XML 55 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans, Allowance For Loan Losses And OREO (Tables)
6 Months Ended
Jun. 30, 2014
Loans, Allowance For Loan Losses And OREO [Abstract]  
Summary Of Loans, Net

 

 

 

 

 

As of:

 

June 30,

 

December 31,

 

2014

 

2013

 

 

 

 

Commercial

$
62,275 

 

$
55,803 

Commercial real estate

183,340 

 

172,117 

Consumer

71,331 

 

71,165 

Residential

46,682 

 

46,095 

 

 

 

 

      Total loans

363,628 

 

345,180 

 

 

 

 

Less allowance for loan losses

5,177 

 

5,186 

 

 

 

 

      Net loans

$
358,451 

 

$
339,994 

 

Financing Receivables On Non-Accrual Status

 

 

 

Financing Receivables on Non-Accrual Status

(dollars in thousands)

 

As of

 

June 30, 2014

December 31, 2013

Commercial

$
1,911 
$
1,585 

Commercial Real Estate:

  Commercial Mortgages-Owner Occupied

91 
537 

  Commercial Mortgages-Non-Owner Occupied

75 
353 

  Commercial Construction

459 
375 

Consumer

 

 

  Consumer Unsecured

-

-

  Consumer Secured

139 
33 

Residential:

 

  Residential Mortgages

385 
183 

  Residential Consumer Construction

93 

-

 

 

 

    Totals

$
3,153 
$
3,066 

 

Changes In OREO Balance

 

 

OREO Changes

(dollars in thousands)

 

Six Months ended

 

June 30, 2014

Balance at the beginning of the year (net)

$
1,451 

Transfers from loans

384 

Capitalized costs

-

Writedowns

(143)

Sales proceeds

(365)

Gain on disposition

Balance at the end of the period (net)

$
1,329 

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

For the Six Months Ended June 30, 2014

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2014

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

    $2,271

 

$
2,480 

 

$      -

 

$
2,768 

 

$
35 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

1,611 

 

1,661 

 

-

 

1,075 

 

11 

  Commercial Mortgage Non-Owner Occupied

 

595 

 

595 

 

-

 

799 

 

  Commercial Construction

 

376 

 

632 

 

-

 

564 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

21 

 

21 

 

-

 

21 

 

-

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

330 

 

330 

 

-

 

400 

 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
2,591 

 

$
2,953 

 

$
985 

 

$
1,582 

 

$
11 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

949 

 

1,153 

 

144 

 

1,685 

 

25 

  Commercial Mortgage Non-Owner Occupied

 

297 

 

297 

 

35 

 

259 

 

  Commercial Construction

 

84 

 

522 

 

17 

 

42 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

120 

 

120 

 

120 

 

80 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,343 

 

1,498 

 

223 

 

1,514 

 

26 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
4,862 

 

$
5,433 

 

$
985 

 

$
4,350 

 

$
46 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,560 

 

2,814 

 

144 

 

2,760 

 

36 

  Commercial Mortgage Non-Owner Occupied

 

892 

 

892 

 

35 

 

1,058 

 

11 

  Commercial Construction

 

460 

 

1,154 

 

17 

 

606 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

141 

 

141 

 

120 

 

101 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,673 

 

1,828 

 

223 

 

1,914 

 

29 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
10,588 

 

$
12,262 

 

$
1,524 

 

$
10,789 

 

$
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 Six Months Ended June 30, 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

 

(3)

 

(50)

 

(8)

 

(40)

 

(101)

Recoveries

 

15 

 

 

14 

 

 

37 

Provision

 

491 

 

(296)

 

(120)

 

(20)

 

55 

Ending Balance

 

$
1,518 

 

$
2,292 

 

$
821 

 

$
546 

 

$
5,177 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
985 

 

$
196 

 

$
120 

 

$
223 

 

$
1,524 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

533 

 

2,096 

 

701 

 

323 

 

3,653 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,518 

 

$
2,292 

 

$
821 

 

$
546 

 

$
5,177 

 

 

 

 

 

 

 

 

 

 

 

Financing Receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
4,862 

 

$
3,912 

 

$
141 

 

$
1,673 

 

$
10,588 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

57,413 

 

179,428 

 

71,190 

 

45,009 

 

353,040 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
62,275 

 

$
183,340 

 

$
71,331 

 

$
46,682 

 

$
363,628 

 

 

 

 

 

 

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

 

June 30, 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

$
385 
$
236 
$
1,912 
$
2,533 
$
59,742 
$
62,275 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-   Owner Occupied

1,079 

-

91 
1,170 
70,105 
71,275 

-

Commercial Mortgages-Non-Owner Occupied

52 
55 
75 
182 
99,985 
100,167 

-

     Commercial Construction

-

-

460 
460 
11,438 
11,898 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

-

-

3,732 
3,741 

-

  Consumer Secured

47 
22 
117 
186 
67,404 
67,590 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

615 
432 
317 
1,364 
40,872 
42,236 

-

  Residential Consumer Construction

-

-

-

-

4,446 
4,446 

-

Total

$
2,187 
$
745 
$
2,972 
$
5,904 
$
357,724 
$
363,628 

$  -

 

 

 

 

 

 

 

 

 

 

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

 

 

June 30, 2014

 

 

(dollars in thousands)

2014

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
56,181 
$
578 
$
587 
$
4,929 

$   -

$
62,275 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

66,548 
1,026 
1,234 
2,467 

-

71,275 

Commercial Mortgages-Non Owner Occupied

93,410 
1,624 
4,429 
704 

-

100,167 

Commercial Construction

11,014 
424 

-

460 

-

11,898 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

3,740 

-

-

-

3,741 

Consumer Secured

66,427 
514 
211 
438 

-

67,590 

Residential:

 

 

 

 

 

 

Residential Mortgages

38,681 
779 
846 
1,930 

-

42,236 

Residential Consumer Construction

4,353 

-

-

93 

-

4,446 

 

 

 

 

 

 

 

 

Totals

 

$
340,354 
$
4,945 
$
7,307 
$
11,022 

$-

$
363,628 

 

 

 

 

 

 

 

 

 

 

 

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