XML 91 R27.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment
 

Three months ended September 30, 2014

  Balance at June 30, 2014   Charge-Offs   Recoveries   Provision (Credit)   Balance at
September 30,
2014
Commercial   $ 3,254     $     $ 6     $ 35     $ 3,295  
Commercial loans secured by real estate     4,475       (506 )     24       (78 )     3,915  
Real estate-mortgage     1,301       (103 )     29       115       1,342  
Consumer     145       (24 )     6       24       151  
Allocation for general risk     975                   (96 )     879  
Total   $ 10,150     $ (633 )   $ 65     $     $ 9,582  
 

Three months ended September 30, 2013

  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  

 

 

Nine months ended September 30, 2014

  Balance at December 31, 2013   Charge-Offs   Recoveries   Provision (Credit)   Balance at
September 30,
2014
Commercial   $ 2,844     $ (72 )   $ 111     $ 412     $ 3,295  
Commercial loans secured by real estate     4,885       (572 )     196       (594 )     3,915  
Real estate-mortgage     1,260       (176 )     54       204       1,342  
Consumer     136       (82 )     19       78       151  
Allocation for general risk     979                   (100 )     879  
Total   $ 10,104     $ (902 )   $ 380     $     $ 9,582  

 

 

Nine months ended September 30, 2013

  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  
Summary of Primary Segments of Loan Portfolio
  At September 30, 2014
  Commercial   Commercial Loans Secured by Real Estate   Real
Estate- Mortgage
  Consumer   Allocation
for General Risk
  Total
Loans:
 
                                               
Individually evaluated for impairment   $     $ 1,444     $     $             $ 1,444  
Collectively evaluated for impairment     134,352       402,799       257,567       17,761               812,479  
Total loans   $ 134,352     $ 404,243     $ 257,567     $ 17,761             $ 813,923  
Allowance for loan losses:                                                
Specific reserve allocation   $     $ 547     $     $     $     $ 547  
General reserve allocation     3,295       3,368       1,342       151       879       9,035  
Total allowance for loan losses   $ 3,295     $ 3,915     $ 1,342     $ 151     $ 879     $ 9,582  

 

  At December 31, 2013
  Commercial   Commercial Loans Secured by Real Estate   Real
Estate- Mortgage
  Consumer   Allocation
for General Risk
  Total
Loans:
 
                                               
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:                                                
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
 

September 30, 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   $ 1,064     $ 547     $ 380     $ 1,444     $ 1,981  
Total impaired loans   $ 1,064     $ 547     $ 380     $ 1,444     $ 1,981  

 

 

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
September 30,

 

Nine months ended
September 30,

  2014   2013   2014   2013
Average loan balance:
 
                               
Commercial     -       50       -       6  
Commercial loans secured by real estate   $ 1,897     $ 2,170     $ 2,012     $ 2,904  
Consumer           63             18  
Average investment in impaired loans   $ 1,897     $ 2,283     $ 2,012     $ 2,928  
Interest income recognized:                                
Commercial loans secured by real estate   $ 4     $ 3     $ 6     $ 7  
Consumer     -       -       -       1  
Interest income recognized on a cash basis on impaired loans   $ 4     $ 3     $ 6     $ 8  
Loan Portfolio Summarized by Categories
 

September 30, 2014

  Pass   Special Mention   Substandard   Doubtful   Total
Commercial   $ 128,253     $ 100     $ 5,861     $ 138     $ 134,352  
Commercial loans secured by real estate     399,334       627       3,995       287       404,243  
Total   $ 527,587     $ 727     $ 9,586     $ 425     $ 538,595  

 

 

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
 

September 30, 2014

  Performing   Non-Performing
Real estate-mortgage   $ 255,796     $ 1,771  
Consumer     17,761        
Total   $ 273,557     $ 1,771  

 

 

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
 

September 30, 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   $ 134,287     $ 65     $     $     $ 65     $ 134,352     $  
Commercial loans secured by real estate     403,561       250             432       682       404,243        
Real estate-mortgage     254,076       1,605       422       1,464       3,491       257,567        
Consumer     17,672       67       22             89       17,761        
Total   $ 809,596     $ 1,987     $ 444     $ 1,896     $ 4,327     $ 813,923     $  

 

 

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     $