XML 34 R24.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans, Allowance For Loan Losses and OREO (Tables)
6 Months Ended
Jun. 30, 2015
Loans, Allowance For Loan Losses and OREO [Abstract]  
Summary Of Loans, Net

 

 

 

 

 

As of:

 

June 30,

 

December 31,

 

2015

 

2014

 

 

 

 

Commercial

$
68,427 

 

$
63,259 

Commercial real estate

215,755 

 

207,262 

Consumer

78,675 

 

76,380 

Residential

54,154 

 

52,462 

 

 

 

 

      Total loans

417,011 

 

399,363 

 

 

 

 

Less allowance for loan losses

4,586 

 

4,790 

 

 

 

 

      Net loans

$
412,425 

 

$
394,573 

 

Loans On Non-Accrual Status

 

 

 

Loans on Non-Accrual Status

(dollars in thousands)

 

As of

 

June 30, 2015

December 31, 2014

Commercial

$
678 
$
1,965 

Commercial Real Estate:

  Commercial Mortgages-Owner Occupied

-

212 

  Commercial Mortgages-Non-Owner Occupied

314 
70 

  Commercial Construction

367 
460 

Consumer

 

 

  Consumer Unsecured

-

-

  Consumer Secured

258 
20 

Residential:

 

  Residential Mortgages

205 
689 

  Residential Consumer Construction

87 
90 

 

 

 

    Totals

$
1,909 
$
3,506 

 

Changes In OREO Balance

 

 

 

OREO Changes

 

(dollars in thousands)

 

 

Six Months ended

Year ended

 

June 30, 2015

December 31, 2014

Balance at the beginning of the year (net)

$
956 
$
1,451 

Transfers from loans

1,125 
473 

Capitalized costs

25 

-

Writedowns

(15)
(167)

Sales proceeds

(25)
(780)

(Loss) on disposition

(1)
(21)

Balance at the end of the period (net)

$
2,065 
$
956 

 

Impaired Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans

 

 

(dollars in thousands)

 

 

As of and For the Six Months Ended June 30, 2015

 

 

 

 

Unpaid

 

 

 

Average

 

Interest

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

2015

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

With No Related Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
50 

 

$
53 

 

$      -

 

$
1,034 

 

$    - 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

3,960 

 

3,960 

 

-

 

3,398 

 

116 

  Commercial Mortgage Non-Owner Occupied

 

1,021 

 

1,021 

 

-

 

1,050 

 

27 

  Commercial Construction

 

27 

 

499 

 

-

 

244 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

20 

 

20 

 

-

 

21 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

1,588 

 

1,668 

 

-

 

1,261 

 

62 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

With An Allowance Recorded:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
1,197 

 

$
1,270 

 

$
499 

 

$
1,302 

 

$
16 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

1,227 

 

1,227 

 

61 

 

1,040 

 

30 

  Commercial Mortgage Non-Owner Occupied

 

497 

 

550 

 

81 

 

312 

 

14 

  Commercial Construction

 

340 

 

677 

 

78 

 

170 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

444 

 

501 

 

233 

 

282 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

812 

 

956 

 

114 

 

821 

 

24 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

 

 

 

 

 

 

 

 

 

Commercial

 

$
1,247 

 

$
1,323 

 

$
499 

 

$
2,336 

 

$
16 

Commercial Real Estate

 

 

 

 

 

 

 

 

 

 

  Commercial Mortgages-Owner Occupied

 

5,187 

 

5,187 

 

61 

 

4,438 

 

146 

  Commercial Mortgage Non-Owner Occupied

 

1,518 

 

1,571 

 

81 

 

1,362 

 

41 

  Commercial Construction

 

367 

 

1,176 

 

78 

 

414 

 

-

Consumer

 

 

 

 

 

 

 

 

 

 

  Consumer Unsecured

 

-

 

-

 

-

 

-

 

-

  Consumer Secured

 

464 

 

521 

 

233 

 

303 

 

Residential

 

 

 

 

 

 

 

 

 

 

  Residential Mortgages

 

2,400 

 

2,624 

 

114 

 

2,082 

 

86 

  Residential Consumer Construction

 

-

 

-

 

-

 

-

 

-

 

 

$
11,183 

 

$
12,402 

 

$
1,066 

 

$
10,935 

 

$
298 

 

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)

As of and For the Six Months Ended June 30, 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

 

(256)

 

(49)

 

(155)

 

-

 

(460)

Recoveries

 

 

71 

 

24 

 

-

 

99 

Provision

 

70 

 

(73)

 

182 

 

(22)

 

157 

Ending Balance

 

$
1,053 

 

$
2,413 

 

$
863 

 

$
527 

 

$
4,586 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
499 

 

$
220 

 

$
233 

 

$
114 

 

$
1,066 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

554 

 

1,923 

 

630 

 

413 

 

3,520 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
1,053 

 

$
2,143 

 

$
863 

 

$
527 

 

$
4,586 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Individually evaluated for impairment

 

$
1,247 

 

$
7,072 

 

$
464 

 

$
2,400 

 

$
11,183 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance: Collectively evaluated for impairment

 

67,180 

 

208,683 

 

78,211 

 

51,754 

 

405,828 

 

 

 

 

 

 

 

 

 

 

 

Totals:

 

$
68,427 

 

$
215,755 

 

$
78,675 

 

$
54,154 

 

$
417,011 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for Loan Losses and Recorded Investment in Loans

(dollars in thousands)

As of and 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

 

June 30, 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

$
230 
$
10 
$
678 
$
918 
$
67,509 
$
68,427 

$     -

Commercial Real Estate:

 

 

 

 

 

 

 

Commercial Mortgages-   Owner Occupied

776 
846 

-

1,622 
76,726 
78,348 

-

Commercial Mortgages-Non-Owner Occupied

196 
80 
135 
411 
123,129 
123,540 

-

     Commercial Construction

-

-

367 
367 
13,500 
13,867 

-

Consumer:

 

 

 

 

 

 

 

  Consumer Unsecured

-

5,415 
5,422 

-

  Consumer Secured

364 
130 
230 
724 
72,529 
73,253 

-

Residential:

 

 

 

 

 

 

 

  Residential Mortgages

240 

-

205 
445 
45,981 
46,426 

-

  Residential Consumer Construction

231 

-

-

231 
7,497 
7,728 

-

Total

$
2,040 
$
1,070 
$
1,615 
$
4,725 
$
412,286 
$
417,011 

$  -

 

 

 

 

 

 

 

 

 

 

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

 

 

June 30, 2015

 

 

(dollars in thousands)

2015

 

Pass

Monitor

Special

Substandard

Doubtful

Totals

 

 

 

 

Mention

 

 

 

Commercial

$
65,676 
$
130 
$
1,357 
$
1,264 

$   -

$
68,427 

Commercial Real Estate:

 

 

 

 

 

Commercial Mortgages-Owner Occupied

69,293 
1,378 
2,406 
5,271 

-

78,348 

Commercial Mortgages-Non Owner Occupied

116,099 
1,984 
4,023 
1,434 

-

123,540 

Commercial Construction

13,500 

-

-

367 

-

13,867 

Consumer

 

 

 

 

 

 

 

Consumer Unsecured

5,422 

-

-

-

-

5,422 

Consumer Secured

72,080 
297 
127 
749 

-

73,253 

Residential:

 

 

 

 

 

 

Residential Mortgages

43,790 

-

92 
2,544 

-

46,426 

Residential Consumer Construction

7,641 

-

-

87 

-

7,728 

 

 

 

 

 

 

 

 

Totals

 

$
393,501 
$
3,789 
$
8,005 
$
11,716 

$    -

$
417,011 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

Loan modifcations classified as TDR's

For the Three Months Ended June 30, 2015

(dollars in thousands)

Troubled Debt Restructurings During the Period

 

Number of Contracts

 

Pre-Modification Outstanding Recorded Investment

 

Pre-Modification Outstanding Recorded Investment

Commercial Real Estate

 

2

 

$
454 

 

$
454 

 

For the Six Months Ended June 30, 2015

(dollars in thousands)

Troubled Debt Restructurings During the Period

 

Number of Contracts

 

Pre-Modification Outstanding Recorded Investment

 

Pre-Modification Outstanding Recorded Investment

Commercial

 

1

 

$
20 

 

$
20 

Commercial Real Estate

 

2

 

$
454 

 

$
454