XML 69 R22.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables)
9 Months Ended
Sep. 30, 2013
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Allowance for Credit Losses on Financing Receivables [Table Text Block]
   

Activity in the Allowance for Loan Losses for the Three Months Ended September 30, 2013

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, June 30, 2013

  $ 1,032     $ 1,670     $ 3,029     $ 1,481     $ 111     $ 513     $ 116       7,952  

Charge-offs

    ---       (120

)

    ---       (8

)

    ---       (68

)

    ---       (196

)

Recoveries

    ---       ---       8       2       ---       21       ---       31  

Provision for loan losses

    (11

)

    334       553       (472

)

    (6

)

    (59

)

    (36

)

    303  

Balance, September 30, 2013

  $ 1,021     $ 1,884     $ 3,590     $ 1,003     $ 105     $ 407     $ 80     $ 8,090  
   

Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2013

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2012

  $ 1,070     $ 2,263     $ 3,442     $ 959     $ 142     $ 424     $ 49     $ 8,349  

Charge-offs

    (184

)

    (219

)

    (35

)

    (968

)

    ---       (274

)

    ---       (1,680

)

Recoveries

    ---       1       12       18       ---       61       ---       92  

Provision for loan losses

    135       (161

)

    171       994       (37

)

    196       31       1,329  

Balance, September 30, 2013

  $ 1,021     $ 1,884     $ 3,590     $ 1,003     $ 105     $ 407     $ 80     $ 8,090  
   

Activity in the Allowance for Loan Losses for the Three Months Ended September 30, 2012

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, June 30, 2012

  $ 1,396     $ 1,910     $ 3,257     $ 909     $ 111     $ 422     $ 163       8,168  

Charge-offs

    (51

)

    (33

)

    (592

)

    ---       ---       (40

)

    ---       (716

)

Recoveries

    ---       ---       ---       1       ---       23       ---       24  

Provision for loan losses

    (158

)

    95       872       (46

)

    34       (5

)

    (14

)

    778  

Balance, September 30, 2012

  $ 1,187     $ 1,972     $ 3,537     $ 864     $ 145     $ 400     $ 149     $ 8,254  
   

Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2012

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2011

  $ 1,079     $ 1,245     $ 3,515     $ 1,473     $ 232     $ 403     $ 121     $ 8,068  

Charge-offs

    (640

)

    (278

)

    (1,329

)

    (5

)

    ---       (192

)

    ---       (2,444

)

Recoveries

    13       2       ---       2       ---       59       ---       76  

Provision for loan losses

    735       1,003       1,351       (606

)

    (87

)

    130       28       2,554  

Balance, September 30, 2012

  $ 1,187     $ 1,972     $ 3,537     $ 864     $ 145     $ 400     $ 149     $ 8,254  
   

Allowance for Loan Losses as of September 30, 2013

   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

   

Individually evaluated for impairment

  $ ---     $ 11     $ 617     $ 3     $ ---     $ ---     $ ---     $ 631    

Collectively evaluated for impairment

    1,021       1,873       2,973       1,000       105       407       80       7,459    

Total

  $ 1,021     $ 1,884     $ 3,590     $ 1,003     $ 105     $ 407     $ 80     $ 8,090    
   

Allowance for Loan Losses as of December 31, 2012

   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

   

Individually evaluated for impairment

  $ ---     $ 43     $ 273     $ 231     $ ---     $ 7     $ ---     $ 554    

Collectively evaluated for impairment

    1,070       2,220       3,169       728       142       417       49       7,795    

Total

  $ 1,070     $ 2,263     $ 3,442     $ 959     $ 142     $ 424     $ 49     $ 8,349    
   

Loans as of September 30, 2013

   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

   

Individually evaluated for impairment

  $ 2,992     $ 1,199     $ 12,719     $ 112     $ ---     $ 24     $ ---     $ 17,046    

Collectively evaluated for impairment

    52,030       145,248       289,171       31,217       28,332       28,508       ---       574,506    

Total loans

  $ 55,022     $ 146,447     $ 301,890     $ 31,329     $ 28,332     $ 28,532     $ ---     $ 591,552    
   

Loans as of December 31, 2012

   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

   

Individually evaluated for impairment

  $ 6,643     $ 864     $ 10,329     $ 574     $ ---     $ 46     $ ---     $ 18,456    

Collectively evaluated for impairment

    43,670       142,398       293,979       36,775       26,169       31,668       ---       574,659    

Total

  $ 50,313     $ 143,262     $ 304,308     $ 37,349     $ 26,169     $ 31,714     $ ---     $ 593,115    
   

Nine Months Ended

September 30,

   

Year Ended

December 31,

 
   

2013

   

2012

   

2012

 

Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees

    1.37 %

 

    1.40 %

 

    1.41 %

 

Ratio of net charge-offs to average loans, net of unearned income and deferred fees(1)

    0.36 %

 

    0.54 %

 

    0.49 %

 

   

September 30,

 

December 31,

   

2013

 

2012

 

2012

Nonperforming assets:

                       

Nonaccrual loans

  $ 10,194     $ 3,876     $ 10,870  

Restructured loans in nonaccrual

    1,042       2,254       2,151  

Total nonperforming loans

    11,236       6,130       13,021  

Other real estate owned, net

    973       1,894       1,435  

Total nonperforming assets

  $ 12,209     $ 8,024     $ 14,456  

Ratio of nonperforming assets to loans, net of unearned income and deferred fees, plus other real estate owned

    2.06

%

    1.35

%

    2.44

%

Ratio of allowance for loan losses to nonperforming loans(1)

    72.00

%

    134.65

%

    64.12

%

   

September 30,

 

December 31,

   

2013

 

2012

 

2012

Loans past due 90 days or more and still accruing

  $ 149     $ 114     $ 170  

Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees

    0.03

%

    0.02

%

    0.03

%

Accruing restructured loans

  $ 6,545     $ 2,021     $ 2,005  

Impaired loans:

                       

Impaired loans with no valuation allowance

  $ 14,874     $ 11,063     $ 16,974  

Impaired loans with a valuation allowance

    2,172       902       1,482  

Total impaired loans

  $ 17,046     $ 11,965     $ 18,456  

Valuation allowance

    (631

)

    (327

)

    (554

)

Impaired loans, net of allowance

  $ 16,415     $ 11,638     $ 17,902  

Average recorded investment in impaired loans(1)

  $ 17,357     $ 13,831     $ 13,540  

Interest income recognized on impaired loans, after designation as impaired

  $ 159     $ 292     $ 9  

Amount of income recognized on a cash basis

  $ ---     $ ---     $ ---  
Impaired Financing Receivables [Table Text Block]
   

Impaired Loans as of September 30, 2013

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Real Estate Construction

                                       

Construction, residential

  $ 123     $ 118     $ 118     $ ---     $ ---  

Construction, other

    2,869       2,854       2,854       ---       ---  

Consumer Real Estate

                                       

Equity lines

    ---       ---       ---       ---       ---  

Residential closed-end first liens

    760       762       214       548       4  

Residential closed-end junior liens

    310       312       48       264       7  

Investor-owned residential real estate

    129       131       131       ---       ---  

Commercial Real Estate

                                       

Multifamily real estate

    3,970       3,967       3,967       ---       ---  

Commercial real estate, owner-occupied

    5,271       5,274       3,713       1,561       617  

Commercial real estate, other

    3,478       3,478       3,478       ---       ---  

Commercial Non Real Estate

                                       

Commercial and Industrial

    112       112       4       108       3  

Public Sector and IDA

                                       

Public sector and IDA

    ---       ---       ---       ---       ---  

Consumer Non Real Estate

                                       

Credit cards

    ---       ---       ---       ---       ---  

Automobile

    24       24       24       ---       ---  

Other consumer loans

    ---       ---       ---       ---       ---  

Total

  $ 17,046     $ 17,032     $ 14,551     $ 2,481     $ 631  
   

Impaired Loans as of December 31, 2012

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Real Estate Construction

                                       

Construction, residential

  $ 123     $ 118     $ 118     $ ---     $ ---  

Construction, other

    6,520       6,487       6,487       ---       ---  
                                         

Consumer Real Estate

                                       

Equity lines

    ---       ---       ---       ---       ---  

Residential closed-end first liens

    783       785       634       151       43  

Residential closed-end junior liens

    81       81       81       ---       ---  
                                         

Commercial Real Estate

                                       

Multifamily real estate

    5,284       5,288       5,288       ---       ---  

Commercial real estate, owner-occupied

    5,045       5,043       4,293       750       273  

Commercial real estate, other

    ---       ---       ---       ---       ---  
                                         

Commercial Non Real Estate

                                       

Commercial and Industrial

    574       574       39       535       231  
                                         

Public Sector and IDA

                                       

Public sector and IDA

    ---       ---       ---       ---       ---  
                                         

Consumer Non Real Estate

                                       

Credit cards

    ---       ---       ---       ---       ---  

Automobile

    46       46       ---       46       7  

Other consumer loans

    ---       ---       ---       ---       ---  

Total

  $ 18,456     $ 18,422     $ 16,940     $ 1,482     $ 554  
Past Due Financing Receivables [Table Text Block]
   

30 – 89

Days Past Due

   

90 or More

Days Past Due

   

90 or More

Days Past Due

and Still Accruing

   

Nonaccruals (Including

Impaired Nonaccruals)

 

Real Estate Construction

                               

Construction, residential

  $ ---     $ 123     $ ---     $ 123  

Construction, other

    46       2,869       ---       2,869  

Consumer Real Estate

                               

Equity lines

    5       ---       ---       ---  

Residential closed-end first liens

    1,045       338       146       447  

Residential closed-end junior liens

    54       77       ---       78  

Investor-owned residential real estate

    170       53       ---       52  

Commercial Real Estate

                               

Multifamily real estate

    433       3,278       ---       3,970  

Commercial real estate, owner-occupied

    573       3,540       ---       3,540  

Commercial real estate, other

    35       ---       ---       ---  

Commercial Non Real Estate

                               

Commercial and Industrial

    182       43       ---       133  

Public Sector and IDA

                               

Public sector and IDA

    ---       ---       ---       ---  

Consumer Non Real Estate

                               

Credit cards

    20       2       2       ---  

Automobile

    190       24       1       24  

Other consumer loans

    61       ---       ---       ---  

Total

  $ 2,814     $ 10,347     $ 149     $ 11,236  
   

30 – 89

Days Past

Due

   

90 or More

Days Past Due

   

90 or More

Days Past Due

and Still

Accruing

   

Nonaccruals (Including

Impaired Nonaccruals)

 

Real Estate Construction

                               

Construction, residential

  $ ---     $ 123     $ ---     $ 123  

Construction, other

    31       89       ---       3,109  
                                 

Consumer Real Estate

                               

Equity lines

    22       30       30       98  

Residential closed-end first liens

    1,507       605       126       801  

Residential closed-end junior liens

    121       39       ---       120  
                                 

Commercial Real Estate

                               

Multifamily real estate

    671       261       ---       4,624  

Commercial real estate, owner-occupied

    1,113       ---       ---       3,536  

Commercial real estate, other

    40       2,089       ---       ---  
                                 

Commercial Non Real Estate

                               

Commercial and Industrial

    291       505       ---       561  
                                 

Public Sector and IDA

                               

Public sector and IDA

    ---       ---       ---       ---  
                                 

Consumer Non Real Estate

                               

Credit cards

    20       4       4       ---  

Automobile

    142       10       10       49  

Other consumer loans

    132       ---       ---       ---  

Total

  $ 4,090     $ 3,755     $ 170     $ 13,021  
Financing Receivable Credit Quality Indicators [Table Text Block]
   

Pass

   

Special

Mention

   

Classified

(Excluding Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 17,451     $ 158     $ ---  

Construction, other

    34,375       30       16  

Consumer Real Estate

                       

Equity lines

    16,289       33       ---  

Closed-end first liens

    81,171       1,446       1,605  

Closed-end junior liens

    4,856       166       35  

Investor-owned residential real estate

    39,550       ---       97  

Commercial Real Estate

                       

Multifamily residential real estate

    64,940       305       752  

Commercial real estate owner-occupied

    126,418       2,501       679  

Commercial real estate, other

    89,525       964       3,087  

Commercial Non Real Estate

                       

Commercial and Industrial

    30,070       916       231  

Public Sector and IDA

                       

States and political subdivisions

    28,332       ---       ---  

Consumer Non Real Estate

                       

Credit cards

    7,054       ---       ---  

Automobile

    11,964       217       5  

Other consumer

    9,215       53       ---  

Total

  $ 561,210     $ 6,789     $ 6,507  
   

Pass

   

Special

Mention

   

Classified

(Excluding

Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 14,344     $ 158     $ ---  

Construction, other

    29,011       ---       120  
                         

Consumer Real Estate

                       

Equity lines

    17,742       100       182  

Closed-end first liens

    113,893       652       2,413  

Closed-end junior liens

    6,713       119       138  
                         

Commercial Real Estate

                       

Multifamily residential real estate

    36,421       ---       324  

Commercial real estate owner-occupied

    160,188       253       1,079  

Commercial real estate, other

    92,628       3,112       ---  
                         

Commercial Non Real Estate

                       

Commercial and Industrial

    36,372       99       318  
                         

Public Sector and IDA

                       

States and political subdivisions

    26,170       ---       ---  
                         

Consumer Non Real Estate

                       

Credit cards

    6,690       ---       ---  

Automobile

    12,344       101       56  

Other consumer

    11,815       45       105  

Total

  $ 564,331     $ 4,639     $ 4,735  
Average Recorded Investment and Interest Income Recognized [Member] | Current Period [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Impaired Financing Receivables [Table Text Block]
   

Average Investment and Interest Income for Impaired Loans

   

For the Three Months Ended September 30, 2013

   

For the Nine Months Ended September 30, 2013

   

Average Recorded Investment(1)

   

Interest Income Recognized

   

Average Recorded Investment(1)

   

Interest Income Recognized

   

Real Estate Construction

                                 

Construction, residential

  $ 118     $ ---     $ 118     $ ---    

Construction, other

    3,005       ---       3,005       ---    

Consumer Real Estate

                                 

Equity lines

    ---       ---       ---       ---    

Residential closed-end first liens

    863       2       729       4    

Residential closed-end junior liens

    410       2       238       2    

Investor-owned residential real estate

    131       2       100       4    

Commercial Real Estate

                                 

Multifamily real estate

    4,133       ---       4,189       ---    

Commercial real estate, owner-occupied

    5,424       28       5,073       82    

Commercial real estate, other

    3,489       22       3,492       65    

Commercial Non Real Estate

                                 

Commercial and industrial

    138       1       380       2    

Public Sector and IDA

                                 

Public sector and IDA

    ---       ---       ---       ---    

Consumer Non Real Estate

                                 

Credit cards

    ---       ---       ---       ---    

Automobile

    26       ---       33       ---    

Other consumer

    ---       ---       ---       ---    

Total

  $ 17,737     $ 57     $ 17,357     $ 159    
Average Recorded Investment and Interest Income Recognized [Member] | Previous Period [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Impaired Financing Receivables [Table Text Block]
   

Average Investment and Interest Income for Impaired Loans

 
   

For the Year Ended

December 31, 2012

 
   

Average Recorded Investment(1)

   

Interest Income Recognized

 

Real Estate Construction

               

Construction, residential

  $ 1,171     $ ---  

Construction, other

    4,290       1  
                 

Commercial Real Estate

               

Equity lines

    101       ---  

Residential closed-end first liens

    873       2  

Residential closed-end junior liens

    234       ---  
                 

Commercial Real Estate

               

Multifamily real estate

    1,466       5  

Commercial real estate, owner-occupied

    4,806       1  

Commercial real estate, other

    ---       ---  
                 

Commercial Non Real Estate

               

Commercial and Industrial

    570       ---  
                 

Public Sector and IDA

               

Public sector and IDA

    ---       ---  
                 

Consumer Non Real Estate

               

Credit cards

    ---       ---  

Automobile

    4       ---  

Other consumer

    25       ---  

Total

  $ 13,540     $ 9  
Including Impairment Accrued [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

Restructurings That Occurred During the Three Months Ended

September 30, 2013

 
   

Number of

Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-

Modification Outstanding Principal Balance

   

Impairment

Accrued

 

Consumer Real Estate

                               

Residential closed-end first liens

    1     $ 241     $ 309     $ ---  

Commercial Non Real Estate

                               

Commercial and industrial

    1       32       45       1  

Total

    2     $ 273     $ 354     $ 1  
   

Restructurings That Occurred During the Nine Months Ended

September 30, 2013

 
   

Number of

Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-Modification Outstanding Principal Balance

   

Impairment

Accrued

 

Consumer Real Estate

                               

Residential closed-end first liens

    2     $ 453     $ 525     $ 3  

Residential closed-end junior liens

    1       262       267       7  

Commercial Real Estate

                               

Commercial real estate, owner-occupied

    1       154       239       ---  

Commercial real estate, other

    1       3,500       3,500       ---  

Commercial Non Real Estate

                               

Commercial and industrial

    1       32       45       1  

Total

    6     $ 4,401     $ 4,576     $ 11  
Not Including Impairment Accrued [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

Restructurings That Occurred During the Three Months Ended

September 30, 2012

 
   

Number of

Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-Modification Outstanding Principal Balance

 

Consumer Real Estate

                       

Residential closed-end first liens

    1     $ 38     $ 38  

Commercial Real Estate

                       

Commercial real estate, owner occupied

    1       193       193  

Total

    2     $ 231     $ 231  
   

Restructurings That Occurred During the Nine Months Ended

September 30, 2012

 
   

Number of

Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-Modification Outstanding Principal Balance

 

Consumer Real Estate

                       

Residential closed-end first liens

    5     $ 383     $ 402  

Residential closed-end junior liens

    1       143       147  

Commercial Real Estate

                       

Commercial real estate, owner occupied

    3       890       895  

Commercial Non Real Estate

                       

Commercial and Industrial

    1       400       400  

Total

    10     $ 1,816     $ 1,844  
Year 2013 [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

Restructured Loans That Defaulted

And Were Modified Within 12 Months Prior to Default

   

Default During the 3 Month Period Ended

September 30, 2013

   

Default During the 9 Month Period Ended

September 30, 2013

   

Number of

Contracts

   

Principal

Balance

   

Impairment

Accrued

   

Number of

Contracts

   

Principal

Balance

   

Impairment

Accrued

   

Consumer Real Estate

                                                 

Residential closed-end first liens

    1     $ 26     $ 1       1     $ 26     $ 1    

Residential closed-end junior liens

    1       47       ---       1       47       ---    

Commercial Real Estate

                                                 

Commercial real estate owner-occupied

    2       664       352       3       857       352    

Commercial Non Real Estate

                                                 

Commercial and industrial

    1       137       ---       1       137       ---    

Total

    5     $ 874     $ 353       6     $ 1,067     $ 353    
Year 2012 [Member]
 
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans (Tables) [Line Items]  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

Restructured Loans That Defaulted

And Were Modified Within 12 Months Prior to Default

   

Default During the 3 Month Period Ended

September 30, 2012

   

Default During the 9 Month Period Ended

September 30, 2012

   

Number of

Contracts

   

Principal

Balance

   

Impairment

Accrued

   

Number of

Contracts

   

Principal

Balance

   

Impairment

Accrued

   

Consumer Real Estate

                                                 

Residential closed-end first liens

    1     $ 96     $ ---       1     $ 96     $ ---    

Residential closed-end junior liens

    1       84       ---       1       84       ---    

Commercial Real Estate

                                                 

Commercial real estate owner-occupied

    2       861       21       2       861       21    

Total

    4     $ 1,041     $ 21       4     $ 1,041     $ 21