XML 64 R28.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

December 31, 2013

Real Estate:

 

 

 

 

 

 

 

 

 

 

 

Residential

$

158,139 

 

31.5 

%

 

$

158,842 

 

31.6 

%

Commercial

 

261,956 

 

52.2 

 

 

 

273,144 

 

54.2 

 

Construction

 

19,221 

 

3.9 

 

 

 

20,551 

 

4.1 

 

Commercial, financial and agricultural

 

42,514 

 

8.5 

 

 

 

35,745 

 

7.1 

 

Consumer loans to individuals

 

19,704 

 

3.9 

 

 

 

15,295 

 

3.0 

 

Total loans

 

501,534 

 

100.0 

%

 

 

503,577 

 

100.0 

%

 

 

 

 

 

 

 

 

 

 

 

 

Deferred fees, net

 

(399)

 

 

 

 

 

(480)

 

 

 

Total loans receivable

 

501,135 

 

 

 

 

 

503,097 

 

 

 

Allowance for loan losses

 

(5,875)

 

 

 

 

 

(5,708)

 

 

 

Net loans receivable

$

495,260 

 

 

 

 

$

497,389 

 

 

 

 

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

The carrying value of the loans acquired was determined by projecting discounted contractual cash flows. The table below presents the components of the purchase accounting adjustments related to the purchased impaired loans acquired:

 

 

 

 

 

 

 

 

  (In thousands)

 

 

 

 

 

Unpaid principal balance

$

1,936 

Interest

 

1,669 

Contractual cash flows

 

3,605 

Non-accretable discount

 

(1,724)

Expected cash flows

 

1,881 

Accretable discount

 

(329)

Estimated fair value

$

1,552 

 

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

Changes in the accretable yield for purchased credit-impaired loans were as follows for the twelve months ended December 31:

 

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2013

 

2012

Balance at beginning of period

$

20 

 

$

76 

 

$

171 

Accretion

 

(12)

 

 

(56)

 

 

(95)

Reclassification and other

 

 -

 

 

 -

 

 

-

Balance at end of period

$

 

$

20 

 

$

76 

 

Additional Information Regarding Loans Acquired and Accounted for in Accordance with ASC 310-30 [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

December 31, 2013

 

 

 

 

 

 

Outstanding Balance

$

1,057

 

$

1,110

Carrying Amount

$

1,049

 

$

1,090

 

Schedule of Loans Individually and Collectively Evaluated for Impairment [Table Text Block]

The following tables show 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

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for  impairment

$

 -

 

$

10,556 

 

$

 -

 

$

 -

 

$

 -

 

$

10,556 

Loans acquired with deteriorated credit quality

 

225 

 

 

824 

 

 

 -

 

 

 -

 

 

 -

 

 

1,049 

Collectively evaluated for impairment

 

157,914

 

 

250,576 

 

 

19,221 

 

 

42,514 

 

 

19,704 

 

 

489,929 

Total Loans

$

158,139 

 

$

261,956 

 

$

19,221 

 

$

42,514 

 

$

19,704 

 

$

501,534 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

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

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid

 

 

 

 

Recorded

 

Principal

 

Associated

 

Investment

 

Balance

 

Allowance

December 31, 2014

 (In thousands)

With no related allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

   Residential

$

225 

 

$

233 

 

$

-

   Commercial

 

8,407 

 

 

8,566 

 

 

-

         Subtotal

 

8,632 

 

 

8,799 

 

 

-

With an allowance recorded:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

   Commercial

 

2,973 

 

 

3,837 

 

 

293 

         Subtotal

 

2,973 

 

 

3,837 

 

 

293 

Total:

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

   Residential

 

225 

 

 

233 

 

 

 -

   Commercial

 

11,380 

 

 

12,403 

 

 

293 

         Total Impaired Loans

$

11,605 

 

$

12,636 

 

$

293 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 for the year ended December 31, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                          Average Recorded

Average Recorded

 

Interest Income

 

 

Investment

 

Recognized

 

2014

 

2013

 

 

2012

 

2014

 

2013

 

 

2012

 

                              (In thousands)

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

233 

 

$

252 

 

$

281 

 

$

 

$

 

$

Commercial

 

7,492 

 

 

10,328 

 

 

12,108 

 

 

503 

 

 

236 

 

 

226 

Commercial Loans

 

 -

 

 

 -

 

 

340 

 

 

 -

 

 

 -

 

 

Total Loans

$

7,725 

 

$

10,580 

 

$

12,729 

 

$

508 

 

$

241 

 

$

233 

 

Troubled Debt Restructurings on Financing Receivables [Table Text Block]

 

 

 

 

 

 

 

 

 

For the Twelve Months Ended December 31, 2014

 

 

 

 

Pre-Modification

 

 

Post-Modification

 

 

 

 

Outstanding Recorded

 

 

Outstanding Recorded

 

Number of Contracts

 

 

Investment

 

 

Investment

Troubled Debt Restructurings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans: 

 

 

 

 

 

 

 

   Commercial

1

 

$

4,914 

 

$

4,914 

 

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

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, Doubtful and Loss within the internal risk rating system as of  December 31, 2014 and December 31, 2013 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

246,629 

 

$

1,983 

 

$

13,344 

 

$

 -

 

$

 -

 

$

261,956 

Commercial

 

42,514 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

42,514 

Total

$

289,143 

 

$

1,983 

 

$

13,344 

 

$

 -

 

$

 -

 

$

304,470 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Special

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

Mention

 

Substandard

 

Doubtful

 

Loss

 

Total

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

$

250,566 

 

$

3,651 

 

$

18,927 

 

$

 -

 

$

 -

 

$

273,144 

Commercial

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

December 31, 2014

 

 

 

 

 

 

 

 

Residential real estate loans

$

156,464 

 

$

1,675 

 

$

158,139 

Construction

 

19,221 

 

 

 -

 

 

19,221 

Consumer loans to individuals

 

19,700 

 

 

 

 

19,704 

Total

$

195,385 

 

$

1,679 

 

$

197,064 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

Nonperforming

 

Total

December 31, 2013

 

 

 

 

 

 

 

 

Residential real estate loans

$

157,138 

 

$

1,704 

 

$

158,842 

Construction

 

20,551 

 

 

 -

 

 

20,551 

Consumer loans to individuals

 

15,295 

 

 

 -

 

 

15,295 

Total

$

192,984 

 

$

1,704 

 

$

194,688 

 

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

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due.  The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of December 31, 2014 and December 31, 2013 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

$

156,242 

 

$

222 

 

$

 -

 

$

 -

 

$

1,675 

 

$

1,897 

 

$

158,139 

Commercial

 

252,495 

 

 

5,100 

 

 

440 

 

 

 -

 

 

3,921 

 

 

9,461 

 

 

261,956 

Construction

 

19,221 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

19,221 

Commercial  loans

 

42,500 

 

 

14 

 

 

 -

 

 

 -

 

 

 -

 

 

14 

 

 

42,514 

Consumer  loans

 

19,606 

 

 

94 

 

 

 -

 

 

 -

 

 

 

 

98 

 

 

19,704 

Total

$

490,064 

 

$

5,430 

 

$

440 

 

$

 -

 

$

5,600 

 

$

11,470 

 

$

501,534 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 changes in the allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended December 31,

 

(dollars in thousands)

 

2014

 

2013

 

 

2012

 

 

 

 

 

 

 

 

 

Allowance at beginning of period

$

5,708 

 

$

5,502 

 

$

5,458 

Charge-offs:

 

 

 

 

 

 

 

 

Commercial and all other

 

 -

 

 

(4)

 

 

(24)

Real Estate

 

(1,466)

 

 

(2,131)

 

 

(2,354)

Consumer

 

(80)

 

 

(90)

 

 

(59)

Total

 

(1,546)

 

 

(2,225)

 

 

(2,437)

Recoveries:

 

 

 

 

 

 

 

 

Commercial and all other

 

 -

 

 

-

 

 

-

Real Estate

 

 

 

 

 

Consumer

 

31 

 

 

22 

 

 

24 

Total

 

33 

 

 

31 

 

 

31 

Provision for loan losses

 

1,680 

 

 

2,400 

 

 

2,450 

Allowance at end of period

$

5,875 

 

$

5,708 

 

$

5,502 

 

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

 

(270)

 

 

(1,196)

 

 

 -

 

 

 -

 

 

(80)

 

 

(1,546)

Recoveries

 

 -

 

 

 

 

 -

 

 

 -

 

 

31 

 

 

33 

Provision for loan losses

 

152 

 

 

2,059 

 

 

(676)

 

 

72 

 

 

73 

 

 

1,680 

Ending balance, December 31, 2014

$

1,323 

 

$

3,890 

 

$

222 

 

$

256 

 

$

184 

 

$

5,875 

Ending balance individually evaluated
for impairment

$

 -

 

$

293 

 

$

 -

 

$

 -

 

$

 -

 

$

293 

Ending balance collectively evaluated
for impairment

$

1,323 

 

$

3,597 

 

$

222 

 

$

256 

 

$

184 

 

$

5,582 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

 

(603)

 

 

(1,488)

 

 

(40)

 

 

(4)

 

 

(90)

 

 

(2,225)

Recoveries

 

 

 

 -

 

 

 -

 

 

 -

 

 

22 

 

 

31 

Provision for loan losses

 

238 

 

 

1,330 

 

 

819 

 

 

(35)

 

 

48 

 

 

2,400 

Ending balance, December 31, 2013

$

1,441 

 

$

3,025 

 

$

898 

 

$

184 

 

$

160 

 

$

5,708 

Ending balance individually evaluated
for impairment

$

 -

 

$

53 

 

$

 -

 

$

 -

 

$

 -

 

$

53 

Ending balance collectively evaluated
for impairment

$

1,441 

 

$

2,972 

 

$

898 

 

$

184 

 

$

160 

 

$

5,655