XML 49 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2013
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment
                 
    Three months ended September 30,
     Balance at June 30,
2013
  Charge-Offs   Recoveries   Provision (Credit)   Balance at September 30, 2013
Commercial   $ 2,780     $ -     $ 17     $ 891     $ 3,688  
Commercial loans secured by real estate     5,983       -       39       (993 )      5,029  
Real estate-mortgage     1,279       (49 )      31       62       1,323  
Consumer     146       (8 )      8       (6 )      140  
Allocation for general risk     957       -       -       46       1,003  
Total   $ 11,145     $ (57 )    $ 95     $ -     $ 11,183  
                     
    Three months ended September 30,
     Balance at June 30,
2012
  Charge-Offs   Recoveries   Provision (Credit)   Balance at September 30, 2012
Commercial   $ 2,352     $ (246 )    $ 14     $ 277     $ 2,397  
Commercial loans secured by real estate     8,378       -       8       (515 )      7,871  
Real estate-mortgage     1,206       (51 )      9       57       1,221  
Consumer     155       (36 )      14       17       150  
Allocation for general risk     1,226       -       -       (36 )      1,190  
Total   $ 13,317     $ (333 )    $ 45     $ (200 )    $ 12,829  
                     
    Nine months ended September 30,
     Balance at December 31, 2012   Charge-Offs   Recoveries   Provision (Credit)   Balance at September 30, 2013
Commercial   $ 2,596     $ -     $ 48     $ 1,044     $ 3,688  
Commercial loans secured by real estate     7,796       (1,480 )      181       (1,468 )      5,029  
Real estate-mortgage     1,269       (96 )      98       52       1,323  
Consumer     150       (87 )      48       29       140  
Allocation for general risk     760       -       -       243       1,003  
Total   $ 12,571     $ (1,663 )    $ 375     $ (100 )    $ 11,183  
                     
    Nine months ended September 30,
     Balance at December 31, 2011   Charge-Offs   Recoveries   Provision (Credit)   Balance at September 30, 2012
Commercial   $ 2,365     $ (345 )    $ 126     $ 251     $ 2,397  
Commercial loans secured by real estate     9,400       (172 )      208       (1,565 )      7,871  
Real estate-mortgage     1,270       (190 )      38       103       1,221  
Consumer     174       (170 )      36       110       150  
Allocation for general risk     1,414       -       -       (224 )      1,190  
Total   $ 14,623     $ (877 )    $ 408     $ (1,325 )    $ 12,829  
Summary of Primary Segments of Loan Portfolio
                     
    At September 30, 2013
Loans:   Commercial   Commercial Loans Secured by Real Estate   Real Estate-
Mortgage
  Consumer   Total
Individually evaluated for impairment   $ 50     $ 2,205     $ -     $ 63     $ 2,318  
Collectively evaluated for impairment     115,862       394,535       231,910       16,222       758,529  
Total loans   $ 115,912     $ 396,740     $ 231,910     $ 16,285     $ 760,847  
                         
     
Allowance for loan losses:   Commercial   Commercial Loans Secured by Real Estate   Real Estate-
Mortgage
  Consumer   Allocation for General Risk   Total
Specific reserve allocation   $ 50     $ 755     $ -     $ -     $ -     $ 805  
General reserve allocation     3,638       4,274       1,323       140       1,003       10,378  
Total allowance for loan losses   $ 3,688     $ 5,029     $ 1,323     $ 140     $ 1,003     $ 11,183  
                     
    At December 31, 2012
Loans:   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  
                         
     
Allowance for loan losses:   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
             
    September 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   $ 50     $ 50     $ -     $ 50     $ 50  
Commercial loans secured by real estate     2,156       755       49       2,205       2,304  
Consumer     -       -       63       63       63  
Total impaired loans   $ 2,206     $ 805     $ 112     $ 2,318     $ 2,417  
                     
    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 September 30,   Nine months ended September 30,
     2013   2012   2013   2012
Average loan balance:
                                   
Commercial   $ 50     $ -     $ 6     $ 17  
Commercial loans secured by real estate     2,170       3,576       2,904       3,680  
Consumer     63       -       18       -  
Average investment in impaired loans   $ 2,283     $ 3,576     $ 2,928     $ 3,697  
Interest income recognized:
                                   
Commercial   $ -     $ -     $ -     $ -  
Commercial loans secured by real estate     3       1       7       2  
Consumer     -       -       1       -  
Interest income recognized on a cash basis on impaired loans   $ 3     $ 1     $ 8     $ 2  
Loan Portfolio Summarized by Categories
       
    September 30, 2013
     Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 104,296     $ 8,904     $ 2,712     $ -     $ 115,912  
Commercial loans secured by real estate     368,504       14,769       12,999       468       396,740  
Total   $ 472,800     $ 23,673     $ 15,711     $ 468     $ 515,652  
                     
    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
 
    September 30, 2013
     Performing   Non-Performing
Real estate-mortgage   $ 230,692     $ 1,218  
Consumer     16,222       63  
Total   $ 246,914     $ 1,281  
         
    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
         
    September 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   $ 115,912     $ -     $ -     $ -     $ -     $ 115,912     $ -  
Commercial loans secured by real estate     394,050       936       68       1,686       2,690       396,740       686  
Real estate-mortgage     228,118       2,248       554       990       3,792       231,910       -  
Consumer     16,209       57       19       -       76       16,285       -  
Total   $ 754,289     $ 3,241     $ 641     $ 2,676     $ 6,558     $ 760,847     $ 686  
                             
    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     $ -