XML 23 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loan and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans And Leases Receivable Disclosure  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]
December 31
(In thousands)20142013
Commercial and industrial$54,329$57,780
Construction and land development37,29836,479
Commercial real estate:
Owner occupied52,29656,102
Other139,710118,818
Total commercial real estate192,006174,920
Residential real estate:
Consumer mortgage66,48957,871
Investment property41,15243,835
Total residential real estate107,641101,706
Consumer installment12,33512,893
Total loans403,609383,778
Less: unearned income(655)(439)
Loans, net of unearned income$402,954$383,339
Past Due Financing Receivables [Table Text Block]
AccruingAccruingTotal
30-89 DaysGreater thanAccruingNon-Total
(In thousands)CurrentPast Due90 daysLoansAccrualLoans
December 31, 2014:
Commercial and industrial$ 54,106 168 54,274 55$ 54,329
Construction and land development 36,483 210 36,693 605 37,298
Commercial real estate:
Owner occupied 51,832 201 52,033 263 52,296
Other 139,710 139,710 139,710
Total commercial real estate 191,542 201 191,743 263 192,006
Residential real estate:
Consumer mortgage 64,713 1,736 66,449 40 66,489
Investment property 40,503 495 40,998 154 41,152
Total residential real estate 105,216 2,231 107,447 194 107,641
Consumer installment 12,290 45 12,335 12,335
Total$ 399,637 2,855 402,492 1,117$ 403,609
December 31, 2013:
Commercial and industrial$ 57,558 167 57,725 55$ 57,780
Construction and land development 34,883 14 34,897 1,582 36,479
Commercial real estate:
Owner occupied 54,214 861 55,075 1,027 56,102
Other 118,389 118,389 429 118,818
Total commercial real estate 172,603 861 173,464 1,456 174,920
Residential real estate:
Consumer mortgage 56,191 745 69 57,005 866 57,871
Investment property 42,935 598 43,533 302 43,835
Total residential real estate 99,126 1,343 69 100,538 1,168 101,706
Consumer installment 12,789 100 4 12,893 12,893
Total$ 376,959 2,485 73 379,517 4,261$ 383,778
Allowance for Credit Losses on Financing Receivables [Table Text Block]
Year ended December 31
(In thousands)201420132012
Beginning balance$ 5,268$ 6,723$ 6,919
Charged-off loans (808) (2,020) (4,334)
Recovery of previously charged-off loans 326 165 323
Net charge-offs (482) (1,855) (4,011)
Provision for loan losses 50 400 3,815
Ending balance$ 4,836$ 5,268$ 6,723
(in thousands)Commercial and industrialConstruction and land DevelopmentCommercial Real EstateResidential Real EstateConsumer InstallmentTotal
Balance, December 31, 2011$9481,4703,0091,363129$ 6,919
Charge-offs(289)(231)(3,184)(545)(85)(4,334)
Recoveries5446 7113418 323
Net charge-offs(235)(185)(3,113)(411)(67)(4,011)
Provision992603,241174413,815
Balance, December 31, 2012$ 812 1,545 3,137 1,126 103$ 6,723
Charge-offs(514)(39)(262)(808)(397)(2,020)
Recoveries48648819 165
Net charge-offs(466)(33)(258)(720)(378)(1,855)
Provision40(1,146)307708491400
Balance, December 31, 2013$ 386 366 3,186 1,114 216$ 5,268
Charge-offs(46)(235)(438)(89)(808)
Recoveries71811911216 326
Net recoveries (charge-offs)25(227)119(326)(73)(482)
Provision228835(1,377)3313350
Balance, December 31, 2014$ 639 974 1,928 1,119 176$ 4,836
FinancingReceivableAllowanceforCreditLossAdditionalInformationTableTextBlock
Collectively evaluated (1)Individually evaluated (2)Total
AllowanceRecordedAllowanceRecordedAllowanceRecorded
for loaninvestmentfor loaninvestmentfor loaninvestment
(In thousands)lossesin loanslossesin loanslossesin loans
December 31, 2014:
Commercial and industrial$ 639 54,259 70 639 54,329
Construction and land development 974 36,693 605 974 37,298
Commercial real estate 1,734 190,306 194 1,700 1,928 192,006
Residential real estate 1,119 106,745 896 1,119 107,641
Consumer installment 176 12,335 176 12,335
Total$ 4,642 400,338 194 3,271 4,836 403,609
December 31, 2013:
Commercial and industrial$ 386 57,656 124 386 57,780
Construction and land development 278 34,897 88 1,582 366 36,479
Commercial real estate 3,014 171,987 172 2,933 3,186 174,920
Residential real estate 1,114 100,780 926 1,114 101,706
Consumer installment 216 12,893 216 12,893
Total$ 5,008 378,213 260 5,565 5,268 383,778
(1) Represents loans collectively evaluated for impairment in accordance with ASC 450-20, Loss Contingencies
(formerly FAS 5), and pursuant to amendments by ASU 2010-20 regarding allowance for unimpaired loans
(2) Represents loans individually evaluated for impairment in accordance with ASC 310-30, Receivables (formerly
FAS 114), and pursuant to amendments by ASU 2010-20 regarding allowance for impaired loans.
Financing Receivable Credit Quality Indicators [Table Text Block]
(In thousands) Pass Special MentionSubstandard AccruingNonaccrualTotal loans
December 31, 2014
Commercial and industrial$ 49,550 4,348 376 55$ 54,329
Construction and land development 35,911 226 556 605 37,298
Commercial real estate:
Owner occupied 49,900 1,905 228 263 52,296
Other 136,801 2,253 656 139,710
Total commercial real estate 186,701 4,158 884 263 192,006
Residential real estate:
Consumer mortgage 59,646 1,912 4,891 40 66,489
Investment property 39,348 624 1,026 154 41,152
Total residential real estate 98,994 2,536 5,917 194 107,641
Consumer installment 12,200 21 114 12,335
Total$ 383,356 11,289 7,847 1,117$ 403,609
December 31, 2013
Commercial and industrial$ 53,060 4,183 482 55$ 57,780
Construction and land development 33,616 180 1,101 1,582 36,479
Commercial real estate:
Owner occupied 53,430 770 875 1,027 56,102
Other 117,490 91 808 429 118,818
Total commercial real estate 170,920 861 1,683 1,456 174,920
Residential real estate:
Consumer mortgage 50,392 1,137 5,476 866 57,871
Investment property 40,517 1,310 1,706 302 43,835
Total residential real estate 90,909 2,447 7,182 1,168 101,706
Consumer installment 12,713 34 146 12,893
Total$ 361,218 7,705 10,594 4,261$ 383,778
Impaired Financing Receivables [Table Text Block]
December 31, 2014
(In thousands)Unpaid principal balance (1)Charge-offs and payments applied (2)Recorded investment (3)Related allowance
With no allowance recorded:
Commercial and industrial$7070
Construction and land development2,822(2,217)605
Commercial real estate:
Owner occupied331(68)263
Total commercial real estate331(68)263
Residential real estate:
Consumer mortgages934(192)742
Investment property180(26)154
Total residential real estate1,114(218)896
Total $4,337(2,503)1,834
With allowance recorded:
Commercial real estate:
Owner occupied846846102
Other59159192
Total commercial real estate1,4371,437194
Total $1,4371,437$ 194
Total impaired loans$5,774 (2,503)3,271$ 194
(1) Unpaid principal balance represents the contractual obligation due from the customer.
(2) Charge-offs and payments applied represents cumulative charge-offs taken, as well as interest payments that have been
applied against the outstanding principal balance.
(3) Recorded investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before
any related allowance for loan losses.
December 31, 2013
(In thousands)Unpaid principal balance (1)Charge-offs and payments applied (2)Recorded investment (3)Related allowance
With no allowance recorded:
Commercial and industrial$124124
Construction and land development2,879 (1,682)1,197
Commercial real estate:
Owner occupied1,217 (190)1,027
Other518 (89)429
Total commercial real estate1,735(279)1,456
Residential real estate:
Consumer mortgages952 (198)754
Investment property207 (35)172
Total residential real estate1,159(233)926
Total $5,897 (2,194)3,703
With allowance recorded:
Construction and land development452 (67)38588
Commercial real estate:
Owner occupied875875110
Other60260262
Total commercial real estate1,4771,477172
Total $1,929 (67)1,862$260
Total impaired loans$7,826 (2,261)5,565$260
(1) Unpaid principal balance represents the contractual obligation due from the customer.
(2) Charge-offs and payments applied represents cumulative charge-offs taken, as well as interest payments that have been
applied against the outstanding principal balance.
(3) Recorded investment represents the unpaid principal balance less charge-offs and payments applied; it is shown before
any related allowance for loan losses.
ScheduleOfAverageImpairedFinancingReceivableTableTextBlock
Year ended December 31, 2014Year ended December 31, 2013Year ended December 31, 2012
AverageTotal interestAverageTotal interestAverageTotal interest
recordedincomerecordedincomerecordedincome
(In thousands)investmentrecognizedinvestmentrecognizedinvestmentrecognized
Impaired loans:
Commercial and industrial$987$1889$19413
Construction and land
development1,0321,6033,888
Commercial real estate:
Owner occupied1,308401,972512,44964
Other872291,454122,621
Total commercial real estate2,180693,426635,07064
Residential real estate:
Consumer mortgages73143786861
Investment property164274652
Total residential real estate895431,0601,513
Total $4,205 119$6,277 72$10,665 77
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
TDRs
Related
(In thousands)AccruingNonaccrualTotalAllowance
December 31, 2014
Commercial and industrial$7070$
Construction and land development605605
Commercial real estate:
Owner occupied8462631,109102
Other59159192
Total commercial real estate1,4372631,700194
Residential real estate:
Consumer mortgages742742
Investment property154154
Total residential real estate742154896
Total $2,2491,0223,271$194
December 31, 2013
Commercial and industrial$124124$
Construction and land development1,5821,58288
Commercial real estate:
Owner occupied8752851,160110
Other6024291,03162
Total commercial real estate1,4777142,191172
Residential real estate:
Consumer mortgages754754
Investment property172172
Total residential real estate926926
Total $1,6013,2224,823$260
Pre-Post-
modificationmodification
outstandingoutstanding
Number ofrecordedrecorded
($ in thousands)contractsinvestmentinvestment
December 31, 2014
Commercial real estate:
Other1$590592
Total commercial real estate1590592
Residential real estate:
Consumer mortgages1712712
Total residential real estate1712712
Total 2$1,3021,304
December 31, 2013
Construction and land development1$390387
Commercial real estate:
Owner occupied1882882
Other21,0371,041
Total commercial real estate31,9191,923
Residential real estate:
Consumer mortgages3849844
Investment property1172172
Total residential real estate41,0211,016
Total 8$3,3303,326
December 31, 2012
Construction and land development4$5,4194,305
Commercial real estate:
Owner occupied43,1672,225
Other21,8031,657
Total commercial real estate64,9703,882
Residential real estate:
Consumer mortgages2863858
Investment property2567563
Total residential real estate41,4301,421
Total 14$ 11,819 9,608
Number ofRecorded
($ in thousands)Contractsinvestment (1)
December 31, 2014
Commercial real estate:
Owner occupied1$272
Total commercial real estate1272
Total 1$272
December 31, 2013
Construction and land development1$1,197
Commercial real estate:
Other1425
Total commercial real estate1425
Total 2$1,622
December 31, 2012
Construction and land development1$2,386
Total 1$2,386
(1) Amount as of applicable month end during the respective year for which there was a payment default.