XML 137 R38.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance (Tables)
12 Months Ended
Dec. 31, 2012
Accounts, Notes, Loans and Financing Receivable, Gross, Allowance, and Net [Abstract]  
Schedule of breakdown of loans
 
     
December 31, 2012
   
December 31, 2011
 
 
Residential real estate
           
 
Construction
  $ 10,784     $ 8,308  
 
One-to-four family residential
    137,402       111,198  
 
Multi-family residential
    19,988       18,582  
 
Nonresidential real estate and agricultural land
    106,433       83,284  
 
Land and land development
    15,722       19,081  
 
Commercial
    19,549       17,349  
 
Consumer and other
    4,906       3,840  
        314,784       261,642  
 
Unamortized deferred loan costs
    484       481  
 
Undisbursed loans in process
    (6,186 )     (5,024 )
 
Allowance for loan losses
    (3,564 )     (4,003 )
                   
 
Total loans
  $ 305,518     $ 253,096
Schedule of the activity in the allowance for loan losses

 
     
Residential
Construction
   
1-4
Family
   
Multi-Family
   
Nonresidential
   
Land
   
Commercial
   
Consumer
   
Total
 
 
Year Ended December 31, 2012
                                               
 
Balances at beginning of period:
  $ 23     $ 1,986     $ 65     $ 822     $ 993     $ 70     $ 44     $ 4,003  
 
Provision for losses
    (20 )     493       216       619       (11 )     63       22       1,382  
 
Loans charged off
          (1,136 )           (366 )     (341 )           (89 )     (1,932 )
 
Recoveries on loans
    4       80             3                   24       111  
 
Balances at end of period
  $ 7     $ 1,423     $ 281     $ 1,078     $ 641     $ 133     $ 1     $ 3,564  
                                                                   
 
Year Ended December 31, 2011
                                                               
 
Balances at beginning of period:
  $ 35     $ 746     $ 138     $ 1,632     $ 976     $ 157     $ 122     $ 3,806  
 
Provision for losses
    (7 )     1,844       (37 )     243       836       (87 )     (21 )     2,771  
 
Loans charged off
    (5 )     (604 )     (36 )     (1,056 )     (819 )             (102 )     (2,622 )
 
Recoveries on loans
                      3                   45       48  
 
Balances at end of period
  $ 23     $ 1,986     $ 65     $ 822     $ 993     $ 70     $ 44     $ 4,003  
 
 
   
Residential
Construction
   
1-4
Family
   
Multi-Family
   
Non-residential
   
Land
   
Commercial
   
Consumer
   
Total
 
As of December 31, 2012
                                               
Allowance for losses:
                                               
Individually evaluated for impairment:
  $     $ 310     $ 196     $     $ 195     $ 93     $     $ 794  
Collectively evaluated for impairment:
    7       1,113       85       1,078       446       40       1       2,770  
Loans acquired with a deteriorated credit quality:
                                               
Balances at end of period
  $ 7     $ 1,423     $ 281     $ 1,078     $ 641     $ 133     $ 1     $ 3,564  
Loans:
                                                               
Individually evaluated for impairment:
  $ 398     $ 4,517     $ 1,104     $ 3,278     $ 4,354     $ 565     $ 12     $ 14,228  
Collectively evaluated for impairment:
    10,386       131,465       18,433       102,292       11,067       18,946       4,864       297,453  
Loans acquired with a deteriorated credit quality:
          1,420       451       863       301       38       30       3,103  
Balances at end of period
  $ 10,784     $ 137,402     $ 19,988     $ 106,433     $ 15,722     $ 19,549     $ 4,906     $ 314,784  
                                                                 
As of December 31, 2011
                                                               
Allowance for losses:
                                                               
Individually evaluated for impairment:
  $     $ 913     $     $     $ 519     $     $     $ 1,432  
Collectively evaluated for impairment:
    23       1,073       65       822       474       70       44       2,571  
Balances at end of period
  $ 23     $ 1,986     $ 65     $ 822     $ 993     $ 70     $ 44     $ 4,003  
Loans:
                                                               
Individually evaluated for impairment:
  $     $ 6,331     $ 1,966     $ 3,705     $ 4,972     $ 271     $ 17     $ 17,262  
Collectively evaluated for impairment:
    8,308       104,867       16,616       79,579       14,109       17,078       3,823       244,380  
Balances at end of period
  $ 8,308     $ 111,198     $ 18,582     $ 83,284     $ 19,081     $ 17,349     $ 3,840     $ 261,642
Schedule of credit risk profile of the corporation's loan portfolio based on rating category

 
 
December 31, 2012
 
Total Portfolio
   
Pass
   
Special Mention
   
Substandard
   
Doubtful
 
         
 
Construction
  $ 10,784     $ 9,593     $ 192     $ 999     $  
 
1-4 family residential
    137,402       123,705       6,597       5,885       1,215  
 
Multi-family residential
    19,988       17,546       186       2,256        
 
Nonresidential
    106,433       97,307       4,931       2,793       1,402  
 
Land
    15,722       11,359       122       3,910       331  
 
Commercial
    19,549       18,869       15       414       251  
 
Consumer
    4,906       4,863       14       29        
                                           
 
Total loans
  $ 314,784     $ 283,242     $ 12,057     $ 16,286     $ 3,199  
 
 
 
December 31, 2011
 
Total Portfolio
   
Pass
   
Special Mention
   
Substandard
   
Doubtful
 
         
 
Construction
  $ 8,308     $ 8,308     $     $     $  
 
1-4 family residential
    111,198       100,827       2,891       7,429       51  
 
Multi-family residential
    18,582       16,616             1,966        
 
Nonresidential
    83,284       75,966       3,441       3,877        
 
Land
    19,081       13,457       505       5,119        
 
Commercial
    17,349       16,685       329       335        
 
Consumer
    3,840       3,796       22       22        
                                           
 
Total loans
  $ 261,642     $ 235,655     $ 7,188     $ 18,748     $ 51
Schedule of corporation's loan portfolio aging analysis
 
 
 
December 31, 2012
 
30-59 Days Past Due
 
60-89 Days Past Due
 
Greater than 90 Days
 
Total Past Due
 
Current
 
Purchased Credit Impaired Loans
 
Total Loans Receivables
 
                                 
 
Construction
  $ 63   $ -   $ 225   $ 288   $ 10,496   $ -   $ 10,784  
 
1-4 family residential
    1,347     768     1,408     3,523     132,459     1,420     137,402  
 
Multi-family residential
    -     -     -     -     19,537     451     19,988  
 
Nonresidential
    276     -     753     1,029     104,541     863     106,433  
 
Land
    -     -     331     331     15,090     301     15,722  
 
Commercial
    100     -     251     351     19,160     38     19,549  
 
Consumer
    36     -     2     38     4,838     30     4,906  
      $ 1,822   $ 768   $ 2,970   $ 5,560   $ 306,121   $ 3,103   $ 314,784  

 
 
 
December 31, 2011
 
30-59 Days Past Due
 
60-89 Days Past Due
 
Greater than 90 Days
 
Total Past Due
 
Current
 
Total Loans Receivables
 
                             
 
Construction
  $ 335   $   $   $ 335   $ 7,973   $ 8,308  
 
1-4 family residential
    1,172     26     2,946     4,144     107,054     111,198  
 
Multi-family residential
                    18,582     18,582  
 
Nonresidential
    949     105     1,831     2,885     80,399     83,284  
 
Land
    8         3,080     3,088     15,993     19,081  
 
Commercial
    41         297     338     17,011     17,349  
 
Consumer
    44         3     47     3,793     3,840  
      $ 2,549   $ 131   $ 8,157   $ 10,837   $ 250,805   $ 261,642
Schedule of corporation's nonaccrual loans
 
     
2012
   
2011
 
 
Residential real estate
           
 
Construction
  $ 413     $  
 
One-to-four family residential
    2,687       4,304  
 
Multi-family residential
    1,104        
 
Nonresidential real estate and agricultural land
    1,678       2,161  
 
Land (not used for agricultural purposes)
    4,385       3,080  
 
Commercial
    567       297  
 
Consumer and other
    16       21  
 
Total nonaccrual loans
  $ 10,850     $ 9,863
Schedule of principal balances and specific valuation allocations for impaired loans
The following tables present information pertaining to the principal balances and specific valuation allocations for impaired loans, as well as the average balances of and interest recognized on impaired loans, as December 31, 2012:
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Impaired loans without specific allowance:
                             
 
Construction
  $ 398     $ 400     $     $ 158     $ 2  
 
1-4 family residential
    3,562       3,612             5,003       157  
 
Multi-family residential
    53       54             41       2  
 
Nonresidential
    3,278       4,439             3,692       70  
 
Land
    2,472       2,979             2,598        
 
Commercial
    386       418             423       17  
 
Consumer
    12       12             14       1  
      $ 10,161     $ 11,914     $     $ 11,929     $ 249  
 
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Impaired loans with specific allowance:
                             
 
Construction
  $     $     $           $  
 
1-4 family residential
    955       957       310       950       10  
 
Multi-family residential
    1,051       1,061       196       804       4  
 
Nonresidential
                             
 
Land
    1,882       1,882       195       1,903        
 
Commercial
    179       186       93       92        
 
Consumer
                             
      $ 4,067     $ 4,086     $ 794     $ 3,749     $ 14  
 
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Total Impaired Loans:
                             
 
Construction
  $ 398     $ 400     $     $ 158     $ 2  
 
1-4 family residential
    4,517       4,569       310       5,953       167  
 
Multi-family residential
    1,104       1,115       196       845       6  
 
Nonresidential
    3,278       4,439             3,692       70  
 
Land
    4,354       4,861       195       4,501        
 
Commercial
    565       604       93       515       17  
 
Consumer
    12       12             14       1  
      $ 14,228     $ 16,000     $ 794     $ 15,678     $ 263  
 
 
The following tables present information pertaining to the principal balances and specific valuation allocations for impaired loans, as well as the average balances of and interest recognized on impaired loans, as of December 31, 2011:
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Impaired loans without specific allowance:
                             
 
Construction
  $     $     $     $ 159     $ 1  
 
1-4 family residential
    3,064       3,249             2,722       153  
 
Multi-family residential
    1,966       1,966             2,052       77  
 
Nonresidential
    3,705       4,469             4,324       143  
 
Land
    2,329       2,329             3,635       44  
 
Commercial
    271       300             476       15  
 
Consumer
    17       17             9        
      $ 11,352     $ 12,330     $     $ 13,377     $ 433  
 
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Impaired loans with specific allowance:
                             
 
Construction
  $     $     $           $  
 
1-4 family residential
    3,267       3,267       913       3,232       58  
 
Multi-family residential
                             
 
Nonresidential
                             
 
Land
    2,643       2,643       519       2,436       42  
 
Commercial
                             
 
Consumer
                             
      $ 5,910     $ 5,910     $ 1,432     $ 5,668     $ 100  
 
 
     
Recorded Investment
   
Unpaid Principal Balance
   
Specific
Allowance
   
Average Investment
   
Interest Income Recognized
 
 
Total Impaired Loans:
                             
 
Construction
  $     $     $     $ 159     $ 1  
 
1-4 family residential
    6,331       6,516       913       5,954       211  
 
Multi-family residential
    1,966       1,966             2,052       77  
 
Nonresidential
    3,705       4,469             4,324       143  
 
Land
    4,972       4,972       519       6,071       86  
 
Commercial
    271       300             476       15  
 
Consumer
    17       17             9        
      $ 17,262     $ 18,240     $ 1,432     $ 19,045     $ 533
Schedule of troubled debt restructurings by class
 
     
At December 31, 2012
   
For the Year Ended December 31, 2012
 
     
# of Loans
   
Total Troubled Debt Restructured
   
# of Loans
   
Current Balance
   
Pre-Modification Recorded Balance
   
Post-Modification Recorded Balance
 
 
Residential Real Estate
                                   
 
Construction
    1     $ 125       1     $ 125     $ 76     $ 100  
 
One-to-four family residential
    9       3,629       3       573       574       593  
 
Multi-family residential
    1       1,050       1       1,051       1,068       1,082  
 
Nonresidential real estate and agricultural land
    5       2,210                          
 
Land not agricultural
    4       4,241       3       2,359       2,547       2,547  
 
Commercial
    9       297       8       285       262       342  
 
Consumer
                                   
        29     $ 11,552       16     $ 4,393     $ 4,527     $ 4,664  
 
 
     
At December 31, 2011
   
For the Year Ended December 31, 2011
 
     
# of Loans
   
Total Troubled Debt Restructured
   
# of Loans
   
Current Balance
   
Pre-Modification Recorded Balance
   
Post-Modification Recorded Balance
 
 
Residential Real Estate
                                   
 
Construction
        $           $     $     $  
 
One-to-four family residential
    10       3,551       4       1,358       1,364       1,363  
 
Multi-family residential
    1       1,966       1       1,966       1,735       1,987  
 
Nonresidential real estate and agricultural land
    5       2,405       2       1,285       1,408       1,285  
 
Land not agricultural
    1       1,971                          
 
Commercial
    2       58       1       23       46       46  
 
Consumer
    1       17       1       17       18       19  
        20     $ 9,968       9     $ 4,649     $ 4,571     $ 4,700
Schedule of troubled debt restructurings by type of modification

 
 
December 31, 2012
 
Interest Only
   
Term
   
Combination
   
Total Modifications
 
 
Residential Real Estate
                       
 
Construction
  $     $ 125     $     $ 125  
 
One-to-four family residential
          80       493       573  
 
Multi-family residential
                1,051       1,051  
 
Nonresidential real estate and agricultural land
                       
 
Land not agricultural
          2,359             2,359  
 
Commercial
                285       285  
 
Consumer
                       
      $     $ 2,564     $ 1,829     $ 4,393  
 
 
 
December 31, 2011
 
Interest Only
   
Term
   
Combination
   
Total Modifications
 
 
Residential Real Estate
                       
 
Construction
  $     $     $     $  
 
One-to-four family residential
          1,358             1,358  
 
Multi-family residential
                1,966       1,966  
 
Nonresidential real estate and agricultural land
          329       956       1,285  
 
Land not agricultural
                       
 
Commercial
          23             23  
 
Consumer
                17       17  
      $     $ 1,710     $ 2,939     $ 4,649