 

 

$

5,590 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Residential Real Estate

 

Commercial Real Estate

 

Construction

 

Commercial

 

Consumer

 

Total

Beginning balance, June 30, 2014

$

1,194 

 

$

3,900 

 

$

205 

 

$

179 

 

$

133 

 

$

5,611 

Charge Offs

 

(34)

 

 

(348)

 

 

 -

 

 

 -

 

 

(9)

 

 

(391)

Recoveries

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

11 

 

 

11 

Provision for loan losses

 

92 

 

 

301 

 

 

(11)

 

 

19 

 

 

19 

 

 

420 

Ending balance, September 30, 2014

$

1,252 

 

$

3,853 

 

$

194 

 

$

198 

 

$

154 

 

$

5,651 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 for loan losses

 

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 for loan losses

 

49 

 

 

225 

 

 

85 

 

 

 -

 

 

41 

 

 

400 

Ending balance, September 30, 2013

$

1,665 

 

$

3,163 

 

$

408 

 

$

147 

 

$

176 

 

$

5,559