XML 16 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans, Allowance For Loan Losses And OREO (Tables)
3 Months Ended
Mar. 31, 2014
Loans, Allowance For Loan Losses And OREO [Abstract]  
Summary Of Loans, Net

 

 

 

 

 

As of:

 

March 31,

 

December 31,

 

2014

 

2013

 

 

 

 

Commercial

$
58,951 

 

$
55,803 

Commercial real estate

178,352 

 

172,117 

Consumer

71,651 

 

71,165 

Residential

45,463 

 

46,095 

 

 

 

 

      Total loans

354,417 

 

345,180 

 

 

 

 

Less allowance for loan losses

5,261 

 

5,186 

 

 

 

 

      Net loans

$
349,156 

 

$
339,994 

 

Financing Receivables On Non-Accrual Status

 

 

 

Financing Receivables on Non-Accrual Status

(dollars in thousands)

 

As of

 

March 31, 2014

December 31, 2013

Commercial

$
1,941 
$
1,585 

Commercial Real Estate:

  Commercial Mortgages-Owner Occupied

323 
537 

  Commercial Mortgages-Non-Owner Occupied

83 
353 

  Commercial Construction

460 
375 

Consumer

 

 

  Consumer Unsecured

-

-

  Consumer Secured

123 
33 

Residential:

 

  Residential Mortgages

377 
183 

  Residential Consumer Construction

-

-

 

 

 

    Totals

$
3,307 
$
3,066 

 

Changes In OREO Balance

 

 

OREO Changes

(dollars in thousands)

 

Three Months ended

 

March 31, 2014

Balance at the beginning of the year (net)

$
1,451 

Transfers from loans

384 

Capitalized costs

-

Writedowns

(46)

Sales proceeds

(78)

Gain on disposition

Balance at the end of the period (net)

$
1,714 

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

For the Three Months Ended March 31, 2014

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2014

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

    $3,987

 

$
4,456 

 

$      -

 

$
3,626 

 

$
35 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

749 

 

807 

 

-

 

644 

 

11 

  Commercial Mortgage Non-Owner Occupied

 

598 

 

598 

 

-

 

801 

 

  Commercial Construction

 

460 

 

1,135 

 

-

 

606 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

21 

 

21 

 

-

 

21 

 

-

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

330 

 

330 

 

-

 

400 

 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
921 

 

$
929 

 

$
482 

 

$
747 

 

$
11 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

1,826 

 

2,027 

 

308 

 

2,123 

 

25 

  Commercial Mortgage Non-Owner Occupied

 

218 

 

218 

 

12 

 

219 

 

  Commercial Construction

 

-

 

-

 

-

 

-

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

40 

 

40 

 

40 

 

40 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

2,129 

 

2,277 

 

252 

 

1,907 

 

26 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
4,908 

 

$
5,385 

 

$
482 

 

$
4,373 

 

$
46 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,575 

 

2,834 

 

308 

 

2,767 

 

36 

  Commercial Mortgage Non-Owner Occupied

 

816 

 

816 

 

12 

 

1,020 

 

11 

  Commercial Construction

 

460 

 

1,135 

 

-

 

606 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

61 

 

61 

 

40 

 

61 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

2,459 

 

2,607 

 

252 

 

2,307 

 

29 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
11,279 

 

$
12,838 

 

$
1,094 

 

$
11,134 

 

$
123 

 

 

Note 9 – Loans, allowance for loan losses and OREO (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

For the Year Ended December 31, 2013

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2013

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
3,265 

 

$
3,699 

 

$     -

 

$
2,898 

 

$
101 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

539 

 

593 

 

-

 

1,566 

 

38 

  Commercial Mortgage Non-Owner Occupied

 

1,003 

 

1,003 

 

-

 

3,686 

 

47 

  Commercial Construction

 

751 

 

1,274 

 

-

 

746 

 

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

21 

 

21 

 

-

 

245 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

470 

 

517 

 

-

 

1,304 

 

24 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
573 

 

$
573 

 

$
406 

 

$
597 

 

$
38 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,420 

 

2,617 

 

280 

 

3,046 

 

108 

  Commercial Mortgage Non-Owner Occupied

 

220 

 

221 

 

14 

 

530 

 

15 

  Commercial Construction

 

-

 

-

 

-

 

412 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

 

-

  Consumer Secured

 

40 

 

40 

 

40 

 

285 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,684 

 

1,820 

 

224 

 

1,350 

 

118 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
3,838 

 

$
4,272 

 

$
406 

 

$
3,495 

 

$
139 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,959 

 

3,210 

 

280 

 

4,612 

 

146 

  Commercial Mortgage Non-Owner Occupied

 

1,223 

 

1,224 

 

14 

 

4,216 

 

62 

  Commercial Construction

 

751 

 

1,274 

 

-

 

1,158 

 

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

 

-

  Consumer Secured

 

61 

 

61 

 

40 

 

530 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

2,154 

 

2,337 

 

224 

 

2,654 

 

142 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
10,986 

 

$
12,378 

 

$
964 

 

$
16,666 

 

$
501 

 

Allowance For Credit Losses And Recorded Investment In Financing Receivables

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses and Recorded Investment in Financing Receivables

(dollars in thousands)

For the Three Months Ended March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

2014

 

Commercial

 

Real Estate

 

Consumer

 

Residential

 

Total

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$
1,015 

 

$
2,631 

 

$
935 

 

$
605 

 

$
5,186 

Charge-offs

 

-

 

-

 

(4)

 

-

 

(4)

Recoveries

 

10 

 

 

-

 

 

24 

Provision

 

87 

 

93 

 

(117)
(1)
(8)

 

55 

Ending Balance

 

1,112 

 

2,731 

 

814 

 

604 

 

5,261 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
482 

 

$
320 

 

$
40 

 

$
252 

 

$
1,094 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

630 

 

2,411 

 

774 

 

352 

 

4,167 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,112 

 

$
2,731 

 

$
814 

 

$
604 

 

$
5,261 

 

 

 

 

 

 

 

 

 

 

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
4,908 

 

$
3,851 

 

$
61 

 

$
2,459 

 

$
11,279 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

54,043 

 

174,501 

 

71,590 

 

43,004 

 

343,138 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
58,951 

 

$
178,352 

 

$
71,651 

 

$
45,463 

 

$
354,417 

 

 

(1)

The experience within the historical charge-off period used to calculate the allowance has improved which reduced the need for a provision relating to this segment.

 

 

 

 

Note 9 – Loans, allowance for loan losses and OREO (continued)

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses and Recorded Investment in
Financing Receivables

(dollars in thousands)

For the Year Ended December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

2013

 

Commercial

 

Real Estate

 

Consumer

 

Residential

 

Total

 

 

 

 

 

 

 

 

 

 

 

Allowance for Credit Losses:

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$
987 

 

$
2,849 

 

$
1,057 

 

$
642 

 

$
5,535 

Charge-offs

 

(19)

 

(932)

 

(126)

 

(28)

 

(1,105)

Recoveries

 

37 

 

42 

 

137 

 

-

 

216 

Provision

 

10 

 

672 

 

(133)

 

(9)

 

540 

Ending Balance

 

$
1,015 

 

$
2,631 

 

$
935 

 

$
605 

 

$
5,186 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
406 

 

$
294 

 

$
40 

 

$
224 

 

$
964 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

609 

 

2,337 

 

895 

 

381 

 

4,222 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,015 

 

$
2,631 

 

$
935 

 

$
605 

 

$
5,186 

 

 

 

 

 

 

 

 

 

 

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
3,838 

 

$
4,933 

 

$
61 

 

$
2,154 

 

$
10,986 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

51,965 

 

167,184 

 

71,104 

 

43,941 

 

334,194 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
55,803 

 

$
172,117 

 

$
71,165 

 

$
46,095 

 

$
345,180 

 

Age Analysis Of Past Due Financing Receivables

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Financing Receivables as of

 

March 31, 2014

 

(dollars in thousands)

 

 

 

Greater

 

 

Total

Recorded Investment

 

30-59 Days

60-89 Days

than

Total Past

 

Financing

> 90 Days &

2014

Past Due

Past Due

90 Days

Due

Current

Receivables

Accruing

Commercial

$
623 
$
22 
$
1,941 
$
2,586 
$
56,365 
$
58,951 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-   Owner Occupied

1,081 

-

323 
1,404 
66,970 
68,374 

-

Commercial Mortgages-Non-Owner Occupied

404 

-

83 
487 
99,575 
100,062 

-

     Commercial Construction

-

-

460 
460 
9,456 
9,916 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

-

-

3,572 
3,577 

-

  Consumer Secured

17 
17 
100 
134 
67,940 
68,074 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

154 
366 
410 
930 
39,554 
40,484 

-

  Residential Consumer Construction

-

95 

-

95 
4,884 
4,979 

-

Total

$
2,284 
$
500 
$
3,317 
$
6,101 
$
348,316 
$
354,417 

$  -

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Financing Receivables as of

 

December 31, 2013

 

(dollars in thousands)

 

 

 

Greater

 

 

Total

Recorded Investment

 

30-59 Days

60-89 Days

than

Total Past

 

Financing

> 90 Days &

2013

Past Due

Past Due

90 Days

Due

Current

Receivables

Accruing

Commercial

$
389 

$-

$
1,586 
$
1,975 
$
53,828 
$
55,803 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-Owner Occupied

1,099 

-

409 
1,508 
63,813 
65,321 

-

Commercial Mortgages-Non-Owner Occupied

96 

-

85 
181 
94,542 
94,723 

-

  Commercial Construction

-

-

375 
375 
11,698 
12,073 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

-

-

4,717 
4,722 

-

  Consumer Secured

71 

-

33 
104 
66,339 
66,443 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

704 

-

183 
887 
39,909 
40,796 

-

Residential Consumer Construction

-

95 

-

95 
5,204 
5,299 

-

Total

$
2,364 
$
95 
$
2,671 
$
5,130 
$
340,050 
$
345,180 

$    -

 

Credit Quality Information

 

 

 

 

 

 

 

 

 

 

Credit Loss Disclosures

 

 

Credit Quality Information - by Class

 

 

March 31, 2014

 

 

(dollars in thousands)

2014

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
51,567 
$
1,549 
$
878 
$
4,957 

$   -

$
58,951 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

62,857 
1,674 
1,343 
2,500 

-

68,374 

Commercial Mortgages-Non Owner Occupied

92,143 
1,988 
5,294 
637 

-

100,062 

Commercial Construction

9,032 
424 

-

460 

-

9,916 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

3,576 

-

-

-

3,577 

Consumer Secured

66,653 
703 
340 
378 

-

68,074 

Residential:

 

 

 

 

 

 

Residential Mortgages

36,402 
783 
587 
2,712 

-

40,484 

Residential Consumer Construction

4,979 

-

-

-

-

4,979 

 

 

 

 

 

 

 

 

Totals

 

$
327,209 
$
7,121 
$
8,442 
$
11,645 

$-

$
354,417 

 

 

 

 

 

 

 

 

 

 

 

Credit Loss Disclosures

 

 

Credit Quality Information - by Class

 

 

December 31, 2013

 

 

(dollars in thousands

2013

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
48,827 
$
2,109 
$
979 
$
3,888 

$     -

$
55,803 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

58,740 
2,355 
1,356 
2,870 

-

65,321 

Commercial Mortgages-Non Owner Occupied

85,474 
2,737 
5,468 
1,044 

-

94,723 

Commercial Construction

11,455 

-

-

618 

-

12,073 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

4,721 

-

-

-

4,722 

Consumer Secured

65,056 
814 
283 
290 

-

66,443 

Residential:

 

 

 

 

 

 

Residential Mortgages

36,962 
786 
589 
2,459 

-

40,796 

Residential Consumer Construction

5,299 

-

-

-

-

5,299 

 

 

 

 

 

 

 

 

Totals

 

$
316,534 
$
8,801 
$
8,675 
$
11,170 

$    -

$
345,180