XML 89 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
3 Months Ended
Mar. 31, 2014
Loans [Abstract]  
Recorded investment in loans by portfolio segment

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2014

 

2013

 

 

 

 

 

 

Commercial

$

43,105 

 

$

37,526 

Real estate:

 

 

 

 

 

Single-family residential

 

25,169 

 

 

32,219 

Multi-family residential

 

28,671 

 

 

32,197 

Commercial

 

82,466 

 

 

83,752 

Construction

 

17,306 

 

 

11,465 

Consumer:

 

 

 

 

 

Home equity lines of credit

 

15,377 

 

 

14,851 

Other

 

2,571 

 

 

860 

Subtotal

 

214,665 

 

 

212,870 

Less: ALLL

 

(5,763)

 

 

(5,729)

 

 

 

 

 

 

Loans, net

$

208,902 

 

$

207,141 

 

Activity in ALLL by portfolio segment

 

The following table presents the activity in the ALLL by portfolio segment for the three months ended March 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2014

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

 

Single-

 

Multi-

 

 

 

 

 

Home Equity

 

 

 

 

 

Commercial

 

family

 

family

 

Commercial

 

Construction

 

lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,759 

 

$

120 

 

$

1,262 

 

$

2,325 

 

$

119 

 

$

139 

 

$

 

$

5,729 

Addition to (reduction in)
provision for loan losses

 

(175)

 

 

38 

 

 

196 

 

 

(265)

 

 

259 

 

 

(35)

 

 

 

 

20 

Charge-offs

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Recoveries

 

 

 

 

 

-  

 

 

 

 

-  

 

 

 

 

 

 

14 

Ending balance

$

1,587 

 

$

159 

 

$

1,458 

 

$

2,064 

 

$

378 

 

$

109 

 

$

 

$

5,763 

 

 

 

The following table presents the activity in the ALLL by portfolio segment for the three months ended March, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended March 31, 2013

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

 

Single-

 

Multi-

 

 

 

 

 

Home Equity

 

 

 

 

 

Commercial

 

family

 

family

 

Commercial

 

Construction

 

lines of credit

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

1,311 

 

$

332 

 

$

1,396 

 

$

1,946 

 

$

-  

 

$

241 

 

$

11 

 

$

5,237 

Addition to (reduction in)
provision for loan losses

 

81 

 

 

(94)

 

 

179 

 

 

197 

 

 

 

 

(23)

 

 

(15)

 

 

326 

Charge-offs

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Recoveries

 

17 

 

 

 

 

29 

 

 

54 

 

 

-  

 

 

 

 

16 

 

 

119 

Ending balance

$

1,409 

 

$

239 

 

$

1,604 

 

$

2,197 

 

$

 

$

220 

 

$

12 

 

$

5,682 

 

Balance in ALLL and recorded investment in loans by portfolio segment and based on impairment method

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on the impairment method as of March 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

 

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

487 

 

$

-  

 

$

369 

 

$

163 

 

$

-  

 

$

-  

 

$

-  

 

$

1,019 

 

Collectively evaluated for impairment

 

 

1,100 

 

 

159 

 

 

1,089 

 

 

1,901 

 

 

378 

 

 

109 

 

 

 

 

4,744 

 

Total ending allowance balance

 

$

1,587 

 

$

159 

 

$

1,458 

 

$

2,064 

 

$

378 

 

$

109 

 

$

 

$

5,763 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

926 

 

$

311 

 

$

1,725 

 

$

5,706 

 

$

-  

 

$

-  

 

$

-  

 

$

8,668 

 

Collectively evaluated for impairment

 

 

42,179 

 

 

24,858 

 

 

26,946 

 

 

76,760 

 

 

17,306 

 

 

15,377 

 

 

2,571 

 

 

205,997 

 

Total ending loan balance

 

$

43,105 

 

$

25,169 

 

$

28,671 

 

$

82,466 

 

$

17,306 

 

$

15,377 

 

$

2,571 

 

$

214,665 

 

 

 

The following table presents the balance in the ALLL and the recorded investment in loans by portfolio segment and based on the impairment method as of December 31, 2013: 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate

 

 

 

 

Consumer

 

 

 

 

 

Commercial

 

Single-
family

 

Multi-
family

 

Commercial

 

Construction

 

Home Equity
lines of credit

 

Other

 

Total

ALLL:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

532 

 

$

-  

 

$

402 

 

$

191 

 

$

-  

 

$

-  

 

$

-  

 

$

1,125 

Collectively evaluated for impairment

 

 

1,227 

 

 

120 

 

 

860 

 

 

2,134 

 

 

119 

 

 

139 

 

 

 

 

4,604 

Total ending allowance balance

 

$

1,759 

 

$

120 

 

$

1,262 

 

$

2,325 

 

$

119 

 

$

139 

 

$

 

$

5,729 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

 

992 

 

$

317 

 

$

1,759 

 

$

5,845 

 

$

-  

 

$

-  

 

$

-  

 

$

8,913 

Collectively evaluated for impairment

 

 

36,534 

 

 

31,902 

 

 

30,438 

 

 

77,907 

 

 

11,465 

 

 

14,851 

 

 

860 

 

 

203,957 

Total ending loan balance

 

$

37,526 

 

$

32,219 

 

$

32,197 

 

$

83,752 

 

$

11,465 

 

$

14,851 

 

$

860 

 

$

212,870 

 

Individually evaluated for impairment by class of loans

The following table presents loans individually evaluated for impairment by class of loans at March 31, 2014.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs and includes accrued interest. The table presents accrual basis interest income recognized during the three months ended March 31, 2014.  Cash payments of interest during the three months ended March 31, 2014 totaled $54.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of March 31, 2014

 

Three months ended March 31, 2014

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

135 

 

$

120 

 

$

-  

 

$

121 

 

$

-  

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

346 

 

 

185 

 

 

-  

 

 

185 

 

 

-  

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,009 

 

 

1,440 

 

 

-  

 

 

1,444 

 

 

-  

Owner occupied

 

1,987 

 

 

1,036 

 

 

-  

 

 

1,044 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Total with no allowance recorded

 

4,477 

 

 

2,781 

 

 

-  

 

 

2,794 

 

 

-  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

806 

 

 

806 

 

 

487 

 

 

817 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

126 

 

 

126 

 

 

-  

 

 

126 

 

 

Multi-family residential

 

1,725 

 

 

1,725 

 

 

369 

 

 

1,736 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,117 

 

 

2,117 

 

 

44 

 

 

2,122 

 

 

33 

Owner occupied

 

392 

 

 

392 

 

 

 

 

394 

 

 

Land

 

766 

 

 

721 

 

 

112 

 

 

733 

 

 

Total with an allowance recorded

 

5,932 

 

 

5,887 

 

 

1,019 

 

 

5,928 

 

 

52 

Total

$

10,409 

 

$

8,668 

 

$

1,019 

 

$

8,722 

 

$

52 

 

 

 

The following table presents loans individually evaluated for impairment by class of loans at December 31, 2013.  The unpaid principal balance is the contractual principal balance outstanding.  The recorded investment is the unpaid principal balance adjusted for partial charge-offs, purchase premiums and discounts, deferred loan fees and costs and includes accrued interest. The table presents accrual basis interest income recognized during the three months ended March 31, 2013.  Cash payments of interest during the three months ended March 31, 2013 totaled $57.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2013

 

Three months ended March 31, 2013

 

Unpaid Principal Balance

 

Recorded Investment

 

ALLL Allocated

 

Average Recorded Investment

 

Interest Income Recognized

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

135 

 

$

120 

 

$

-  

 

$

172 

 

$

-  

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

352 

 

 

191 

 

 

-  

 

 

-  

 

 

-  

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

1,860 

 

 

-  

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,022 

 

 

1,453 

 

 

-  

 

 

1,928 

 

 

-  

Owner occupied

 

2,021 

 

 

1,070 

 

 

-  

 

 

1,219 

 

 

-  

Land

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

-  

Total with no allowance recorded

 

4,530 

 

 

2,834 

 

 

-  

 

 

5,179 

 

 

-  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

872 

 

 

872 

 

 

532 

 

 

884 

 

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

126 

 

 

126 

 

 

-  

 

 

128 

 

 

Multi-family residential

 

1,759 

 

 

1,759 

 

 

402 

 

 

280 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

2,158 

 

 

2,158 

 

 

46 

 

 

2,230 

 

 

34 

Owner occupied

 

397 

 

 

397 

 

 

 

 

393 

 

 

Land

 

812 

 

 

767 

 

 

138 

 

 

386 

 

 

Total with an allowance recorded

 

6,124 

 

 

6,079 

 

 

1,125 

 

 

4,301 

 

 

54 

Total

$

10,654 

 

$

8,913 

 

$

1,125 

 

$

9,480 

 

$

54 

 

Recorded investment in nonaccrual loans by class of loans

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2014

 

2013

Nonaccrual loans:

 

 

 

 

 

Commercial

$

523 

 

$

563 

Real estate:

 

 

 

 

 

Single-family residential

 

463 

 

 

479 

Multi-family residential

 

1,669 

 

 

1,701 

Commercial:

 

 

 

 

 

Non-owner occupied

 

1,440 

 

 

1,453 

Owner occupied

 

1,036 

 

 

1,070 

Land

 

381 

 

 

420 

Consumer:

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

Originated for portfolio

 

52 

 

 

52 

Total nonaccrual and nonperforming loans

$

5,564 

 

$

5,738 

 

Aging of recorded investment in past due loans by class of loans

The following table presents the aging of the recorded investment in past due loans by class of loans as of March 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

-  

 

$

 

$

121 

 

$

130 

 

$

42,975 

 

$

402 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

334 

 

 

61 

 

 

354 

 

 

749 

 

 

24,420 

 

 

109 

Multi-family residential

 

548 

 

 

-  

 

 

-  

 

 

548 

 

 

28,123 

 

 

1,669 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

 

 

923 

 

 

923 

 

 

41,506 

 

 

517 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

34,691 

 

 

1,036 

Land

 

-  

 

 

-  

 

 

381 

 

 

381 

 

 

4,965 

 

 

-  

Construction

 

309 

 

 

-  

 

 

-  

 

 

309 

 

 

16,997 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

13,535 

 

 

52 

Purchased for portfolio

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

1,842 

 

 

-  

Other

 

42 

 

 

-  

 

 

-  

 

 

42 

 

 

2,529 

 

 

-  

Total

$

1,233 

 

$

70 

 

$

1,779 

 

$

3,082 

 

$

211,583 

 

$

3,785 

 

 

 

The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30 - 59 Days Past Due

 

60 - 89 Days Past Due

 

Greater than 90 Days Past Due

 

Total Past Due

 

Loans Not Past Due

 

Nonaccrual Loans Not > 90 days Past Due

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

-  

 

$

-  

 

$

121 

 

$

121 

 

$

37,405 

 

$

442 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Single-family residential

 

352 

 

 

268 

 

 

247 

 

 

867 

 

 

31,352 

 

 

232 

Multi-family residential

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

32,197 

 

 

1,701 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

 

 

923 

 

 

923 

 

 

42,199 

 

 

530 

Owner occupied

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

35,202 

 

 

1,070 

Land

 

-  

 

 

-  

 

 

420 

 

 

420 

 

 

5,008 

 

 

-  

Construction

 

-  

 

 

-  

 

 

-  

 

 

-  

 

 

11,465 

 

 

-  

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Originated for portfolio

 

52 

 

 

-  

 

 

-  

 

 

52 

 

 

12,930 

 

 

52 

Purchased for portfolio

 

123 

 

 

-  

 

 

-  

 

 

123 

 

 

1,746 

 

 

-  

Other

 

 

 

11 

 

 

-  

 

 

13 

 

 

847 

 

 

-  

Total

$

529 

 

$

279 

 

$

1,711 

 

$

2,519 

 

$

210,351 

 

$

4,027 

 

Schedule of Debtor Troubled Debt Restructuring, Subsequent Periods

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31,

 

December 31,

 

2014

 

2013

Commercial

$

402 

 

$

442 

Real estate:

 

 

 

 

 

Single-family residential

 

185 

 

 

190 

Multi-family residential

 

1,668 

 

 

1,701 

Commercial:

 

 

 

 

 

Non-owner occupied

 

-  

 

 

-  

Owner occupied

 

224 

 

 

238 

Total

$

2,479 

 

$

2,571 

 

Financing Receivable Credit Quality Indicators

The recorded investment in loans by risk category and by class of loans as of March 31, 2014 and based on the most recent analysis performed follows.  There were no loans rated doubtful at March 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

196 

 

$

41,431 

 

$

586 

 

$

892 

 

$

43,105 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

24,653 

 

 

-  

 

 

-  

 

 

516 

 

 

25,169 

   Multi-family residential

 

-  

 

 

26,180 

 

 

-  

 

 

2,491 

 

 

28,671 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

159 

 

 

37,243 

 

 

519 

 

 

4,508 

 

 

42,429 

       Owner occupied

 

-  

 

 

31,219 

 

 

858 

 

 

2,614 

 

 

34,691 

       Land

 

86 

 

 

2,011 

 

 

-  

 

 

3,249 

 

 

5,346 

   Construction

 

5,295 

 

 

12,011 

 

 

-  

 

 

-  

 

 

17,306 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

13,383 

 

 

-  

 

 

-  

 

 

152 

 

 

13,535 

       Purchased for portfolio

 

1,265 

 

 

-  

 

 

409 

 

 

168 

 

 

1,842 

   Other

 

2,571 

 

 

-  

 

 

-  

 

 

-  

 

 

2,571 

 

$

47,608 

 

$

150,095 

 

$

2,372 

 

$

14,590 

 

$

214,665 

 

 

 

The recorded investment in loans by risk category and by class of loans as of December 31, 2013 follows.  There were no loans rated doubtful at December 31, 2013. 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Not Rated

 

Pass

 

Special Mention

 

Substandard

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

228 

 

$

35,424 

 

$

921 

 

$

953 

 

$

37,526 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Single-family residential

 

31,685 

 

 

-  

 

 

-  

 

 

534 

 

 

32,219 

   Multi-family residential

 

-  

 

 

29,667 

 

 

-  

 

 

2,530 

 

 

32,197 

   Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Non-owner occupied

 

3,170 

 

 

34,834 

 

 

556 

 

 

4,561 

 

 

43,121 

       Owner occupied

 

-  

 

 

31,489 

 

 

1,045 

 

 

2,669 

 

 

35,203 

       Land

 

87 

 

 

2,023 

 

 

-  

 

 

3,318 

 

 

5,428 

   Construction

 

2,115 

 

 

9,350 

 

 

-  

 

 

-  

 

 

11,465 

Consumer:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Home equity lines of credit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Originated for portfolio

 

12,828 

 

 

-  

 

 

-  

 

 

154 

 

 

12,982 

       Purchased for portfolio

 

1,285 

 

 

-  

 

 

414 

 

 

170 

 

 

1,869 

   Other

 

860 

 

 

-  

 

 

-  

 

 

-  

 

 

860 

 

$

52,258 

 

$

142,787 

 

$

2,936 

 

$

14,889 

 

$

212,870