XML 44 R23.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans, Allowance For Loan Losses and OREO (Tables)
3 Months Ended
Mar. 31, 2015
Loans, Allowance For Loan Losses and OREO [Abstract]  
Summary Of Loans, Net

 

 

 

 

 

As of:

 

March 31,

 

December 31,

 

2015

 

2014

 

 

 

 

Commercial

$
63,396 

 

$
63,259 

Commercial real estate

214,426 

 

207,262 

Consumer

77,724 

 

76,380 

Residential

52,772 

 

52,462 

 

 

 

 

      Total loans

408,318 

 

399,363 

 

 

 

 

Less allowance for loan losses

4,746 

 

4,790 

 

 

 

 

      Net loans

$
403,572 

 

$
394,573 

 

Loans On Non-Accrual Status

 

 

 

Loans on Non-Accrual Status

(dollars in thousands)

 

As of

 

March 31, 2015

December 31, 2014

Commercial

$
679 
$
1,965 

Commercial Real Estate:

  Commercial Mortgages-Owner Occupied

-

212 

  Commercial Mortgages-Non-Owner Occupied

137 
70 

  Commercial Construction

460 
460 

Consumer

 

 

  Consumer Unsecured

-

-

  Consumer Secured

19 
20 

Residential:

 

  Residential Mortgages

718 
689 

  Residential Consumer Construction

89 
90 

 

 

 

    Totals

$
2,102 
$
3,506 

 

Changes In OREO Balance

 

 

 

OREO Changes

 

(dollars in thousands)

 

 

Three Months ended

Year ended

 

March 31, 2015

December 31, 2014

Balance at the beginning of the year (net)

$
956 
$
1,451 

Transfers from loans

1,125 
473 

Capitalized costs

-

-

Writedowns

-

(167)

Sales proceeds

-

(780)

(Loss) on disposition

-

(21)

Balance at the end of the period (net)

$
2,081 
$
956 

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

As of and For the Three Months Ended March 31, 2015

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2015

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
50 

 

$
463 

 

$      -

 

$
1,034 

 

$    - 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,803 

 

2,803 

 

-

 

2,819 

 

41 

  Commercial Mortgage Non-Owner Occupied

 

1,030 

 

1,030 

 

-

 

1,054 

 

13 

  Commercial Construction

 

84 

 

548 

 

-

 

272 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

129 

 

129 

 

-

 

75 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

922 

 

1,049 

 

-

 

928 

 

18 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
1,027 

 

$
1,085 

 

$
435 

 

$
1,217 

 

$

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

639 

 

639 

 

40 

 

746 

 

  Commercial Mortgage Non-Owner Occupied

 

498 

 

549 

 

83 

 

312 

 

  Commercial Construction

 

376 

 

666 

 

91 

 

188 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

119 

 

119 

 

119 

 

119 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

821 

 

961 

 

123 

 

825 

 

11 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
1,077 

 

$
1,548 

 

$
435 

 

$
2,251 

 

$

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

3,442 

 

3,442 

 

40 

 

3,565 

 

48 

  Commercial Mortgage Non-Owner Occupied

 

1,528 

 

1,579 

 

83 

 

1,366 

 

20 

  Commercial Construction

 

460 

 

1,214 

 

91 

 

460 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

248 

 

248 

 

119 

 

194 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,743 

 

2,010 

 

123 

 

1,753 

 

29 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
8,498 

 

$
10,041 

 

$
891 

 

$
9,589 

 

$
107 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

As of and For the Year Ended December 31, 2014

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2014

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
2,017 

 

$
2,280 

 

$     -

 

$
2,641 

 

$
63 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

2,835 

 

2,835 

 

-

 

1,687 

 

152 

  Commercial Mortgage Non-Owner Occupied

 

1,078 

 

1,128 

 

-

 

1,041 

 

75 

  Commercial Construction

 

460 

 

1,194 

 

-

 

606 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

21 

 

21 

 

-

 

21 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

934 

 

1,058 

 

-

 

702 

 

58 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
1,406 

 

$
1,861 

 

$
713 

 

$
990 

 

$
29 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

852 

 

1,029 

 

63 

 

1,636 

 

36 

  Commercial Mortgage Non-Owner Occupied

 

126 

 

126 

 

32 

 

173 

 

  Commercial Construction

 

-

 

-

 

-

 

-

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

119 

 

119 

 

119 

 

80 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

829 

 

968 

 

131 

 

1,257 

 

52 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
3,423 

 

$
4,141 

 

$
713 

 

$
3,631 

 

$
92 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

3,687 

 

3,864 

 

63 

 

3,323 

 

188 

  Commercial Mortgage Non-Owner Occupied

 

1,204 

 

1,254 

 

32 

 

1,214 

 

82 

  Commercial Construction

 

460 

 

1,194 

 

-

 

606 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

140 

 

140 

 

119 

 

101 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,763 

 

2,026 

 

131 

 

1,959 

 

110 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
10,677 

 

$
12,619 

 

$
1,058 

 

$
10,834 

 

$
480 

 

Allowance For Loan Losses And Recorded Investment In Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses and Recorded Investment in Loans

(dollars in thousands)

For the Three Months Ended March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

2015

 

Commercial

 

Real Estate

 

Consumer

 

Residential

 

Total

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$
1,235 

 

$
2,194 

 

$
812 

 

$
549 

 

$
4,790 

Charge-offs

 

(80)

 

(14)

 

(107)

 

-

 

(201)

Recoveries

 

 

43 

 

12 

 

-

 

57 

Provision

 

(150)

 

190 

 

59 

 

 

100 

Ending Balance

 

$
1,007 

 

$
2,413 

 

$
776 

 

$
550 

 

$
4,746 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
435 

 

$
214 

 

$
119 

 

$
123 

 

$
891 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

572 

 

2,199 

 

657 

 

427 

 

3,855 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,007 

 

$
2,413 

 

$
776 

 

$
550 

 

$
4,746 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
1,077 

 

$
5,430 

 

$
248 

 

$
1,743 

 

$
8,498 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

62,319 

 

208,996 

 

77,476 

 

51,029 

 

399,820 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
63,396 

 

$
214,426 

 

$
77,724 

 

$
52,772 

 

$
408,318 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses and Recorded Investment in Loans

(dollars in thousands)

For the Year Ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

2014

 

Commercial

 

Real Estate

 

Consumer

 

Residential

 

Total

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses:

 

 

 

 

 

 

 

 

 

 

Beginning Balance

 

$
1,015 

 

$
2,631 

 

$
935 

 

$
605 

 

$
5,186 

Charge-offs

 

(165)

 

(187)

 

(79)

 

(120)

 

(551)

Recoveries

 

51 

 

10 

 

39 

 

-

 

100 

Provision

 

334 

 

(260)

 

(83)

 

64 

 

55 

Ending Balance

 

$
1,235 

 

$
2,194 

 

$
812 

 

$
549 

 

$
4,790 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
713 

 

$
95 

 

$
119 

 

$
131 

 

$
1,058 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

522 

 

2,099 

 

693 

 

418 

 

3,732 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,235 

 

$
2,194 

 

$
812 

 

$
549 

 

$
4,790 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
3,423 

 

$
5,351 

 

$
140 

 

$
1,763 

 

$
10,677 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

59,836 

 

201,911 

 

76,240 

 

50,699 

 

388,686 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
63,259 

 

$
207,262 

 

$
76,380 

 

$
52,462 

 

$
399,363 

 

Age Analysis Of Past Due Financing Receivables

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans as of

 

March 31, 2015

 

(dollars in thousands)

 

 

 

Greater

 

 

 

Recorded Investment

 

30-59 Days

60-89 Days

than

Total Past

 

Total

> 90 Days &

2015

Past Due

Past Due

90 Days

Due

Current

Loans

Accruing

Commercial

$
168 

$   -

$
679 
$
847 
$
62,549 
$
63,396 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-   Owner Occupied

19 

-

-

19 
79,006 
79,025 

-

Commercial Mortgages-Non-Owner Occupied

229 

-

137 
366 
121,301 
121,667 

-

     Commercial Construction

-

-

460 
460 
13,274 
13,734 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

-

23 

-

23 
5,064 
5,087 

-

  Consumer Secured

178 
296 

-

474 
72,163 
72,637 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

544 
209 
509 
1,262 
44,488 
45,750 

-

  Residential Consumer Construction

89 

-

-

89 
6,933 
7,022 

-

Total

$
1,227 
$
528 
$
1,785 
$
3,540 
$
404,778 
$
408,318 

$  -

 

 

 

 

 

 

 

 

 

 

Age Analysis of Past Due Loans as of

 

December 31, 2014

 

(dollars in thousands)

 

 

 

Greater

 

 

 

Recorded Investment

 

30-59 Days

60-89 Days

than

Total Past

 

Total

> 90 Days &

2014

Past Due

Past Due

90 Days

Due

Current

Loans

Accruing

Commercial

$
21 
$
80 
$
1,965 
$
2,066 
$
61,193 
$
63,259 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-Owner Occupied

192 

-

212 
404 
77,304 
77,708 

-

Commercial Mortgages-Non-Owner Occupied

86 

-

70 
156 
119,019 
119,175 

-

  Commercial Construction

-

-

460 
460 
9,919 
10,379 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

11 

-

-

11 
5,749 
5,760 

-

  Consumer Secured

15 

-

-

15 
70,605 
70,620 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

626 
48 
525 
1,199 
43,745 
44,944 

-

Residential Consumer Construction

29 

-

-

29 
7,489 
7,518 

-

Total

$
980 
$
128 
$
3,232 
$
4,340 
$
395,023 
$
399,363 

$    -

 

Credit Quality Information-By Class

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Information - by Class

 

 

March 31, 2015

 

 

(dollars in thousands)

2015

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
60,888 
$
676 
$
737 
$
1,095 

$   -

$
63,396 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

72,558 
1,732 
1,209 
3,526 

-

79,025 

Commercial Mortgages-Non Owner Occupied

113,064 
3,095 
4,059 
1,449 

-

121,667 

Commercial Construction

13,274 

-

-

460 

-

13,734 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

5,087 

-

-

-

-

5,087 

Consumer Secured

71,433 
550 
127 
527 

-

72,637 

Residential:

 

 

 

 

 

 

Residential Mortgages

42,500 
1,252 
106 
1,892 

-

45,750 

Residential Consumer Construction

6,933 

-

-

89 

-

7,022 

 

 

 

 

 

 

 

 

Totals

 

$
385,737 
$
7,305 
$
6,238 
$
9,038 

$    -

$
408,318 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Information - by Class

 

 

December 31, 2014

 

 

(dollars in thousands

2014

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
58,745 
$
725 
$
224 
$
3,565 

$     -

$
63,259 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

71,087 
1,718 
1,216 
3,687 

-

77,708 

Commercial Mortgages-Non Owner Occupied

112,560 
1,586 
3,971 
1,058 

-

119,175 

Commercial Construction

9,919 

-

-

460 

-

10,379 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

5,673 

-

-

87 

-

5,760 

Consumer Secured

69,527 
554 
136 
403 

-

70,620 

Residential:

 

 

 

 

 

 

Residential Mortgages

41,578 
1,258 
120 
1,988 

-

44,944 

Residential Consumer Construction

7,428 

-

-

90 

-

7,518 

 

 

 

 

 

 

 

 

Totals

 

$
376,517 
$
5,841 
$
5,667 
$
11,338 

$    -

$
399,363