XML 49 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans Receivable (Tables)
3 Months Ended
Mar. 31, 2014
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
Categories of loans include:
 
 
March 31,
2014
 
December 31,
2013
Real estate loans
 
 

 
 

   Residential
 
$
192,733

 
$
191,007

   Commercial
 
166,800

 
142,429

Total real estate loans
 
359,533

 
333,436

Commercial loans
 
63,373

 
55,168

Consumer loans
 
104,694

 
107,562

Total loans
 
527,600

 
496,166

Deferred loan origination costs and premiums and discounts on purchased loans
 
4,649

 
4,987

Allowance for loan losses
 
(5,388
)
 
(5,426
)
Loans receivable - net of allowance for loan losses
 
$
526,861

 
$
495,727

Allowance for Credit Losses on Financing Receivables
The following tables present changes in the balance of the ALLL during the three month periods ended March 31, 2014 and 2013
 
 
Three Months Ended March 31, 2014
 
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

Balance, beginning of period
 
$
1,219

 
$
2,517

 
$
819

 
$
871

 
$
5,426

Provision (credit) charged to expense
 
(66
)
 
179

 
52

 
(18
)
 
147

Losses charged off
 
(122
)
 

 

 
(169
)
 
(291
)
Recoveries
 
13

 

 

 
93

 
106

Balance, end of period
 
$
1,044


$
2,696


$
871


$
777

 
$
5,388

 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2013
 
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

Balance, beginning of period
 
$
1,149

 
$
3,107

 
$
371

 
$
1,206

 
$
5,833

Provision (credit) charged to expense
 
(81
)
 
(25
)
 
95

 
145

 
134

Losses charged off
 
(54
)
 

 

 
(236
)
 
(290
)
Recoveries
 
8

 

 

 
63

 
71

Balance, end of period
 
$
1,022

 
$
3,082

 
$
466

 
$
1,178

 
$
5,748

 
 
 
 
 
 
 
 
 
 
 
 
Allowance For Credit Losses On Financing Receivables Portfolio Segment
The following tables present the recorded investment in loans based on portfolio segment and impairment method as of March 31, 2014, and December 31, 2013: 
 
 
March 31, 2014
 
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
192,733

 
$
166,800

 
$
63,373

 
$
104,694

 
$
527,600

Ending balance:  individually evaluated for impairment
 
1,181

 
1,051

 

 
325

 
2,557

Ending balance:  collectively evaluated for impairment
 
$
191,552

 
$
165,749

 
$
63,373

 
$
104,369

 
$
525,043

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

Ending Balance
 
$
1,044

 
$
2,696

 
$
871

 
$
777

 
$
5,388

Ending balance:  individually evaluated for impairment
 
9

 

 

 
16

 
25

Ending balance:  collectively evaluated for impairment
 
$
1,035

 
$
2,696

 
$
871

 
$
761

 
$
5,363

 
 
 
December 31, 2013
 
 
Residential
Real Estate
 
Commercial
Real Estate
 
Commercial
 
Consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

 
 

Ending balance
 
$
191,007

 
$
142,429

 
$
55,168

 
$
107,562

 
$
496,166

Ending balance:  individually evaluated for impairment
 
1,684

 
1,054

 

 
339

 
3,077

Ending balance:  collectively evaluated for impairment
 
$
189,323

 
$
141,375

 
$
55,168

 
$
107,223

 
$
493,089

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

Ending Balance
 
$
1,219

 
$
2,517

 
$
819

 
$
871

 
$
5,426

Ending balance:  individually evaluated for impairment
 
116

 
98

 

 
28

 
242

Ending balance:  collectively evaluated for impairment
 
$
1,103

 
$
2,419

 
$
819

 
$
843

 
$
5,184

Financing Receivable Credit Quality Indicators
The following tables present the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of March 31, 2014 and December 31, 2013
 
 
March 31, 2014
 
 
Commercial
Real Estate
 
Commercial
Rating:
 
 

 
 

1-5 Pass
 
$
163,445

 
$
62,617

6 Special Mention
 
2,304

 
756

7 Substandard
 
1,051

 

8 Doubtful
 

 

Total
 
$
166,800

 
$
63,373

 
 
 
March 31, 2014
 
 
Residential
Real Estate
 
Consumer
Performing
 
$
192,596

 
$
104,553

Nonaccrual
 
137

 
141

Total
 
$
192,733

 
$
104,694

 
 
 
December 31, 2013
 
 
Commercial
Real Estate
 
Commercial
Rating:
 
 

 
 

1-5 Pass
 
$
139,052

 
$
54,035

6 Special Mention
 
2,323

 
1,133

7 Substandard
 
1,054

 

8 Doubtful
 

 

Total
 
$
142,429

 
$
55,168

 
 
 
December 31, 2013
 
 
Residential
Real Estate
 
Consumer
Performing
 
$
190,377

 
$
107,412

Nonaccrual
 
630

 
150

Total
 
$
191,007

 
$
107,562

Past Due Financing Receivables
The following tables present the Company’s loan portfolio aging analysis as of March 31, 2014 and December 31, 2013
 
 
March 31, 2014
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Loans
Receivable
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Residential real estate
 
$
74

 
$
27

 
$
111

 
$
212

 
$
192,521

 
$
192,733

 
$
137

 
$

Commercial real estate
 

 

 
955

 
955

 
165,845

 
166,800

 
1,051

 

Commercial
 

 

 

 

 
63,373

 
63,373

 

 

Consumer
 
224

 
34

 
87

 
345

 
104,349

 
104,694

 
141

 
23

Total
 
$
298

 
$
61

 
$
1,153

 
$
1,512

 
$
526,088

 
$
527,600

 
$
1,329

 
$
23

 
 
 
December 31, 2013
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Loans
Receivable
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Residential real estate
 
$
122

 
$

 
$
603

 
$
725

 
$
190,282

 
$
191,007

 
$
630

 
$

Commercial real estate
 

 

 
955

 
955

 
141,474

 
142,429

 
1,054

 

Commercial
 

 

 

 

 
55,168

 
55,168

 

 

Consumer
 
484

 
45

 
84

 
613

 
106,949

 
107,562

 
150

 
18

Total
 
$
606

 
$
45

 
$
1,642

 
$
2,293

 
$
493,873

 
$
496,166

 
$
1,834

 
$
18

Impaired Financing Receivables
The following table presents the Company’s impaired loans as of March 31, 2014 and December 31, 2013
 
 
March 31, 2014
 
December 31, 2013
 
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate loans
 
$
1,155

 
$
1,186

 
$

 
$
1,551

 
$
1,842

 
$

Commercial real estate loans
 
1,051

 
1,509

 

 
956

 
2,310

 

Commercial loans
 

 

 

 

 

 

Consumer loans
 
269

 
457

 

 
271

 
326

 

Total
 
2,475

 
3,152

 

 
2,778

 
4,478

 

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate loans
 
26

 
34

 
9

 
133

 
141

 
116

Commercial real estate loans
 

 

 

 
98

 
98

 
98

Commercial loans
 

 

 

 

 

 

Consumer loans
 
56

 
100

 
16

 
68

 
80

 
28

Total
 
82

 
134

 
25

 
299

 
319

 
242

Total impaired loans
 
 

 
 

 
 

 
 

 
 

 
 

Residential real estate loans
 
1,181

 
1,220

 
9

 
1,684

 
1,983

 
116

Commercial real estate loans
 
1,051

 
1,509

 

 
1,054

 
2,408

 
98

Commercial loans
 

 

 

 

 

 

Consumer loans
 
325

 
557

 
16

 
339

 
406

 
28

Total
 
$
2,557

 
$
3,286

 
$
25

 
$
3,077

 
$
4,797

 
$
242

 
The table below presents average balances and interest income recognized for impaired loans during both the three month periods ended March 31, 2014 and March 31, 2013:
 
 
Three Months Ended
 
 
March 31, 2014
 
March 31, 2013
 
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

Residential real estate loans
 
$
1,162

 
$
7

 
$
2,145

 
$
7

Commercial real estate loans
 
1,052

 

 

 

Commercial loans
 

 

 

 

Consumer loans
 
296

 
4

 
365

 

Total
 
2,510

 
11

 
2,510

 
7

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

Residential real estate loans
 
26

 

 
232

 

Commercial real estate loans
 

 

 
2,466

 
1

Commercial loans
 

 

 

 

Consumer loans
 
78

 

 
110

 

Total
 
104

 

 
2,808

 
1

Total impaired loans
 
 

 
 

 
 

 
 

Residential real estate loans
 
1,188

 
7

 
2,377

 
7

Commercial real estate loans
 
1,052

 

 
2,466

 
1

Commercial loans
 

 

 

 

Consumer loans
 
374

 
4

 
475

 

Total
 
$
2,614

 
$
11

 
$
5,318

 
$
8

Troubled Debt Restructurings on Financing Receivables
Loans classified as TDRs during the three months ended March 31, 2014 and 2013 are shown in the tables below. The 2014 and 2013 modifications consisted solely of maturity date concessions.
 
 
New TDRs During the Three Months Ended
 
 
March 31, 2014
 
March 31, 2013
 
 
Number of Contracts
 
Recorded Balance Before
 
Recorded Balance After
 
Number of Contracts
 
Recorded Balance Before
 
Recorded Balance After
Real estate loans:
 
 

 
 
 
 
 
 
 
 
 
 

   Residential
 

 
$

 
$

 

 
$

 
$

   Commercial
 

 

 

 

 

 

      Total real estate loans
 

 

 

 

 

 

Commercial loans
 

 

 

 

 

 

Consumer loans
 
1

 
21

 
21

 
2

 
2

 
2

Total loans
 
1

 
$
21

 
$
21

 
2

 
$
2

 
$
2