XML 89 R27.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment
Three months ended March 31, 2015,  

Balance at
December 31, 2014

   

Charge-

Offs

   

Recoveries

   

Provision

(Credit)

    Balance at
March 31, 2015
 
Commercial $ 3,262     $ (121 )   $ 6     $ 10     $ 3,157  
Commercial loans secured by real estate   3,902       -       42       143       4,087  
Real estate-mortgage     1,310       (103 )     30       67       1,304  
Consumer     190       (47 )     9       39       191  
Allocation for general risk     959       -       -       (9 )     950  
Total   $ 9,623     $ (271 )   $ 87     $ 250     $ 9,689  

 

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  
Summary of Primary Segments of Loan Portfolio
At March 31, 2015  

Commercial     Commercial
Loans Secured
by Real Estate
    Real Estate-
Mortgage
    Consumer     Allocation for
General Risk
    Total  
Loans:                                                
Individually evaluated for impairment $ 204     $ 813     $     $             $ 1,017  
Collectively evaluated for impairment   151,089       419,264       259,884       19,143               849,380  
Total loans   $ 151,293     $ 420,077     $ 259,884     $ 19,143             $ 850,397  
                                                 
Allowance for loan losses:                                                
Specific reserve allocation   $ 31     $ 471     $     $     $     $ 502  
General reserve allocation     3,126       3,616       1,304       191       950       9,187  
Total allowance for loan losses   $ 3,157     $ 4,087     $ 1,304     $ 191     $ 950     $ 9,689  

 

At December 31, 2014  

Commercial     Commercial
Loans Secured
by Real Estate
    Real Estate-
Mortgage
    Consumer     Allocation for
General Risk
    Total  
Loans:                                                
Individually evaluated for impairment $     $ 989     $     $             $ 989  
Collectively evaluated for impairment   139,126       409,340       258,616       19,009               826,091  
Total loans   $ 139,126     $ 410,329     $ 258,616     $ 19,009             $ 827,080  
                                                 
Allowance for loan losses:                                                
Specific reserve allocation   $     $ 520     $     $ -     $     $ 520  
General reserve allocation     3,262       3,382       1,310       190       959       9,103  
Total allowance for loan losses   $ 3,262     $ 3,902     $ 1,310     $ 190     $ 959     $ 9,623  
Impaired Loans by Class
March 31, 2015
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 $ 204     $ 31     $ -     $ 204     $ 204  
Commercial loans secured by real estate     813       471       -       813       900  
Total impaired loans   $ 1,017     $ 502     $ -     $ 1,017     $ 1,104  

 

December 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 $ 989     $ 520     $ -     $ 989     $ 1,069  
Total impaired loans   $ 989     $ 520     $ -     $ 989     $ 1,069  
Average Recorded Investment in Impaired Loans and Related Interest Income Recognized
Three months ended
March 31,
2015   2014  
Average loan balance:          
Commercial $ 102     $ -  
Commercial loans secured by real estate     901       2,623  
Average investment in impaired loans   $ 1,003     $ 2,623  
                 
Interest income recognized:                
Commercial   $ 1     $ -  
Commercial loans secured by real estate     6       1  
Interest income recognized on a cash basis on impaired loans   $ 7     $ 1  
Loan Portfolio Summarized by Categories
March 31, 2015  
    Pass     Special
Mention
    Substandard       Doubtful     Total  
Commercial $ 146,481     $ 678     $ 4,001     $ 133     $ 151,293  
Commercial loans secured by real estate   413,868       2,665       3,271       273       420,077  
Total   $ 560,349     $ 3,343     $ 7,272     $ 406     $ 571,370  

 

December 31, 2014  
    Pass     Special
Mention
    Substandard       Doubtful     Total  
Commercial $ 132,665     $ 161     $ 6,164     $ 136     $ 139,126  
Commercial loans secured by real estate   406,195       620       3,238       276       410,329  
Total   $ 538,860     $ 781     $ 9,402     $ 412     $ 549,455  
Performing and Non-performing Outstanding Balances
March 31, 2015  
     Performing        Non-Performing  
Real estate- mortgage $ 258,010     $ 1,874  
Consumer   19,143       -  
Total   $ 277,243     $ 1,874  

 

December 31, 2014  
     Performing       Non-Performing   
Real estate- mortgage $ 257,199     $ 1,417  
Consumer   19,009       -  
Total   $ 276,208     $ 1,417  
Classes of Loan Portfolio by Categories
March 31, 2015  
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 $ 151,293     $     $     $     $     $ 151,293     $  
Commercial loans secured by real estate   419,483       358       236             594       420,077        
Real estate- mortgage     256,781       1,374       461       1,268       3,103       259,884        
Consumer     19,118       23       2             25       19,143        
Total   $ 846,675     $ 1,755     $ 699     $ 1,268     $ 3,722     $ 850,397     $  

 

December 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 $ 139,126     $     $     $     $     $ 139,126     $  
Commercial loans secured by real estate   410,049       280                   280       410,329        
Real estate- mortgage     255,021       2,196       332       1,067       3,595       258,616        
Consumer     18,927       74       8             82       19,009        
Total   $ 823,123     $ 2,550     $ 340     $ 1,067     $ 3,957     $ 827,080     $