XML 86 R27.htm IDEA: XBRL DOCUMENT v3.3.0.814
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Allowance for Loan Losses [Abstract]  
Rollforward of the Allowance for Loan Losses by Portfolio Segment


Three months ended September 30, 2015,  

Balance at
June 30, 2015

   

Charge-

Offs

   

Recoveries

   

Provision

(Credit)

    Balance at
September 30, 2015
 
Commercial $ 3,171     $ (35 )   $ 21     $ (47 )   $ 3,110  
Commercial loans secured by real estate   4,140       (235 )     3       113       4,021  
Real estate-mortgage     1,321       (85 )     98       58       1,392  
Consumer     201       (18 )     6       88       277  
Allocation for general risk     884       -       -       88       972  
Total   $ 9,717     $ (373 )   $ 128     $ 300     $ 9,772  


 

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  


 


Nine months ended September 30, 2015,  

Balance at
December 31, 2014

   

Charge-

Offs

   

Recoveries

   

Provision

(Credit)

   

Balance at

September 30, 2015

 
Commercial $ 3,262     $ (156 )   $ 35     $ (31 )   $ 3,110  
Commercial loans secured by real estate   3,902       (250 )     54       315       4,021  
Real estate-mortgage     1,310       (376 )     153       305       1,392  
Consumer     190       (81 )     20       148       277  
Allocation for general risk     959       -       -       13       972  
Total   $ 9,623     $ (863 )   $ 262     $ 750     $ 9,772  


 

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  

 


Summary of Primary Segments of Loan Portfolio


At September 30, 2015
Commercial   Commercial
Loans Secured
by Real Estate
    Real Estate-
Mortgage
    Consumer     Allocation for
General Risk
    Total  
Loans:                              
Individually evaluated for impairment $ 473     $ 422     $     $ 70             $ 965  
Collectively evaluated for impairment     168,999       417,746       257,530       20,060               864,335  
Total loans   $ 169,472     $ 418,168     $ 257,530     $ 20,130             $ 865,300  
                                                 
Allowance for loan losses:                                                
Specific reserve allocation   $ 195     $ 259     $     $ 70     $     $ 524  
General reserve allocation     2,915       3,762       1,392       207       972       9,248  
Total allowance for loan losses   $ 3,110     $ 4,021     $ 1,392     $ 277     $ 972     $ 9,772  

 

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


September 30, 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 $ 473     $ 195     $ -     $ 473     $ 476  
Commercial loans secured by real estate     378       259       44       422       507  
Consumer     70       70       -       70       70  
Total impaired loans   $ 921     $ 524     $ 44     $ 965     $ 1,053  


 

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
September 30,
  Nine months ended
September 30,
 
2015   2014     2015     2014  
Average loan balance:                  
Commercial $ 347     $ -     $ 189     $ -  
Commercial loans secured by real estate     966       1,897       1,583       2,012  
Consumer     35       -       23       -  
Average investment in impaired loans   $ 1,348     $ 1,897     $ 1,795     $ 2,012  
                                 
Interest income recognized:                                
Commercial   $ 7     $ -     $ 17     $ -  
Commercial loans secured by real estate     5       4       15       6  
Consumer     -       -       1       -  
Interest income recognized on a cash basis on impaired loans   $ 12     $ 4     $ 33     $ 6  


Loan Portfolio Summarized by Categories


September 30, 2015  
    Pass    

Special

Mention

    Substandard       Doubtful     Total  
Commercial $ 166,822     $ 744     $ 1,778     $ 128     $ 169,472  
Commercial loans secured by real estate   412,270       2,942       2,937       19       418,168  
Total   $ 579,092     $ 3,686     $ 4,715     $ 147     $ 587,640  


 


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
September 30, 2015  
Performing     Non-Performing  
Real estate- mortgage $ 255,901     $ 1,629  
Consumer   20,060       70  
Total   $ 275,961     $ 1,699  

 

 

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
September 30, 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 $ 168,872     $ 600     $     $     $ 600     $ 169,472     $  
Commercial loans secured by real estate   418,168                               418,168        
Real estate- mortgage     254,125       1,887       801       717       3,405       257,530        
Consumer     19,607       446       77             523       20,130        
Total   $ 860,772     $ 2,933     $ 878     $ 717     $ 4,528     $ 865,300     $  

 

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     $