XML 63 R21.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
6 Months Ended
Jun. 30, 2012
Loans [Abstract]  
Schedule of net loans

Total net loans at June 30, 2012 and December 31, 2011 are summarized as follows:

 

                 
     June 30,
2012
    December 31,
2011
 
     

Commercial, industrial, and agricultural

  $ 266,122     $ 253,324  

Commercial mortgages

    260,788       242,511  

Residential real estate

    325,200       298,628  

Consumer

    54,251       54,677  

Credit cards

    3,239       3,206  

Overdrafts

    284       423  

Less: unearned discount

    (3,117     (2,886

          allowance for loan losses

    (13,690     (12,615
   

 

 

   

 

 

 
     

Loans, net

  $ 893,077     $ 837,268  
   

 

 

   

 

 

 
Allowance for loan losses

Transactions in the allowance for loan losses for the three months ended June 30, 2012 were as follows:

 

                                                         
     Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  
               

Allowance for loan losses, April 1, 2012

  $ 4,942     $ 4,377     $ 1,997     $ 1,435     $ 96     $ 168     $ 13,015  

Charge-offs

    (422     (121     (137     (382     (14     (50     (1,126

Recoveries

    5       0       0       22       6       22       55  

Provision (benefit) for loan losses

    590       297       365       493       (7     8       1,746  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Allowance for loan losses, June 30, 2012

  $ 5,115     $ 4,553     $ 2,225     $ 1,568     $ 81     $ 148     $ 13,690  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions in the allowance for loan losses for the six months ended June 30, 2012 were as follows:

 

                                                         
     Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real
Estate
    Consumer     Credit
Cards
    Overdrafts     Total  
               

Allowance for loan losses, January 1, 2012

  $ 4,511     $ 4,470     $ 1,991     $ 1,404     $ 71     $ 168     $ 12,615  

Charge-offs

    (647     (236     (224     (638     (33     (117     (1,895

Recoveries

    8       0       0       49       7       56       120  

Provision for loan losses

    1,243       319       458       753       36       41       2,850  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Allowance for loan losses, June 30, 2012

  $ 5,115     $ 4,553     $ 2,225     $ 1,568     $ 81     $ 148     $ 13,690  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Transactions in the allowance for loan losses for the three months ended June 30, 2011 were as follows:

 

                                                         
     Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real Estate
    Consumer     Credit
Cards
    Overdrafts     Total  
               

Allowance for loan losses, April 1, 2011

  $ 3,732     $ 3,879     $ 1,879     $ 1,507     $ 96     $ 131     $ 11,224  

Charge-offs

    (173     (41     (63     (202     (7     (62     (548

Recoveries

    3       0       0       21       3       20       47  

Provision (benefit) for loan losses

    208       561       84       74       12       53       992  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2011

  $     3,770     $     4,399     $     1,900     $   1,400     $    104     $ 142     $   11,715  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions in the allowance for loan losses for the six months ended June 30, 2011 were as follows:

 

                                                         
     Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses, January 1, 2011

  $ 3,517     $ 3,511     $ 1,916     $ 1,561     $ 96     $ 219     $ 10,820  

Charge-offs

    (215     (88     (77     (462     (25     (115     (982

Recoveries

    4       0       0       45       5       54       108  

Provision (benefit) for loan losses

    464       976       61       256       28       (16     1,769  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, June 30, 2011

  $     3,770     $     4,399     $     1,900     $   1,400     $    104     $ 142     $   11,715  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Allowance for loan losses and the recorded investment in loans by portfolio segment

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and is based on the Corporation’s impairment method as of June 30, 2012 and December 31, 2011:

 

                                                         
June 30, 2012   Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses:

                                                       

Ending allowance balance attributable to loans:

                                                       

Individually evaluated for impairment

  $ 1,282     $ 347     $ 55     $ 0     $ 0     $ 0     $ 1,684  

Collectively evaluated for impairment

    3,833       3,434       2,170       1,568       81       148       11,234  

Modified in a troubled debt restructuring

    0       772       0       0       0       0       772  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 5,115     $ 4,553     $ 2,225     $ 1,568     $ 81     $ 148     $ 13,690  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Loans:

                                                       

Loans individually evaluated for impairment

  $ 7,778     $ 8,343     $ 628     $ 0     $ 0     $ 0     $ 16,749  

Loans collectively evaluated for impairment

    258,047       242,292       324,572       54,251       3,239       284       882,685  

Loans modified in a troubled debt restructuring

    297       10,153       0       0       0       0       10,450  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 266,122     $ 260,788     $ 325,200     $ 54,251     $ 3,239     $  284     $ 909,884  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                         
December 31, 2011   Commercial,
Industrial, and
Agricultural
    Commercial
Mortgages
    Residential
Real Estate
    Consumer     Credit
Cards
    Overdrafts     Total  

Allowance for loan losses:

                                                       

Ending allowance balance attributable to loans:

                                                       

Individually evaluated for impairment

  $ 329     $ 917     $ 19     $ 0     $ 0     $ 0     $ 1,265  

Collectively evaluated for impairment

    4,182       3,325       1,972       1,404       71       168       11,122  

Modified in a troubled debt restructuring

    —         228       0       0       0       0       228  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 4,511     $ 4,470     $ 1,991     $ 1,404     $ 71     $ 168     $ 12,615  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
               

Loans:

                                                       

Loans individually evaluated for impairment

  $ 6,115     $ 8,457     $ 124     $ 0     $ 0     $ 0     $ 14,696  

Loans collectively evaluated for impairment

    247,209       226,366       298,504       54,677       3,206       423       830,385  

Loans modified in a troubled debt restructuring

    —         7,688       0       0       0       0       7,688  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 253,324     $ 242,511     $ 298,628     $ 54,677     $ 3,206     $  423     $ 852,769  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Loans individually evaluated for impairment by portfolio

The following tables present information related to loans individually evaluated for impairment by portfolio segment as of June 30, 2012 and December 31, 2011 and for the three and six months ended June 30, 2012 and 2011:

 

                         
June 30, 2012   Unpaid Principal
Balance
    Recorded
Investment
    Allowance for Loan
Losses Allocated
 

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 6,636     $ 4,525     $ 1,282  

Commercial mortgage

    7,004       6,292       1,119  

Residential real estate

    598       492       55  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    8,812       8,097       0  

Commercial mortgage

    9,558       7,657       0  

Residential real estate

    136       136       0  
   

 

 

   

 

 

   

 

 

 
       

Total

  $ 32,744     $ 27,199     $ 2,456  
   

 

 

   

 

 

   

 

 

 

 

                         
December 31, 2011   Unpaid Principal
Balance
    Recorded
Investment
    Allowance for Loan
Losses Allocated
 

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 4,329     $ 2,815     $ 462  

Commercial mortgage

    4,724       4,065       1,012  

Residential real estate

    187       124       19  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    3,892       3,300       0  

Commercial mortgage

    13,839       12,080       0  

Residential real estate

    0       0       0  
   

 

 

   

 

 

   

 

 

 
       

Total

  $ 26,971     $ 22,384     $ 1,493  
   

 

 

   

 

 

   

 

 

 

 

                                                 
    Three Months Ended June 30, 2012     Six Months Ended June 30, 2012  
     Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Interest
Recognized
    Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Interest
Recognized
 

With an allowance recorded:

                                               

Commercial, industrial, and agricultural

  $ 3,528     $ 4     $ 4     $ 3,290     $ 4     $ 4  

Commercial mortgage

    6,031       0       0       5,376       0       0  

Residential real estate

    353       4       4       277       8       8  

With no related allowance recorded:

                                               

Commercial, industrial, and agricultural

    3,537       0       0       3,458       0       0  

Commercial mortgage

    12,123       0       0       12,108       0       0  

Residential real estate

    68       0       0       45       0       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total

  $ 25,640     $ 8     $ 8     $ 24,554     $ 12     $ 12  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                 
    Three Months Ended June 30, 2011     Six Months Ended June 30, 2011  
     Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Interest
Recognized
    Average
Recorded
Investment
    Interest
Income
Recognized
    Cash Basis
Interest
Recognized
 

With an allowance recorded:

                                               

Commercial, industrial, and agricultural

  $ 1,183     $ 0     $ 0     $ 1,660     $ 0     $ 0  

Commercial mortgage

    8,835       14       14       8,810       16       16  

Residential real estate

    185       0       0       202       0       0  

With no related allowance recorded:

                                               

Commercial, industrial, and agricultural

    2,411       0       0       1,607       0       0  

Commercial mortgage

    4,584       0       0       3,506       0       0  

Residential real estate

    0       0       0       0       0       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 17,198     $ 14     $ 14     $ 15,785     $ 16     $ 16  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Nonaccrual loans and loans past due over 90 days still on accrual by portfolio segment

The following table presents the recorded investment in nonaccrual loans and loans past due over 90 days still accruing interest by class of loans as of June 30, 2012 and December 31, 2011:

 

                                 
    June 30, 2012     December 31, 2011  
    Nonaccrual     Past Due
Over 90 Days
Still on Accrual
    Nonaccrual     Past Due
Over 90 Days
Still on Accrual
 

Commercial, industrial, and agricultural

  $ 7,354     $ 0     $ 6,949     $ 10  

Commercial mortgages

    8,530       0       8,359       122  

Residential real estate

    2,221       82       1,254       157  

Consumer

    4       187       5       125  

Credit cards

    0       15       0       27  
   

 

 

   

 

 

   

 

 

   

 

 

 
         

Total

  $ 18,109     $ 284     $ 16,567     $ 441  
   

 

 

   

 

 

   

 

 

   

 

 

 
Aging of the recorded investment in past due loans

The following table presents the aging of the recorded investment in past due loans as of June 30, 2012 and December 31, 2011 by class of loans. The recorded investment in loans excludes accrued interest and loan origination fees, net due to their insignificance.

 

                                                 
June 30, 2012   30-59 Days
Past Due
    60-89 Days
Past Due
    Greater Than
90 Days
Past Due
    Total
Past Due
    Loans Not
Past Due
    Total  
             

Commercial, industrial, and agricultural

  $ 246     $ 56     $ 4,946     $ 5,248     $ 260,874     $ 266,122  

Commercial mortgages

    813       422       8,530       9,765       251,023       260,788  

Residential real estate

    1,696       420       2,021       4,137       321,063       325,200  

Consumer

    587       132       191       910       53,341       54,251  

Credit cards

    11       28       15       54       3,185       3,239  

Overdrafts

    0       0       0       0       284       284  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total

  $ 3,353     $ 1,058     $ 15,703     $ 20,114     $ 889,770     $ 909,884  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                 
December 31, 2011   30-59 Days
Past Due
    60-89 Days
Past Due
    Greater Than
90 Days
Past Due
    Total Past
Due
    Loans Not
Past Due
    Total  

Commercial, industrial, and agricultural

  $ 239     $ 53     $ 6,959     $ 7,251     $ 246,073     $ 253,324  

Commercial mortgages

    1,064       2,620       7,043       10,727       231,784       242,511  

Residential real estate

    1,816       682       1,411       3,909       294,719       298,628  

Consumer

    392       185       130       707       53,970       54,677  

Credit cards

    34       19       27       80       3,126       3,206  

Overdrafts

    —         —         —         —         423       423  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total

  $ 3,545     $ 3,559     $ 15,570     $ 22,674     $ 830,095     $ 852,769  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Schedule of loan assigned a risk rating within 12 months of the balance sheet date

All loans included in the following tables have been assigned a risk rating within 12 months of the balance sheet date.

 

                                         
June 30, 2012   Pass     Special
Mention
    Substandard     Doubtful     Total  
           

Commercial, industrial, and agricultural

  $ 250,151     $ 1,566     $ 14,228     $ 177     $ 266,122  

Commercial mortgages

    236,706       1,385       21,985       712       260,788  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Total

  $ 486,857     $ 2,951     $ 36,213     $ 889     $ 526,910  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                         
December 31, 2011   Pass     Special
Mention
    Substandard     Doubtful     Total  
           

Commercial, industrial, and agricultural

  $ 223,457     $ 4,176     $ 25,490     $ 201     $ 253,324  

Commercial mortgages

    214,098       3,172       24,513       728       242,511  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Total

  $ 437,555     $ 7,348     $ 50,003     $ 929     $ 495,835  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Summary of holiday's loan portfolio

Holiday’s loan portfolio is summarized as follows at June 30, 2012 and December 31, 2011:

 

                 
     June 30,
2012
    December 31,
2011
 

Consumer

  $ 19,134     $ 18,176  

Residential real estate

    1,020       1,056  

Less: unearned discount

    (3,117     (2,886
   

 

 

   

 

 

 
     

Total

  $ 17,037     $ 16,346  
   

 

 

   

 

 

 
Recorded investment in residential and consumer loan based on payment activity

The following table presents the recorded investment in residential and consumer loans based on payment activity as of June 30, 2012 and December 31, 2011:

 

                                                 
    June 30, 2012     December 31, 2011  
     Residential
Real Estate
    Consumer     Credit
Cards
    Residential
Real Estate
    Consumer     Credit
Cards
 
             

Performing

  $ 322,897     $ 54,060     $ 3,224     $ 297,217     $ 54,547     $ 3,179  

Non-performing

    2,303       191       15       1,411       130       27  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
             

Total

  $ 325,200     $ 54,251     $ 3,239     $ 298,628     $ 54,677     $ 3,206