XML 62 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of Loans Receivable [Table Text Block]

 

 

 

 

 

 

 

Types of loans

 

(dollars in thousands)

 December 31, 2012   December 31, 2011

 

Real Estate-Residential

 

$150,043

 

 

31.4%

 

 

 

$148,148

 

 

32.3%

 

                Commercial

 

274,484

 

 

57.5

 

 

 

262,476

 

 

57.3

 

                Construction

 

13,435

 

 

  2.8

 

 

 

11,087

 

 

  2.4

 

Commercial, financial and agricultural

 

25,113

 

 

  5.3

 

 

 

22,684

 

 

  5.0

 

Consumer loans to individuals

 

14,154

 

 

  3.0

 

 

 

13,934

 

 

  3.0

 

  Total loans

 

477,229

 

 

100.0%

 

 

 

458,329

 

 

100.0%

 

 

 

 

 

 

 

  Deferred fees

(519)

 

 

(422)

 

  Total loans receivable

476,710

 

 

457,907

 

  Allowance for loan losses

(5,502)

 

 

(5,458)

 

  Net loans receivable

$471,208

 

 

$452,449

 

Changes In The Accretable Yield For Purchased Credit Impaired Loans [Table Text Block]

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

 

2011

Balance at beginning of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$171

 

$329

Accretion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (95)

 

(67)

Reclassification and other

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

     --

 

(91)

Balance at end of period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$76

 

$171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans Acquired And Accounted For in Accordance With ASC 310-30 [Table Text Block]

 

December 31, 2012

December 31, 2011

 

 

 

Outstanding Balance

$1,145

$1,412

Carrying Amount

$1,069

$1,241

Allowance for Loan Losses and Recorded Investment in Financing Receivables [Table Text Block]

The following table presents changes in the allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       Year ended December 31,

 

 

 

           (dollars in thousands)

 

 

 

2012

 

2011

 

2010

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance balance at beginning of period

 

$

 

5,458

 

 

$

 

5,616

 

 

$

 

5,453

 

 

 

 

 

 

 

 

Charge-offs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and all other

 

 

(24

)

 

(2

)

 

(85

)

 

 

 

 

 

 

Real Estate

 

 

(2,354

)

 

(1,735

)

 

(699

)

 

 

 

 

 

 

Consumer

 

 

(59

)

 

(109

)

 

(82

)

 

 

 

 

 

 

Total

 

 

(2,437

)

 

(1,846

)

 

(866

)

 

 

 

 

 

 

Recoveries:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and all other

 

 

-

 

 

5

 

 

 

 

 

 

 

 

 

Real Estate

 

 

7

 

 

51

 

 

2

 

 

 

 

 

 

 

Consumer

 

 

24

 

 

57

 

 

27

 

 

 

 

 

 

 

Total

 

 

31

 

 

113

 

 

29

 

 

 

 

 

 

 

Provision expense

 

 

2,450

 

 

1,575

 

 

1,000

 

 

 

 

 

 

 

Allowance balance at end of period

 

$

5,502

 

$

5,458

 

$

5,616

 

 

 

 

 

 

 

The following table presents the allowance for loan losses by the classes of the loan portfolio:

(In thousands)

 

 

Residential

Real Estate

 

 

 

Commercial

Real Estate

 

 

 

 

Construction

 

 

 

 

 Commercial

 

 

 

 

Consumer

 

 

 

 

Total

 

Beginning balance, December 31, 2011

 

$

 

1,257

 

 

$

 

3,838

 

 

$

 

72

 

 

$

 

147

 

 

$

 

144

 

 

$

 

5,458

 

Charge Offs

 

(541)

 

 

(1,632)

 

 

(181)

 

 

(24)

 

 

(59)

 

 

(2,437)

 

Recoveries

 

7

 

 

-

 

 

-

 

 

-

 

 

24

 

 

31

 

Provision Expense

 

1,074

 

 

 977

 

 

228

 

 

100

 

 

71

 

 

2,450

 

Ending balance,      December 31, 2012

 

$

 

1,797

 

 

$

 

3,183

 

 

$

 

119

 

 

$

 

223

 

 

$

 

180

 

 

$

 

5,502

 

Ending balance individually

  evaluated for impairment

 

 

 

$

 

 

 

-

 

 

 

 

$

 

 

 

9

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

$

 

 

 

9

 

Ending balance collectively

  evaluated for impairment

 

 

 

$

 

 

 

1,797

 

 

 

 

 

$

 

 

 

3,174

 

 

 

 

$

 

 

 

119

 

 

 

 

 

$

 

 

 

223

 

 

 

 

$

 

 

 

180

 

 

 

 

$

 

 

 

5,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

Residential

Real Estate

 

 

 

Commercial

Real Estate

 

 

 

 

Construction

 

 

 

 

 Commercial

 

 

 

 

Consumer

 

 

 

Total

 

Beginning balance, December 31, 2010

 

$

 

1,167

 

 

$

 

3,976

 

 

$

 

110

 

 

$

 

171

 

 

$

 

192

 

$

 

5,616

 

Charge Offs

 

(482)

 

 

(1,253)

 

 

-

 

 

(2)

 

 

(109)

 

(1,846)

 

Recoveries

 

44

 

 

7

 

 

-

 

 

5

 

 

57

 

113

 

Provision Expense

 

528

 

 

1,108

 

 

(38)

 

 

(27)

 

 

4

 

1,575

 

Ending balance,      December 31, 2011

 

$

 

1,257

 

 

$

 

3,838

 

 

$

 

72

 

 

$

 

147

 

 

$

 

144

 

$

 

5,458

 

Ending balance individually

  evaluated for impairment

 

 

 

$

 

 

 

-

 

 

 

 

 

$

 

 

 

1,231

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

 

 

-

 

 

 

$

 

 

 

1,231

 

Ending balance collectively

  evaluated for impairment

 

 

 

$

 

 

 

1,257

 

 

 

 

$

 

 

 

2,607

 

 

 

 

$

 

 

 

72

 

 

 

 

$

 

 

 

147

 

 

 

 

$

 

 

 

144

 

 

 

$

 

 

 

4,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans and Related Interest Income by Loan Portfolio Class [Table Text Block]

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

Residential

 

 

Commercial

 

 

Construction

 

Commercial

Loans

 

Consumer

Loans

 

 

Total

December 31, 2012

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

  Individually

    evaluated for

    impairment

 

 

$

 

 

-

 

 

$

 

 

10,246

 

 

$

 

 

-

 

 

$

 

 

310

 

 

$

 

 

-

 

 

$

 

 

10,556

Loans acquired with deteriorated credit quality

 

 

 

 

270

 

 

 

 

799

 

 

 

 

 

 

-

 

 

 

 

 

 

1,069

  Collectively

    evaluated for

    impairment

 

 

 

 

 

149,773

 

 

 

 

 

263,439

 

 

 

 

 

13,435

 

 

 

 

 

24,803

 

 

 

 

 

14,154

 

 

 

 

 

465,604

Total Loans

$

150,043

$

274,484

$

13,435

$

25,113

$

14,154

$

477,229

 

 

Real Estate Loans

 

 

 

 

 

Residential

 

 

Commercial

 

 

Construction

 

Commercial

Loans

 

Consumer

Loans

 

 

Total

December 31,

      2011

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

  Individually

    evaluated for

    impairment

 

 

$

 

 

-

 

 

$

 

 

11,786

 

 

$

 

 

-

 

 

$

 

 

598

 

 

$

 

 

-

 

 

$

 

 

12,384

Loans acquired with deteriorated credit quality

 

 

 

 

343

 

 

 

 

903

 

 

 

 

 

 

-

 

 

 

 

 

 

1,246

  Collectively

    evaluated for

    impairment

 

 

 

 

 

147,805

 

 

 

 

 

249,787

 

 

 

 

 

11,087

 

 

 

 

 

22,086

 

 

 

 

 

13,934

 

 

 

 

 

444,699

Total Loans

$

148,148

$

262,476

$

11,087

$

22,684

$

13,934

$

458,329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.

 

 

 

Recorded

Investment

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

 

December 31, 2012

With no related allowance recorded:

 

 

 

 

  (In thousands)

Real Estate Loans

 

 

 

 

 

 

 

    Residential

$

270

$

286

$

-

 

    Commercial

 

10,494

 

10,554

 

-

 

Commercial Loans

 

310

 

310

 

-

 

          Subtotal

 

11,074

 

11,150

 

-

 

With an allowance recorded:

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

    Commercial

 

551

 

551

 

9

 

          Subtotal

 

551

 

551

 

9

 

Total:

 

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

 

    Residential

 

270

 

286

 

-

 

    Commercial

 

11,045

 

11,105

 

9

 

Commercial Loans

 

310

 

310

 

-

 

          Total Impaired Loans

$

11,625

$

11,701

$

9

 

 

 

 

Recorded

Investment

 

Unpaid

Principal

Balance

 

 

Associated

Allowance

December 31, 2011

With no related allowance recorded:

 

 

 

   (In thousands)

Real Estate Loans

 

 

 

 

 

 

    Residential

$

343

$

385

$

-

    Commercial

 

5,866

 

5,994

 

-

Commercial Loans

 

598

 

598

 

-

         Subtotal

 

6,807

 

6,978

 

-

With an allowance recorded:

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

    Commercial

 

6,823

 

6,823

 

1,231

          Subtotal

 

6,823

 

6,823

 

1,231

Total:

 

 

 

 

 

 

Real Estate Loans

 

 

 

 

 

 

    Residential

 

343

 

385

 

-

    Commercial

 

12,689

 

12,818

 

1,231

Commercial Loans

 

598

 

598

 

-

          Total Impaired Loans

$

13,630

$

13,801

$

1,231

 

The following information for impaired loans is presented for the year ended December 31, 2012 and 2011:

                     

 

 

Average Recorded

Investment

 

 

 

Interest Income

Recognized

 

 

2012

 

2011

 

 

 

2012

 

2011

 

 

 

 

 

  (In thousands)

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

    Residential

$

281

$

245

 

 

$

5

$

      7

    Commercial

 

12,108

 

15,042

 

 

 

226

 

544

Commercial Loans

 

340

 

496

 

 

 

2

 

10

      Total Loans

$

12,729

$

15,783

 

 

$

233

$

561

 

 

 

 

 

 

 

 

 

 

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating [Table Text Block]

 

 

 

Pass

 

Special

Mention

 

 

Substandard

 

 

Doubtful

 

 

Loss

 

 

Total

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate loans

 

 

$

 

 

251,484

 

 

$

 

 

11,245

 

 

$

 

 

11,755

 

 

$

 

 

-

 

 

$

 

 

-

 

 

$

 

 

274,484

Commercial loans

 

24,427

 

318

 

368

 

-

 

-

 

25,113

          Total

$

275,911

$

11,563

$

12,123

$

-

$

-

$

299,597

 

 

 

 

 

 

 

 

 

 

 

 

 

Loan Portfolio Summarized by the Past Due Status [Table Text Block]

 

 

 

 

 

 

 

Current

 

 

 

 

31-60 Days Past Due

 

 

 

 

61-90 Days Past Due

 

 

 

Greater than 90 Days Past Due and still accruing

 

 

 

 

 

Non-Accrual

 

 

 

Total Past Due and Non-Accrual

 

 

 

 

 

Total Loans

 

December 31, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential

$

146,847

$

94

$

256

$

-

$

2,846

$

3,196

$

150,043

   Commercial

 

261,527

 

2,333

 

598

 

-

 

10,026

 

12,957

 

274,484

   Construction

 

13,363

 

72

 

-

 

-

 

-

 

72

 

13,435

Commercial  loans

 

24,785

 

-

 

-

 

-

 

328

 

328

 

25,113

Consumer  loans

 

14,029

 

114

 

11

 

-

 

-

 

125

 

14,154

    Total

$

460,551

$

2,613

$

865

$

-

$

13,200

$

16,678

$

477,229

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current

 

 

 

 

31-60 Days Past Due

 

 

 

 

61-90 Days Past Due

 

 

 

Greater than 90 Days Past Due and still accruing

 

 

 

 

 

Non-Accrual

 

 

 

Total Past Due and Non-Accrual

 

 

 

 

 

Total Loans

 

December 31, 2011

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real Estate loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Residential

$

143,550

$

160

$

1,351

$

-

$

3,087

$

4,598

$

148,148

   Commercial

 

255,613

 

1,015

 

1,524

 

-

 

4,324

 

6,863

 

262,476

   Construction

 

10,532

 

-

 

555

 

-

 

-

 

555

 

11,087

Commercial  loans

 

22,086

 

194

 

-

 

-

 

404

 

598

 

22,684

Consumer  loans

 

13,835

 

89

 

10

 

-

 

-

 

99

 

13,934

    Total

$

445,616

$

1,458

$

3,440

$

-

$

7,815

$

12,713

$

458,329