XML 62 R20.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2014
Loans and Leases Receivable Disclosure [Abstract]  
Summary of loans outstanding, by classification

Loans outstanding, by classification, are summarized as follows (in thousands):

 

    March 31,   December 31,
    2014   2013
         
Commercial, financial, and agricultural   $ 19,416     $ 20,292  
Commercial Real Estate     117,461       120,180  
Single-Family Residential     34,085       34,864  
Construction and Development     4,039       3,626  
Consumer     6,195       6,314  
      181,196       185,276  
Allowance for loan losses     3,069       3,157  
                 
    $ 178,127     $ 182,119  

 

Summary of activity in allowance for loan losses

Activity in the allowance for loan losses for the three months ended March 31, 2014 and 2013 and the year ended December 31, 2013 is summarized as follows (in thousands):

 

    March 31, 2014   December 31, 2013   March 31, 2013
             
Balance at beginning of period   $ 3,157     $ 3,509     $ 3,509  
Provision for loan losses     —         425       225  
Loans charged-off     (200 )     (1,485 )     (388 )
Recoveries on loans previously charged-off     112       708       69  
Balance at end of period   $ 3,069     $ 3,157     $ 3,415  

 

Summary of activity in the allowance for loan losses by portfolio segment

Activity in the allowance for loan losses by portfolio segment is summarized as follows (in thousands):

 

    For the Three Month Period Ended March 31, 2014
    Commercial   Commercial Real Estate   Single-family Residential   Construction & Development   Consumer   Total
                         
Beginning balance   $ 384     $ 1,721     $ 731     $ 126     $ 195     $ 3,157  
Provision for loan losses     —         —         —         —         —         —    
Loans charged-off     —         (105 )     (52 )     —         (43 )     (200 )
Recoveries on loans charged-off     10       3       86       —         13       112  
Ending Balance   $ 394     $ 1,619     $ 765     $ 126     $ 165     $ 3,069  

 

    For the Three Month Period Ended March 31, 2013
    Commercial   Commercial Real Estate   Single-family Residential   Construction & Development   Consumer   Total
                         
Beginning balance   $ 433     $ 1,853     $ 803     $ 177     $ 243     $ 3,509  
Provision for loan losses     (31 )     14       136       39       67       225  
Loans charged-off     (5 )     (65 )     (216 )     (30 )     (72 )     (388 )
Recoveries on loans charged-off     11       26       11       —         21       69  
Ending Balance   $ 408     $ 1,828     $ 734     $ 186     $ 259     $ 3,415  

 

    For the Year Ended December 31, 2013
    Commercial   Commercial Real Estate   Single-family Residential   Construction & Development   Consumer   Total
                         
Beginning balance   $ 433     $ 1,853     $ 803     $ 177     $ 243     $ 3,509  
Provision for loan losses     (68 )     127       361       (56 )     61       425  
Loans charged-off     (22 )     (710 )     (554 )     (30 )     (169 )     (1,485 )
Recoveries on loans charged-off     41       451       121       35       60       708  
Ending Balance   $ 384     $ 1,721     $ 731     $ 126     $ 195     $ 3,157  
Schedule of allocation of allowance for loan losses by portfolio segment

The allocation of the allowance for loan losses by portfolio segment was as follows (in thousands):

 

    At March 31, 2014
    Commercial   Commercial Real Estate   Single-family Residential   Construction & Development   Consumer   Total
Specific Reserves:                                                
Impaired loans   $ —       $ 42     $ 11     $ —       $ —       $ 53  
Total specific reserves     —         42       11       —         —         53  
General reserves     394       1,577       754       126       165       3,016  
Total   $ 394     $ 1,619     $ 765     $ 126     $ 165     $ 3,069  
                                                 
Loans individually evaluated for impairment   $ —       $ 10,928     $ 490     $ —       $ —       $ 11,418  
Loans collectively evaluated for impairment     19,416       106,533       33,595       4,039       6,195       169,778  
Total   $ 19,416     $ 117,461     $ 34,085     $ 4,039     $ 6,195     $ 181,196  

 

    At December 31, 2013
    Commercial   Commercial Real Estate   Single-family Residential   Construction & Development   Consumer   Total
Specific Reserves:                                                
Impaired loans   $ —       $ 3     $ —       $ —       $ —       $ 3  
Total specific reserves     —         3       —         —         —         3  
General reserves     384       1,718       731       126       195       3,154  
Total   $ 384     $ 1,721     $ 731     $ 126     $ 195     $ 3,157  
                                                 
Loans individually evaluated for impairment   $ —       $ 10,705     $ 360     $ —       $ —       $ 11,065  
Loans collectively evaluated for impairment     20,292       109,475       34,504       3,626       6,314       174,211  
Total   $ 20,292     $ 120,180     $ 34,864     $ 3,626     $ 6,314     $ 185,276  
Schedule of impaired loans by class of loan

The following table presents impaired loans by class of loan (in thousands):

 

    At March 31, 2014
                Impaired Loans - With
    Impaired Loans - With Allowance   no Allowance
    Unpaid Principal   Recorded Investment   Allowance for Loan Losses Allocated   Unpaid Principal   Recorded Investment
Residential:                                        
First mortgages   $ —       $ —       $ —       $ 231     $ 231  
HELOC’s and equity     130       130       11       129       129  
Commercial                                        
Secured     —         —         —         —         —    
Unsecured     —         —         —         —         —    
Commercial Real Estate:                                        
Owner occupied     —         —         —         10,753       8,442  
Non-owner occupied     —         —         —         2,673       2,057  
Multi-family     485       429       42       —         —    
Construction and Development:                                        
Construction     —         —         —         —         —    
Improved Land     —         —         —         —         —    
Unimproved Land     —         —         —         —         —    
Consumer and Other     —         —         —         —         —    
Total   $ 615     $ 559     $ 53     $ 13,786     $ 10,859  

 

The following table presents the average recorded investment and interest income recognized on impaired loans by class of loan (in thousands):

 

    Three Months   Three Months
    March 31, 2014   March 31, 2013
    Average Recorded Investment   Interest Income Recognized   Average Recorded Investment   Interest Income Recognized
Residential:                                
First mortgages   $ 231     $ —       $ 231     $ —    
HELOC’s and equity     260       9       204       9  
Commercial                                
Secured     —         —         —         —    
Unsecured     —         —         —         —    
Commercial Real Estate:                                
Owner occupied     8,523       252       7,898       199  
Non-owner occupied     2,104       21       5,404       47  
Multi-family     —         13       367       29  
Construction and Development:              .                .  
Construction     —         —         122       8  
Improved Land     —         —         —         —    
Unimproved Land     —         —         —         —    
Consumer and Other     —         —         —         —    
Total   $ 11,118     $ 295     $ 14,226     $ 292  

 

 

 

    At December 31, 2013
                Impaired Loans - With        
    Impaired Loans - With Allowance   no Allowance        
    Unpaid Principal   Recorded Investment   Allowance for Loan Losses Allocated   Unpaid Principal   Recorded Investment   Average Recorded Investment   Interest Income Recognized
Residential:                                                        
First mortgages   $ —       $ —       $ —       $ 231     $ 231     $ 231     $ —    
HELOC’s and equity     —         —         —         129       129       128       2  
Commercial                                                        
Secured     —         —         —         —         —         —         —    
Unsecured     —         —         —         —         —         —         —    
Commercial Real Estate:                                                        
Owner occupied     —         —         —         10,300       7,968       8,049       534  
Non-owner occupied     —         —         —         2,924       2,407       2,516       108  
Multi-family     386       330       3       —         —         359       28  
Construction and Development                                                      .  
Construction     —         —         —         —         —         —         —    
Improved Land     —         —         —         —         —         —         —    
Unimproved Land     —         —         —         —         —         —         —    
Consumer and Other     —         —                 —         —         —         —    
Total   $ 386     $ 330     $ 3     $ 13,584     $ 10,735     $ 11,283     $ 672
Schedule of aging analysis of loan portfolio

The following table is an aging analysis of our loan portfolio (in thousands):

 

    At March 31, 2014
    30- 59 Days Past Due   60- 89 Days Past Due   Over 90 Days Past Due   Total Past Due   Current   Total Loans Receivable   Recorded Investment > 90 Days and  Accruing   Nonaccrual
Residential:                                                                
First mortgages   $ 1,737     $ 682     $ 1,442     $ 3,861     $ 21,873     $ 25,734     $ 35     $ 2,895  
HELOC’s and equity     434       72       476       982       7,369       8,351       —         578  
Commercial:                                                                
Secured     29       —         2       31       14,206       14,237       —         2  
Unsecured     —         —         —         —         5,179       5,179       —         —    
Commercial Real Estate                                                                
Owner occupied     750       —         254       1,004       60,260       61,264       —         1,211  
Non-owner occupied     —         —         128       128       41,422       41,550       —         1,402  
Multi-family     —         332       —         332       14,315       14,647       —         332  
Construction and  Development:                                                                
Construction     43       —         —         43       3,788       3,831       —         —    
Improved Land     —         —         —         —         208       208       —         —    
Unimproved Land     —         —         —         —         —         —         —         —    
Consumer and Other     11       8       42       61       6,134       6,195       —         42  
Total   $ 3,004     $ 1,094     $ 2,344     $ 6,442     $ 174,754     $ 181,196     $ 35     $ 6,462  

 

 

 

    At December 31, 2013
    30- 59 Days Past Due   60- 89 Days Past Due   Over 90 Days Past Due   Total Past Due   Current   Total Loans Receivable   Recorded Investment > 90 Days and  Accruing   Nonaccrual
Residential:                                                                
First mortgages   $ 1,778     $ 360     $ 1,840     $ 3,978     $ 22,348     $ 26,326     $ —       $ 3,334  
HELOC’s and equity     444       19       466       929       7,609       8,538       —         821  
Commercial:                                                                
Secured     125       —         2       127       14,906       15,033       —         2  
Unsecured     —         —         —         —         5,259       5,259       —         —    
Commercial Real Estate:                                                                
Owner occupied     715       753       81       1,549       60,090       61,639       —         1,038  
Non-owner occupied     38       199       286       523       43,287       43,810       —         1,550  
Multi-family     747       —         —         747       13,984       14,731       —         330  
Construction and  Development                                                                
Construction     477       —         —         477       2,542       3,019       —         —    
Improved Land     —         —         —         —         242       242       —         —    
Unimproved Land     —         —         —         —         365       365       —         —    
Consumer and Other     6       30       45       81       6,233       6,314       —         45  
Total   $ 4,330     $ 1,361     $ 2,720     $ 8,411     $ 176,865     $ 185,276     $ —       $ 7,120
Schedule of loan portfolio by risk rating

The following table presents our loan portfolio by risk rating (in thousands):

 

    At March 31, 2014
    Total   Pass Credits   Special Mention   Substandard   Doubtful
Residential:                                        
First mortgages   $ 25,734     $ 23,363     $ 176     $ 2,195     $ —    
HELOC’s and equity     8,351       7,224       310       704       113  
Commercial:                                        
Secured     14,237       14,215       —         22       —    
Unsecured     5,179       5,179       —         —         —    
Commercial Real Estate:                                        
Owner occupied     61,264       48,187       8,312       4,765       —    
Non-owner occupied     41,550       38,528       807       2,215       —    
Multi-family     14,647       13,524       647       445       31  
Construction and Development:                                        
Construction     3,831       3,470       —         361       —    
Improved Land     208       165       —         43       —    
Unimproved Land     —         —         —         —         —    
Consumer and Other     6,195       6,105       —         76       14  
Total   $ 181,196     $ 159,960     $ 10,252     $ 10,826     $ 158  

 

    At December 31, 2013
    Total   Pass Credits   Special Mention   Substandard   Doubtful
Residential:                                        
First mortgages   $ 26,326     $ 24,126     $ —       $ 2,200     $ —    
HELOC’s and equity     8,538       7,686       22       728       102  
Commercial:                                        
Secured     15,033       15,009       —         24       —    
Unsecured     5,259       5,259       —         —         —    
Commercial Real Estate:                                        
Owner occupied     61,639       50,921       5,929       4,789       —    
Non-owner occupied     43,810       40,482       819       2,509       —    
Multi-family     14,731       13,704       647       380       —    
Construction and Development:                                        
Construction     3,019       3,019       —         —         —    
Improved Land     242       197       —         45       —    
Unimproved Land     365       —         —         365       —    
Consumer and Other     6,314       6,224       —         90       —    
Total   $ 185,276     $ 166,627     $ 7,417     $ 11,130     $ 102
Schedule of troubled debt restructurings

During the three months ended March 31, 2014 the bank modified no loans that were considered to be troubled debt restructurings. During the three months ended March 31, 2013, the Bank modified two loans that were considered to be troubled debt restructurings. We extended the terms and decreased the interest rate on both loans (dollar in thousands).

 

    March 31, 2013
    Number of Loans   Pre-Modification Recorded Investment   Post-Modification Recorded Investment
Troubled Debt Restructurings                        
Commercial Real Estate:                        
Owner occupied     1     $ 198     $ 198  
Non-owner occupied     1       62       62  
Total     2     $ 260     $ 260