XML 41 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance For Loan Losses (Tables)
3 Months Ended
Mar. 31, 2014
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment
                   
    Three months ended March 31, 2014
     Balance at December 31, 2013   Charge-Offs   Recoveries   Provision (Credit)   Balance at March 31, 2014
Commercial   $ 2,844     $ (72 )    $ 50     $ 243     $ 3,065  
Commercial loans secured by real estate     4,885       (66 )      153       (310 )      4,662  
Real estate-mortgage     1,260       (43 )      14       42       1,273  
Consumer     136       (36 )      5       34       139  
Allocation for general risk     979       -       -       (9 )      970  
Total   $ 10,104     $ (217 )    $ 222     $ -     $ 10,109  
                     
    Three months ended March 31, 2013
     Balance at December 31, 2012   Charge-Offs   Recoveries   Provision (Credit)   Balance at March 31, 2013
Commercial   $ 2,596     $ -     $ 11     $ 60     $ 2,667  
Commercial loans secured by real estate     7,796       (1,480 )      108       (435 )      5,989  
Real estate-mortgage     1,269       (29 )      55       (28 )      1,267  
Consumer     150       (38 )      12       23       147  
Allocation for general risk     760       -       -       130       890  
Total   $ 12,571     $ (1,547 )    $ 186     $ (250 )    $ 10,960  
Summary of Primary Segments of Loan Portfolio

Loans:

                     
    At March 31, 2014
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Total
Individually evaluated for impairment   $ -     $ 2,241     $ -     $ -     $ 2,241  
Collectively evaluated for impairment     125,854       402,862       239,545       16,310       784,571  
Total loans   $ 125,854     $ 405,103     $ 239,545     $ 16,310     $ 786,812  

Allowance for loan losses:

                         
    Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Allocation for General Risk   Total
Specific reserve allocation   $ -     $ 706     $ -     $ -     $ -     $ 706  
General reserve allocation     3,065       3,956       1,273       139       970       9,403  
Total allowance for loan losses   $ 3,065     $ 4,662     $ 1,273     $ 139     $ 970     $ 10,109  

Loans:

                     
    At December 31, 2013
     Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Total
Individually evaluated for impairment   $ -     $ 3,005     $ -     $ 61     $ 3,066  
Collectively evaluated for impairment     120,102       408,686       235,689       15,803       780,280  
Total loans   $ 120,102     $ 411,691     $ 235,689     $ 15,864     $ 783,346  

Allowance for loan losses:

                         
    Commercial   Commercial Loans Secured by Real Estate   Real Estate- Mortgage   Consumer   Allocation for General Risk   Total
Specific reserve allocation   $ -     $ 812     $ -     $ 1     $ -     $ 813  
General reserve allocation     2,844       4,073       1,260       135       979       9,291  
Total allowance for loan losses   $ 2,844     $ 4,885     $ 1,260     $ 136     $ 979     $ 10,104  
Impaired Loans by Class
             
    March 31, 2014
     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   $ 2,241     $ 706     $ -     $ 2,241     $ 2,288  
Total impaired loans   $ 2,241     $ 706     $ -     $ 2,241     $ 2,288  
                     
    December 31, 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   $ 3,005     $ 812     $ -     $ 3,005     $ 3,118  
Consumer     61       1       -       61       61  
Total impaired loans   $ 3,066     $ 813     $ -     $ 3,066     $ 3,179  
Average Recorded Investment in Impaired Loans and Related Interest Income Recognized
         
    Three months ended
March 31,
     2014   2013
Average loan balance:
                 
Commercial loans secured by real estate   $ 2,623     $ 3,572  
Consumer     -       12  
Average investment in impaired loans   $ 2,623     $ 3,584  
Interest income recognized:
                 
Commercial loans secured by real estate   $ 1     $ -  
Interest income recognized on a cash basis on impaired loans   $ 1     $ -  
Loan Portfolio Summarized by Categories
         
    March 31, 2014
     Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 116,733     $ 3,691     $ 5,430     $ -     $ 125,854  
Commercial loans secured by real estate     392,213       3,723       8,859       308       405,103  
Total   $ 508,946     $ 7,414     $ 14,289     $ 308     $ 530,957  
                     
    December 31, 2013
     Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 108,623     $ 8,880     $ 2,599     $ -     $ 120,102  
Commercial loans secured by real estate     396,788       6,961       7,482       460       411,691  
Total   $ 505,411     $ 15,841     $ 10,081     $ 460     $ 531,793  
Performing and Non-performing Outstanding Balances
 
    March 31, 2014
     Performing   Non-Performing
Real estate-mortgage   $ 238,323     $ 1,222  
Consumer     16,310       -  
Total   $ 254,633     $ 1,222  
         
    December 31, 2013
     Performing   Non-Performing
Real estate-mortgage   $ 234,450     $ 1,239  
Consumer     15,803       61  
Total   $ 250,253     $ 1,300  
Classes of Loan Portfolio by Categories
                 
    March 31, 2014
     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   $ 125,854     $ -     $ -     $ -     $ -     $ 125,854     $ -  
Commercial loans secured by real estate     404,219       299       253       332       884       405,103       -  
Real estate-mortgage     236,729       1,229       530       1,057       2,816       239,545       -  
Consumer     16,264       43       3       -       46       16,310       -  
Total   $ 783,066     $ 1,571     $ 786     $ 1,389     $ 3,746     $ 786,812     $ -  
                             
    December 31, 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   $ 120,102     $ -     $ -     $ -     $ -     $ 120,102     $ -  
Commercial loans secured by real estate     410,619       457       -       615       1,072       411,691       -  
Real estate-mortgage     231,740       2,232       670       1,047       3,949       235,689       -  
Consumer     15,804       33       27       -       60       15,864       -  
Total   $ 778,265     $ 2,722     $ 697     $ 1,662     $ 5,081     $ 783,346     $ -