XML 39 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Credit Quality and Related Allowance for Loan Losses (Details 5) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
component
class
Jun. 30, 2012
Jun. 30, 2013
quarter
component
class
Jun. 30, 2012
Dec. 31, 2012
Credit Quality and Related Allowance for Loan Losses          
Period considered for quarter moving average which is a factor to calculate historical charge-off     12    
The total number of components that represents the allowance for loan losses 2   2    
The number of classes that groups of loans are collectively evaluated for impairment 2   2    
Changes in allowance          
Balance at the beginning of the period $ 8,830,000 $ 7,745,000 $ 7,617,000 $ 7,154,000  
Charge-offs (31,000) (925,000) (190,000) (957,000)  
Recoveries 30,000 18,000 902,000 41,000  
Provision 575,000 600,000 1,075,000 1,200,000  
Balance at the end of the period 9,404,000 7,438,000 9,404,000 7,438,000  
Allowance for Loan Losses:          
Individually evaluated for impairment 3,027,000   3,027,000   2,535,000
Collectively evaluated for impairment 6,377,000   6,377,000   5,082,000
Total ending allowance balance 9,404,000 7,438,000 9,404,000 7,438,000  
Loans          
Individually evaluated for impairment 11,623,000   11,623,000   16,970,000
Loans acquired with deteriorated credit quality 882,000   882,000    
Collectively evaluated for impairment 775,417,000   775,417,000   496,384,000
Total 787,922,000   787,922,000   513,354,000
Commercial and Agricultural
         
Changes in allowance          
Balance at the beginning of the period 568,000 396,000 361,000 418,000  
Recoveries 11,000 5,000 13,000 6,000  
Provision (39,000) (46,000) 166,000 (69,000)  
Balance at the end of the period 540,000 355,000 540,000 355,000  
Allowance for Loan Losses:          
Individually evaluated for impairment 319,000   319,000   46,000
Collectively evaluated for impairment 221,000   221,000   315,000
Total ending allowance balance 540,000 355,000 540,000 355,000  
Loans          
Individually evaluated for impairment 556,000   556,000   485,000
Loans acquired with deteriorated credit quality 303,000   303,000    
Collectively evaluated for impairment 118,094,000   118,094,000   47,970,000
Total 118,953,000   118,953,000   48,455,000
Residential Real Estate Mortgages
         
Changes in allowance          
Balance at the beginning of the period 2,772,000 882,000 1,954,000 939,000  
Charge-offs   (11,000) (134,000) (11,000)  
Recoveries 4,000 1,000 5,000 3,000  
Provision 269,000 88,000 1,220,000 29,000  
Balance at the end of the period 3,045,000 960,000 3,045,000 960,000  
Allowance for Loan Losses:          
Individually evaluated for impairment 302,000   302,000   237,000
Collectively evaluated for impairment 2,743,000   2,743,000   1,717,000
Total ending allowance balance 3,045,000 960,000 3,045,000 960,000  
Loans          
Individually evaluated for impairment 1,558,000   1,558,000   1,556,000
Loans acquired with deteriorated credit quality 320,000   320,000    
Collectively evaluated for impairment 339,098,000   339,098,000   250,586,000
Total 340,976,000   340,976,000   252,142,000
Residential Real Estate Mortgages | Financing receivable | Owners of rental properties
         
Changes in allowance          
Concentration of loans (as a percent)     14.71% 13.52%  
Commercial Real Estate Mortgage
         
Changes in allowance          
Balance at the beginning of the period 3,759,000 3,276,000 3,831,000 2,651,000  
Charge-offs (6,000) (18,000) (6,000) (18,000)  
Recoveries 5,000 1,000 6,000 2,000  
Provision 230,000 (95,000) 157,000 529,000  
Balance at the end of the period 3,988,000 3,164,000 3,988,000 3,164,000  
Allowance for Loan Losses:          
Individually evaluated for impairment 2,139,000   2,139,000   2,018,000
Collectively evaluated for impairment 1,849,000   1,849,000   1,813,000
Total ending allowance balance 3,988,000 3,164,000 3,988,000 3,164,000  
Loans          
Individually evaluated for impairment 8,332,000   8,332,000   8,839,000
Loans acquired with deteriorated credit quality 259,000   259,000    
Collectively evaluated for impairment 287,938,000   287,938,000   173,192,000
Total 296,529,000   296,529,000   182,031,000
Commercial Real Estate Mortgage | Financing receivable | Owners of rental properties
         
Changes in allowance          
Concentration of loans (as a percent)     14.15% 15.25%  
Construction Real Estate Mortgage
         
Changes in allowance          
Balance at the beginning of the period 814,000 2,719,000 950,000 2,775,000  
Charge-offs   (877,000)   (877,000)  
Recoveries   1,000 850,000 4,000  
Provision 29,000 296,000 (957,000) 237,000  
Balance at the end of the period 843,000 2,139,000 843,000 2,139,000  
Allowance for Loan Losses:          
Individually evaluated for impairment 267,000   267,000   234,000
Collectively evaluated for impairment 576,000   576,000   716,000
Total ending allowance balance 843,000 2,139,000 843,000 2,139,000  
Loans          
Individually evaluated for impairment 1,177,000   1,177,000   6,090,000
Collectively evaluated for impairment 15,182,000   15,182,000   13,977,000
Total 16,359,000   16,359,000   20,067,000
Installment Loans to Individuals
         
Changes in allowance          
Balance at the beginning of the period 144,000 175,000 144,000 190,000  
Charge-offs (25,000) (19,000) (50,000) (51,000)  
Recoveries 10,000 10,000 28,000 26,000  
Provision 12,000 3,000 19,000 4,000  
Balance at the end of the period 141,000 169,000 141,000 169,000  
Allowance for Loan Losses:          
Collectively evaluated for impairment 141,000   141,000   144,000
Total ending allowance balance 141,000 169,000 141,000 169,000  
Loans          
Collectively evaluated for impairment 15,105,000   15,105,000   10,659,000
Total 15,105,000   15,105,000   10,659,000
Unallocated
         
Changes in allowance          
Balance at the beginning of the period 773,000 297,000 377,000 181,000  
Provision 74,000 354,000 470,000 470,000  
Balance at the end of the period 847,000 651,000 847,000 651,000  
Allowance for Loan Losses:          
Collectively evaluated for impairment 847,000   847,000   377,000
Total ending allowance balance $ 847,000 $ 651,000 $ 847,000 $ 651,000