XML 77 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance For Loan Losses (Tables)
6 Months Ended
Jun. 30, 2013
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment
                 
    Balance at March 31, 2013   Charge-Offs   Recoveries   Provision (Credit)   Balance at June 30, 2013
Commercial   $ 2,667     $ -     $ 20     $ 93     $ 2,780  
Commercial loans secured by real estate     5,989       -       34       (40 )      5,983  
Real estate-mortgage     1,267       (18 )      12       18       1,279  
Consumer     147       (41 )      28       12       146  
Allocation for general risk     890       -       -       67       957  
Total   $ 10,960     $ (59 )    $ 94     $ 150     $ 11,145  
                     
    Balance at March 31, 2012   Charge-Offs   Recoveries   Provision (Credit)   Balance at June 30, 2012
Commercial   $ 2,483     $ -     $ 90     $ (221 )    $ 2,352  
Commercial loans secured by real estate     8,555       (31 )      170       (316 )      8,378  
Real estate-mortgage     1,250       (99 )      5       50       1,206  
Consumer     166       (107 )      11       85       155  
Allocation for general risk     1,324       -       -       (98 )      1,226  
Total   $ 13,778     $ (237 )    $ 276     $ (500 )    $ 13,317  
                     
    Balance at December 31, 2012   Charge-Offs   Recoveries   Provision (Credit)   Balance at June 30, 2013
Commercial   $ 2,596     $ -     $ 31     $ 153     $ 2,780  
Commercial loans secured by real estate     7,796       (1,480 )      142       (475 )      5,983  
Real estate-mortgage     1,269       (47 )      67       (10 )      1,279  
Consumer     150       (79 )      40       35       146  
Allocation for general risk     760       -       -       197       957  
Total   $ 12,571     $ (1,606 )    $ 280     $ (100 )    $ 11,145  
                     
    Balance at December 31, 2011   Charge-Offs   Recoveries   Provision (Credit)   Balance at June 30, 2012
Commercial   $ 2,365     $ (99 )    $ 112     $ (26 )    $ 2,352  
Commercial loans secured by real estate     9,400       (172 )      200       (1,050 )      8,378  
Real estate-mortgage     1,270       (139 )      29       46       1,206  
Consumer     174       (134 )      22       93       155  
Allocation for general risk     1,414       -       -       (188 )      1,226  
Total   $ 14,623     $ (544 )    $ 363     $ (1,125 )    $ 13,317  
Summary of Primary Segments of Loan Portfolio
                     
    At June 30, 2013
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Total
Individually evaluated for impairment   $ -     $ 2,238     $ -     $ 12     $ 2,250  
Collectively evaluated for impairment     116,153       387,806       221,736       16,952       742,647  
Total loans   $ 116,153     $ 390,044     $ 221,736     $ 16,964     $ 744,897  
                         
    At June 30, 2013
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Allocation for General Risk   Total
Specific reserve allocation   $ -     $ 747     $ -     $ -     $ -     $ 747  
General reserve allocation     2,780       5,236       1,279       146       957       10,398  
Total allowance for loan losses   $ 2,780     $ 5,983     $ 1,279     $ 146     $ 957     $ 11,145  
                     
    At December 31, 2012
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Total
Individually evaluated for impairment   $ -     $ 4,793     $ -     $ 13     $ 4,806  
Collectively evaluated for impairment     102,822       378,546       217,584       17,407       716,359  
Total loans   $ 102,822     $ 383,339     $ 217,584     $ 17,420     $ 721,165  
                         
    At December 31, 2012
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Allocation for General Risk   Total
Specific reserve allocation   $ -     $ 1,586     $ -     $ -     $ -     $ 1,586  
General reserve allocation     2,596       6,210       1,269       150       760       10,985  
Total allowance for loan losses   $ 2,596     $ 7,796     $ 1,269     $ 150     $ 760     $ 12,571  
Impaired Loans by Class
               
    June 30, 2013
     Impaired Loans with Specific Allowance   Impaired Loans with no Specific Allowance   Total Impaired Loans
     Recorded Investment   Related Allowance   Recorded Investment   Recorded Investment   Unpaid Principal Balance
Commercial loans secured by real estate   $ 2,187     $ 747     $ 51     $ 2,238     $ 2,320  
Consumer     -       -       12       12       12  
Total impaired loans   $ 2,187     $ 747     $ 63     $ 2,250     $ 2,332  
                     
    December 31, 2012
     Impaired Loans with Specific Allowance   Impaired Loans with no Specific Allowance   Total Impaired Loans
     Recorded Investment   Related Allowance   Recorded Investment   Recorded Investment   Unpaid Principal Balance
Commercial loans secured by real estate   $ 4,239     $ 1,586     $ 554     $ 4,793     $ 4,850  
Consumer     -       -       13       13       13  
Total impaired loans   $ 4,239     $ 1,586     $ 567     $ 4,806     $ 4,863  
Average Recorded Investment in Impaired Loans and Related Interest Income Recognized
                 
    Three months
ended June 30,
  Six months
ended June 30,
     2013   2012   2013   2012
Average loan balance:
                                   
Commercial   $ -     $ -     $ -     $ 17  
Commercial loans secured by real estate     2,294       3,350       3,131       3,506  
Consumer     12       -       12       -  
Average investment in impaired loans   $ 2,306     $ 3,350     $ 3,143     $ 3,523  
Interest income recognized:
                                   
Commercial   $ -     $ -     $ -     $ -  
Commercial loans secured by real estate     -       -       -       -  
Consumer     -       -       -       -  
Interest income recognized on a cash basis on impaired loans   $ -     $ -     $ -     $ -  
Loan Portfolio Summarized by Categories
         
    June 30, 2013
     Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 105,664     $ 7,681     $ 2,808     $ -     $ 116,153  
Commercial loans secured by real estate     353,891       24,971       10,704       478       390,044  
Total   $ 459,555     $ 32,652     $ 13,512     $ 478     $ 506,197  
                     
    December 31, 2012
     Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 99,886     $ 28     $ 2,908     $ -     $ 102,822  
Commercial loans secured by real estate     343,885       20,836       17,010       1,608       383,339  
Total   $ 443,771     $ 20,864     $ 19,918     $ 1,608     $ 486,161  
Performing and Non-performing Outstanding Balances
 
    June 30, 2013
     Performing   Non-Performing
Real estate-mortgage   $ 220,599     $ 1,137  
Consumer     16,952       12  
Total   $ 237,551     $ 1,149  
         
    December 31, 2012
     Performing   Non-Performing
Real estate-mortgage   $ 216,393     $ 1,191  
Consumer     17,407       13  
Total   $ 233,800     $ 1,204  
Classes of Loan Portfolio by Categories
                 
    June 30, 2013
     Current   30 - 59 Days Past Due   60 - 89 Days Past Due   90 Days Past Due   Total Past Due   Total
Loans
  90 Days Past Due and Still Accruing
Commercial   $ 116,153     $ -     $ -     $ -     $ -     $ 116,153     $ -  
Commercial loans secured by real estate     389,038       -       447       559       1,006       390,044       -  
Real estate-mortgage     218,769       1,654       414       899       2,967       221,736       -  
Consumer     16,921       43       -       -       43       16,964       -  
Total   $ 708,784     $ 1,697     $ 861     $ 1,458     $ 4,016     $ 744,897     $  -  
                             
    December 31, 2012
     Current   30 - 59 Days Past Due   60 - 89 Days Past Due   90 Days Past Due   Total Past Due   Total
Loans
  90 Days Past Due and Still Accruing
Commercial   $ 102,775     $ -     $ 47     $ -     $ 47     $ 102,822     $ -  
Commercial loans secured by real estate     379,834       -       2,545       960       3,505       383,339       -  
Real estate-mortgage     213,300       3,240       303       741       4,284       217,584       -  
Consumer     17,371       16       33       -       49       17,420       -  
Total   $ 713,280     $ 3,256     $ 2,928     $ 1,701     $ 7,885     $ 721,165     $  -