XML 1034 R33.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
12 Months Ended
Dec. 31, 2012
Loans [Abstract]  
Schedule of net loans

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

 

                 
    2012     2011  
     

Commercial, industrial, and agricultural

  $ 257,091     $ 253,324  

Commercial mortgages

    261,791       242,511  

Residential real estate

    347,904       298,628  

Consumer

    58,668       53,471  

Credit cards

    4,800       4,412  

Overdrafts

    971       423  

Less: unearned discount

    (3,401     (2,886

allowance for loan losses

    (14,060     (12,615
   

 

 

   

 

 

 

    Loans, net

  $ 913,764     $ 837,268  
   

 

 

   

 

 

 
Allowance for loan losses

Transactions in the allowance for loan losses for the year ended December 31, 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

    (2,871     (401     (304     (1,279     (78     (257     (5,190

Recoveries

    45       -       1       91       18       99       254  

Provision for loan losses

    3,255       628       778       1,483       72       165       6,381  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2012

  $ 4,940     $ 4,697     $ 2,466     $ 1,699     $ 83     $ 175     $ 14,060  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Transactions in the allowance for loan losses for the year ended December 31, 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

    (1,796     (175     (217     (907     (39     (222     (3,356

Recoveries

    9       -       13       88       10       94       214  

Provision for loan losses

    2,781       1,134       279       662       4       77       4,937  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses, December 31, 2011

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Transactions in the allowance for loan losses for the year ended December 31, 2010 were as follows:

 

         

Balance, beginning of year

  $ 9,795  

Charge-offs

    (4,371

Recoveries

    238  
   

 

 

 

Net charge-offs

    (4,133

Provision for loan losses

    5,158  
   

 

 

 

Balance, end of year

  $ 10,820  
   

 

 

 
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 December 31, 2012 and 2011:

 

                                                         
December 31, 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

  $ 541     $ 131     $ 81     $ -     $ -     $ -     $ 753  

Collectively evaluated for impairment

    4,399       3,467       2,385       1,699       83       175       12,208  

Modified in a troubled debt restructuring

    -       1,099       -       -       -       -       1,099  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance balance

  $ 4,940     $ 4,697     $ 2,466     $ 1,699     $ 83     $ 175     $ 14,060  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Loans:

                                                       

Loans individually evaluated for impairment

  $ 2,623     $ 10,683     $ 593     $ -     $ -     $ -     $ 13,899  

Loans collectively evaluated for impairment

    253,048       240,907       347,311       58,668       4,800       971       905,705  

Loans modified in a troubled debt restructuring

    1,420       10,201       -       -       -       -       11,621  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 257,091     $ 261,791     $ 347,904     $ 58,668     $ 4,800     $ 971     $ 931,225  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                         
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     $ -     $ -     $ -     $ 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       -       -       -       -       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     $ -     $ -     $ -     $ 14,696  

Loans collectively evaluated for impairment

    247,209       226,366       298,504       53,471       4,412       423       830,385  

Loans modified in a troubled debt restructuring

    -       7,688       -       -       -       -       7,688  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loans balance

  $ 253,324     $ 242,511     $ 298,628     $ 53,471     $ 4,412     $ 423     $ 852,769  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Loans individually evaluated for impairment by portfolio segment

The following tables present information related to loans individually evaluated for impairment by portfolio segment as of December 31, 2012 and 2011 and for the years ended December 31, 2012, 2011, and 2010:

 

                         
December 31, 2012  

Unpaid
Principal

Balance

   

Recorded

Investment

   

Allowance
for Loan

Losses
Allocated

 
       

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 2,542     $ 1,792     $ 541  

Commercial mortgage

    5,870       5,329       1,230  

Residential real estate

    416       381       81  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    2,804       2,251       -  

Commercial mortgage

    17,285       15,555       -  

Residential real estate

    308       212       -  
   

 

 

   

 

 

   

 

 

 

Total

  $ 29,225     $ 25,520     $ 1,852  
   

 

 

   

 

 

   

 

 

 

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 4,329     $ 2,815     $ 329  

Commercial mortgage

    4,724       4,065       1,145  

Residential real estate

    187       124       19  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    3,892       3,300       -  

Commercial mortgage

    13,839       12,080       -  

Residential real estate

    -       -       -  
   

 

 

   

 

 

   

 

 

 

Total

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

 

 

   

 

 

   

 

 

 
Impaired financing receivables with related and not related allowances

The unpaid principal balance of impaired loans includes the Corporation’s recorded investment in the loan and amounts that have been charged off.

 

                         
   

Year Ended

December 31, 2012

 
   

Average

Recorded

Investment

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 
       
       

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 3,083     $ 4     $ 4  

Commercial mortgage

    5,504       3       3  

Residential real estate

    334       13       13  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    3,217       -       -  

Commercial mortgage

    12,723       -       -  

Residential real estate

    103       -       -  
   

 

 

   

 

 

   

 

 

 

Total

  $ 24,964     $ 20     $ 20  
   

 

 

   

 

 

   

 

 

 

 

                         
   

Year Ended

December 31, 2011

 
   

Average

Recorded

Investment

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 
       
       

With an allowance recorded:

                       

Commercial, industrial, and agricultural

  $ 3,711     $ 3     $ 3  

Commercial mortgage

    6,412       19       19  

Residential real estate

    179       4       4  

With no related allowance recorded:

                       

Commercial, industrial, and agricultural

    2,050       -       -  

Commercial mortgage

    6,040       -       -  

Residential real estate

    -       -       -  
   

 

 

   

 

 

   

 

 

 

Total

  $ 18,392     $ 26     $ 26  
   

 

 

   

 

 

   

 

 

 

 

         
   

Year ended December 31, 2010

 

Average recorded investment in impaired loans

  $ 12,106  

Interest income recognized during impairment

    383  

Cash-basis interest income recognized

    383  
Nonaccrual loans and loans past due over 90 days still accruing interest by class of loans

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

 

                                 
   

December 31, 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

  $ 3,073     $ -     $ 6,949     $ 10  

Commercial mortgages

    8,570       109       8,359       122  

Residential real estate

    2,792       18       1,254       157  

Consumer

    10       217       5       125  

Credit cards

    -       13       -       27  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 14,445     $ 357     $ 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 December 31, 2012 and 2011 by class of loans.

 

                                                 
December 31, 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

  $ 724     $ 157     $ 2,968     $ 3,849     $ 253,242     $ 257,091  

Commercial mortgages

    1,162       3,197       8,679       13,038       248,753       261,791  

Residential real estate

    1,390       641       2,700       4,731       343,173       347,904  

Consumer

    724       203       227       1,154       57,514       58,668  

Credit cards

    39       9       13       61       4,739       4,800  

Overdrafts

    -       -       -       -       971       971  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 4,039     $ 4,207     $ 14,587     $ 22,833     $ 908,392     $ 931,225  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

December 31, 2011

                                               

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       52,764       53,471  

Credit cards

    34       19       27       80       4,332       4,412  

Overdrafts

    -       -       -       -       423       423  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Restructured in a troubled debt

The following table presents the number of loans, loan balances, and specific reserves for loans that have been restructured in a troubled debt restructuring as of December 31, 2012 and December 31, 2011.

 

                                                 
   

December 31, 2012

   

December 31, 2011

 
    Number  of
Loans
    Loan
Balance
    Specific
Reserve
    Number  of
Loans
    Loan
Balance
    Specific
Reserve
 

Commercial, industrial, and agricultural

    2     $ 1,420     $ -       -     $ -     $ -  

Commercial mortgages

    8       10,201       1,099       3       7,688       228  

Residential real estate

    -       -       -       -       -       -  

Consumer

    -       -       -       -       -       -  

Credit cards

    -       -       -       -       -       -  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

    10     $ 11,621     $ 1,099       3     $ 7,688     $ 228  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Loans by Class Modified as Troubled Debt Restructurings

The following table presents loans by class modified as troubled debt restructurings that occurred during the years ended December 31, 2012 and 2011:

 

                         
   

Year Ended December 31, 2012

 
    Number of
Loans
    Pre-Modification
Outstanding Recorded
Investment
    Post-Modification
Outstanding Recorded
Investment
 

Commercial, industrial, and agricultural

    2     $ 1,455     $ 1,455  

Commercial mortgages

    5       2,717       2,717  

Residential real estate

    -       -       -  

Consumer

    -       -       -  

Credit cards

    -       -       -  
   

 

 

   

 

 

   

 

 

 

Total

    7     $ 4,172     $ 4,172  
   

 

 

   

 

 

   

 

 

 
   
   

Year Ended December 31, 2011

 
    Number of
Loans
    Pre-Modification
Outstanding Recorded
Investment
    Post-Modification
Outstanding Recorded
Investment
 

Commercial, industrial, and agricultural

    -     $ -     $ -  

Commercial mortgages

    2       6,041       6,041  

Residential real estate

    -       -       -  

Consumer

    -       -       -  

Credit cards

    -       -       -  
   

 

 

   

 

 

   

 

 

 

Total

    2     $ 6,041     $ 6,041  
   

 

 

   

 

 

   

 

 

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

Loans not rated as special mention, substandard, or doubtful are considered to be pass rated loans. All loans included in the following tables have been assigned a risk rating within 12 months of the balance sheet date.

 

                                         
December 31, 2012   Pass     Special
Mention
    Substandard     Doubtful     Total  

Commercial, industrial, and agricultural

  $ 234,835     $ 6,641     $ 15,459     $ 156     $ 257,091  

Commercial mortgages

    225,294       12,294       23,501       702       261,791  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 460,129     $ 18,935     $ 38,960     $ 858     $ 518,882  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           
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  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
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 December 31, 2012 and 2011:

 

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

Performing

  $ 345,094     $ 58,441     $ 4,787     $ 297,217     $ 53,341     $ 4,385  

Non-performing

    2,810       227       13       1,411       130       27  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 347,904     $ 58,668     $ 4,800     $ 298,628     $ 53,471     $ 4,412  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
Summary of holiday's loan portfolio

The Bank does not have any subprime loans. Holiday’s loan portfolio is summarized as follows at December 31, 2012 and 2011:

 

                 
    2012     2011  

Consumer

  $ 21,535     $ 18,176  

Residential real estate

    954       1,056  

Less: unearned discount

    (3,401     (2,886
   

 

 

   

 

 

 

Total

  $ 19,088     $ 16,346