XML 89 R12.htm IDEA: XBRL DOCUMENT
v2.4.0.8

Note 4 - Loans and Related Allowance for Loan Losses | 12 Months Ended
--- | ---
Dec. 31, 2013
Receivables [Abstract] |
Loans, Notes, Trade and Other Receivables Disclosure [Text Block] |
4. | LOANS AND RELATED ALLLOWANCE FOR LOAN LOSSES
Major classifications of loans at December 31 are summarized as follows (in thousands):
|  | 2013 |  |  | 2012 |
Commercial and industrial |  | $ | 54,498 |  |  | $ | 62,188 |
Real estate - construction |  |  | 25,601 |  |  |  | 22,522 |
Real estate - mortgage: |  |  |  |  |  |  |  |
Residential |  |  | 210,310 |  |  |  | 203,872 |
Commercial |  |  | 141,171 |  |  |  | 115,734 |
Consumer installment |  |  | 4,145 |  |  |  | 4,117 |
|  |  | 435,725 |  |  |  | 408,433 |
Less allowance for loan and lease loss |  |  | (7,046 | ) |  |  | (7,779 | )
Net loans |  | $ | 428,679 |  |  | $ | 400,654 |
The Company’s primary business activity is with customers located within its local trade area, eastern Geauga County, and contiguous counties to the north, east, and south. The Company also serves the central Ohio market with offices in Dublin and Westerville, Ohio. Commercial, residential, consumer, and agricultural loans are granted. Although the Company has a diversified loan portfolio at December 31, 2013 and 2012, loans outstanding to individuals and businesses are dependent upon the local economic conditions in its immediate trade area. The following table summarizes the primary segments of the loan portfolio and the allowance for loan and lease loss as of December 31, 2013 and 2012 (in thousands):
|  |  |  |  |  |  |  |  |  | Real Estate- Mortgage |  |  |  |  |  |  |  |  |
December 31, 2013 |  | Commercial and industrial |  |  | Real estate- construction |  |  | Residential |  |  | Commercial |  |  | Consumer installment |  |  | Total |
Loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Individually evaluated for impairment |  | $ | 1,891 |  |  | $ | 4,011 |  |  | $ | 5,882 |  |  | $ | 7,175 |  |  | $ | 6 |  |  | $ | 18,965 |
Collectively evaluated for impairment |  |  | 52,607 |  |  |  | 21,590 |  |  |  | 204,428 |  |  |  | 133,996 |  |  |  | 4,139 |  |  |  | 416,760 |
Total loans |  | $ | 54,498 |  |  | $ | 25,601 |  |  | $ | 210,310 |  |  | $ | 141,171 |  |  | $ | 4,145 |  |  | $ | 435,725 |
|  |  |  |  |  |  |  |  |  | Real estate- Mortgage |  |  |  |  |  |  |  |  |
December 31, 2012 |  | Commercial and industrial |  |  | Real estate- construction |  |  | Residential |  |  | Commercial |  |  | Consumer installment |  |  | Total |
Loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Individually evaluated for impairment |  | $ | 4,592 |  |  | $ | 3,993 |  |  | $ | 5,761 |  |  | $ | 6,914 |  |  | $ | 28 |  |  | $ | 21,288 |
Collectively evaluated for impairment |  |  | 57,596 |  |  |  | 18,529 |  |  |  | 198,111 |  |  |  | 108,820 |  |  |  | 4,089 |  |  |  | 387,145 |
Total loans |  | $ | 62,188 |  |  | $ | 22,522 |  |  | $ | 203,872 |  |  | $ | 115,734 |  |  | $ | 4,117 |  |  | $ | 408,433 |
|  |  |  |  |  |  |  |  |  | Real Estate- Mortgage |  |  |  |  |  |  |  |  |
December 31, 2013 |  | Commercial and industrial |  |  | Real estate- construction |  |  | Residential |  |  | Commercial |  |  | Consumer installment |  |  | Total |
Allowance for loan and lease loss: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Ending allowance balance attributable to loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Individually evaluated for impairment |  | $ | 179 |  |  | $ | 210 |  |  | $ | 855 |  |  | $ | 563 |  |  | $ | - |  |  | $ | 1,807 |
Collectively evaluated for impairment |  |  | 435 |  |  |  | 366 |  |  |  | 2,809 |  |  |  | 1,607 |  |  |  | 22 |  |  |  | 5,239 |
Total ending allowance balance |  | $ | 614 |  |  | $ | 576 |  |  | $ | 3,664 |  |  | $ | 2,170 |  |  | $ | 22 |  |  | $ | 7,046 |
|  |  |  |  |  |  |  |  |  | Real Estate- Mortgage |  |  |  |  |  |  |  |  |
December 31, 2012 |  | Commercial and industrial |  |  | Real estate- construction |  |  | Residential |  |  | Commercial |  |  | Consumer installment |  |  | Total |
Allowance for loan and lease loss: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Ending allowance balance attributable to loans: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Individually evaluated for impairment |  | $ | 1,189 |  |  | $ | 933 |  |  | $ | 600 |  |  | $ | 960 |  |  | $ | 6 |  |  | $ | 3,688 |
Collectively evaluated for impairment |  |  | 543 |  |  |  | 190 |  |  |  | 2,272 |  |  |  | 1,031 |  |  |  | 55 |  |  |  | 4,091 |
Total ending allowance balance |  | $ | 1,732 |  |  | $ | 1,123 |  |  | $ | 2,872 |  |  | $ | 1,991 |  |  | $ | 61 |  |  | $ | 7,779 |
The Company’s loan portfolio is segmented to a level that allows management to monitor risk and performance. The portfolio is segmented into Commercial and Industrial (“C&I”), Real Estate Construction, Real Estate - Mortgage which is further segmented into Residential and Commercial real estate, and Consumer Installment Loans. The C&I loan segment consists of loans made for the purpose of financing the activities of commercial customers. The residential mortgage loan segment consists of loans made for the purpose of financing the activities of residential homeowners. The commercial mortgage loan segment consists of loans made for the purpose of financing the activities of commercial real estate owners and operators. The consumer loan segment consists primarily of installment loans and overdraft lines of credit connected with customer deposit accounts. Management evaluates individual loans in all of the commercial segments for possible impairment if the loan is greater than $150,000 and if the loan either is in nonaccrual status, or is risk rated Special Mention or Substandard and is greater than 90 days past due. Loans are considered to be impaired when, based on current information and events, it is probable that the Company will be unable to collect the scheduled payments of principal or interest when due according to the contractual terms of the loan agreement. Factors considered by management in evaluating impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower’s prior payment record, and the amount of the shortfall in relation to the principal and interest owed. The Company does not separately evaluate individual consumer and residential mortgage loans for impairment, unless such loans are part of a larger relationship that is impaired. Once the determination has been made that a loan is impaired, the determination of whether a specific allocation of the allowance is necessary is measured by comparing the recorded investment in the loan to the fair value of the loan using one of three methods: (a) the present value of expected future cash flows discounted at the loan’s effective interest rate; (b) the loan’s observable market price; or (c) the fair value of the collateral less selling costs. The method is selected on a loan-by-loan basis, with management primarily utilizing the fair value of collateral method. The evaluation of the need and amount of a specific allocation of the allowance and whether a loan can be removed from impairment status is made on a quarterly basis. The Company’s policy for recognizing interest income on impaired loans does not differ from its overall policy for interest recognition. The following tables present impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary (in thousands):
December 31, 2013 |
Impaired Loans |
|  |  |  |  |  | Unpaid |  |  |  |  |
|  | Recorded |  |  | Principal |  |  | Related |
|  | Investment |  |  | Balance |  |  | Allowance |
With no related allowance recorded: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 1,357 |  |  | $ | 1,357 |  |  | $ | - |
Real estate - construction |  |  | 124 |  |  |  | 124 |  |  |  | - |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 2,704 |  |  |  | 2,892 |  |  |  | - |
Commercial |  |  | 5,093 |  |  |  | 5,093 |  |  |  | - |
Consumer installment |  |  | 6 |  |  |  | 6 |  |  |  | - |
Total |  | $ | 9,284 |  |  | $ | 9,472 |  |  | $ | - |
With an allowance recorded: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 534 |  |  | $ | 534 |  |  | $ | 179 |
Real estate - construction |  |  | 3,887 |  |  |  | 3,887 |  |  |  | 210 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 3,178 |  |  |  | 3,217 |  |  |  | 855 |
Commercial |  |  | 2,082 |  |  |  | 2,082 |  |  |  | 563 |
Total |  | $ | 9,681 |  |  | $ | 9,720 |  |  | $ | 1,807 |
Total: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 1,891 |  |  | $ | 1,891 |  |  | $ | 179 |
Real estate - construction |  |  | 4,011 |  |  |  | 4,011 |  |  |  | 210 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 5,882 |  |  |  | 6,109 |  |  |  | 855 |
Commercial |  |  | 7,175 |  |  |  | 7,175 |  |  |  | 563 |
Consumer installment |  |  | 6 |  |  |  | 6 |  |  |  | - |
Total |  | $ | 18,965 |  |  | $ | 19,192 |  |  | $ | 1,807 |
December 31, 2012 |
Impaired Loans |
|  |  |  |  |  | Unpaid |  |  |  |  |
|  | Recorded |  |  | Principal |  |  | Related |
|  | Investment |  |  | Balance |  |  | Allowance |
With no related allowance recorded: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 1,230 |  |  | $ | 1,229 |  |  | $ | - |
Real estate - construction |  |  | 308 |  |  |  | 308 |  |  |  | - |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 2,716 |  |  |  | 2,729 |  |  |  | - |
Commercial |  |  | 4,143 |  |  |  | 4,164 |  |  |  | - |
Consumer installment |  |  | 11 |  |  |  | 11 |  |  |  | - |
Total |  | $ | 8,408 |  |  | $ | 8,441 |  |  | $ | - |
With an allowance recorded: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 3,362 |  |  | $ | 3,367 |  |  | $ | 1,189 |
Real estate - construction |  |  | 3,685 |  |  |  | 3,685 |  |  |  | 933 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 3,045 |  |  |  | 3,054 |  |  |  | 600 |
Commercial |  |  | 2,771 |  |  |  | 2,776 |  |  |  | 960 |
Consumer installment |  |  | 17 |  |  |  | 17 |  |  |  | 6 |
Total |  | $ | 12,880 |  |  | $ | 12,899 |  |  | $ | 3,688 |
Total: |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 4,592 |  |  | $ | 4,596 |  |  | $ | 1,189 |
Real estate - construction |  |  | 3,993 |  |  |  | 3,993 |  |  |  | 933 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 5,761 |  |  |  | 5,783 |  |  |  | 600 |
Commercial |  |  | 6,914 |  |  |  | 6,940 |  |  |  | 960 |
Consumer installment |  |  | 28 |  |  |  | 28 |  |  |  | 6 |
Total |  | $ | 21,288 |  |  | $ | 21,340 |  |  | $ | 3,688 |
The tables above include troubled debt restructuring totaling $6.1 million and $4.6 million as of December 31, 2013 and 2012, respectively. The following table presents interest income by class, recognized on impaired loans (in thousands):
|  | As of December 31, 2013 |  |  | As of December 31, 2012 |  |  | As of December 31, 2011 |
|  | Average Recorded Investment |  |  | Interest Income Recognized |  |  | Average Recorded Investment |  |  | Interest Income Recognized |  |  | Average Recorded Investment |  |  | Interest Income Recognized |
Total: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 2,187 |  |  | $ | 119 |  |  | $ | 2,776 |  |  | $ | 348 |  |  | $ | 1,637 |  |  | $ | 58 |
Real estate - construction |  |  | 3,743 |  |  |  | 183 |  |  |  | 2,798 |  |  |  | 156 |  |  |  | 4,521 |  |  |  | 216 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 5,380 |  |  |  | 293 |  |  |  | 4,263 |  |  |  | 338 |  |  |  | 3,188 |  |  |  | 157 |
Commercial |  |  | 6,500 |  |  |  | 493 |  |  |  | 4,717 |  |  |  | 543 |  |  |  | 5,083 |  |  |  | 97 |
Consumer installment |  |  | 13 |  |  |  | 1 |  |  |  | 27 |  |  |  | 3 |  |  |  | 24 |  |  |  | 2 |
The following tables present the number of loan modifications by class and the corresponding recorded investment (in thousands): Modifications For the year ended of December 31, 2013
|  | Number of Contracts |  |  | Pre-Modification Outstanding |
|  | Rate |  |  |  |  |  |  |  |  |  |  | Recorded |
Troubled Debt Restructurings |  | Forgiveness |  |  | Other |  |  | Total |  |  | Investment |
Commercial and industrial |  |  | 6 |  |  |  | 1 |  |  |  | 7 |  |  | $ | 1,264 |
Real estate- mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 7 |  |  |  | - |  |  |  | 7 |  |  |  | 784 |
Commercial |  |  | 2 |  |  |  | - |  |  |  | 2 |  |  |  | 834 |
Troubled Debt Restructurings subsequently defaulted |  | Number of Contracts |  |  | Recorded Investment |
Commercial and industrial |  |  | 5 |  |  | $ | 574 |
Real estate- mortgage: |  |  |  |  |  |  |  |
Commercial |  |  | 1 |  |  |  | 190 |
Modifications For the year ended of December 31, 2012
|  | Number of Contracts |  |  | Pre-Modification Outstanding |
|  | Rate |  |  |  |  |  |  |  |  |  |  | Recorded |
Troubled Debt Restructurings |  | Forgiveness |  |  | Other |  |  | Total |  |  | Investment |
Commercial and industrial |  |  | 1 |  |  |  | 12 |  |  |  | 13 |  |  | $ | 489 |
Real estate- mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 2 |  |  |  | 7 |  |  |  | 9 |  |  |  | 921 |
Commercial |  |  | - |  |  |  | 1 |  |  |  | 1 |  |  |  | 156 |
Consumer Installment |  |  | - |  |  |  | 2 |  |  |  | 2 |  |  |  | 11 |
Troubled Debt Restructurings subsequently defaulted |  | Number of Contracts |  |  | Recorded Investment |
Commercial and industrial |  |  | 6 |  |  | $ | 256 |
Real estate- construction: |  |  | 1 |  |  |  | 3,622 |
Real estate- mortgage: |  |  |  |  |  |  |  |
Residential |  |  | 2 |  |  |  | 89 |
Consumer Installment |  |  | 1 |  |  |  | 5 |
Modifications For the year ended of December 31, 2011
|  | Number of Contracts |  |  | Pre-Modification Outstanding |
|  | Rate |  |  |  |  |  |  |  |  |  |  | Recorded |
Troubled Debt Restructurings |  | Forgiveness |  |  | Other |  |  | Total |  |  | Investment |
Commercial and industrial |  |  | - |  |  |  | 8 |  |  |  | 8 |  |  | $ | 586 |
Real estate- construction: |  |  | - |  |  |  | 2 |  |  |  | 2 |  |  |  | 3,883 |
Real estate- mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | - |  |  |  | 10 |  |  |  | 10 |  |  |  | 1,639 |
Commercial |  |  | - |  |  |  | 2 |  |  |  | 2 |  |  |  | 1,625 |
Consumer Installment |  |  | - |  |  |  | 2 |  |  |  | 2 |  |  |  | 24 |
Troubled Debt Restructurings subsequently defaulted |  | Number of Contracts |  |  | Recorded Investment |
Commercial and industrial |  |  | 3 |  |  | $ | 134 |
Consumer Installment |  |  | 2 |  |  |  | 28 |
The Company does not forgive principal upon troubled debt restructuring. Therefore, the post-modification outstanding recorded investment equals pre-modification outstanding recorded investment for each timeframe and category. Management uses a nine-point internal risk-rating system to monitor the credit quality of the overall loan portfolio. The first five categories are considered not criticized and are aggregated as Pass-rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. Any portion of a loan that has been charged off is placed in the Loss category. To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Company has a structured loan-rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as bankruptcy, repossession, or death, occurs to raise awareness of a possible credit event. The Company’s Commercial Loan Officers are responsible for the timely and accurate risk rating of the loans in their portfolios at origination and on an ongoing basis. The Credit Department performs an annual review of all commercial relationships $200,000 or greater. Confirmation of the appropriate risk grade is included in the review on an ongoing basis. The Company has an experienced Loan Review Department that continually reviews and assesses loans within the portfolio. The Company engages an external consultant to conduct loan reviews on a semiannual basis. Generally, the external consultant reviews commercial relationships greater than $250,000 and/or criticized relationships greater than $125,000. Detailed reviews, including plans for resolution, are performed on loans classified as Substandard on a quarterly basis. Loans in the Special Mention and Substandard categories that are collectively evaluated for impairment are given separate consideration in the determination of the allowance. The following tables present the classes of the loan portfolio summarized by the aggregate Pass rating and the criticized categories of Special Mention, Substandard, and Doubtful within the internal risk rating system as of December 31, 2013 and 2012 (in thousands):
|  |  |  |  |  | Special |  |  |  |  |  |  |  |  |  |  | Total |
|  | Pass |  |  | Mention |  |  | Substandard |  |  | Doubtful |  |  | Loans |
December 31, 2013 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 52,078 |  |  | $ | 772 |  |  | $ | 1,605 |  |  | $ | 43 |  |  | $ | 54,498 |
Real estate - construction |  |  | 24,052 |  |  |  | 907 |  |  |  | 642 |  |  |  | - |  |  |  | 25,601 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 198,479 |  |  |  | 774 |  |  |  | 11,057 |  |  |  | - |  |  |  | 210,310 |
Commercial |  |  | 132,931 |  |  |  | 2,232 |  |  |  | 6,008 |  |  |  | - |  |  |  | 141,171 |
Consumer installment |  |  | 4,129 |  |  |  | - |  |  |  | 16 |  |  |  | - |  |  |  | 4,145 |
Total |  | $ | 411,669 |  |  | $ | 4,685 |  |  | $ | 19,328 |  |  | $ | 43 |  |  | $ | 435,725 |
|  |  |  |  |  | Special |  |  |  |  |  |  |  |  |  |  | Total |
|  | Pass |  |  | Mention |  |  | Substandard |  |  | Doubtful |  |  | Loans |
December 31, 2012 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 59,390 |  |  | $ | 678 |  |  | $ | 2,061 |  |  | $ | 59 |  |  | $ | 62,188 |
Real estate - construction |  |  | 17,601 |  |  |  | - |  |  |  | 4,921 |  |  |  | - |  |  |  | 22,522 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 190,967 |  |  |  | 758 |  |  |  | 12,147 |  |  |  | - |  |  |  | 203,872 |
Commercial |  |  | 106,509 |  |  |  | 1,928 |  |  |  | 7,297 |  |  |  | - |  |  |  | 115,734 |
Consumer installment |  |  | 4,084 |  |  |  | - |  |  |  | 33 |  |  |  | - |  |  |  | 4,117 |
Total |  | $ | 378,551 |  |  | $ | 3,364 |  |  | $ | 26,459 |  |  | $ | 59 |  |  | $ | 408,433 |
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of December 31, 2013 and 2012 (in thousands):
|  |  |  |  |  | Still Accruing |  |  |  |  |  |  |  |  |
|  |  |  |  |  | 30-59 Days |  |  | 60-89 Days |  |  | 90 Days+ |  |  | Total |  |  | Non- |  |  | Total |
|  | Current |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Accrual |  |  | Loans |
December 31, 2013 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 53,366 |  |  | $ | 521 |  |  | $ | 359 |  |  | $ | 38 |  |  | $ | 918 |  |  | $ | 214 |  |  | $ | 54,498 |
Real estate - construction |  |  | 24,945 |  |  |  | 17 |  |  |  | 639 |  |  |  | - |  |  |  | 656 |  |  |  | - |  |  |  | 25,601 |
Real estate - mortgage: |  |  | - |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 200,041 |  |  |  | 2,079 |  |  |  | 481 |  |  |  | 143 |  |  |  | 2,703 |  |  |  | 7,566 |  |  |  | 210,310 |
Commercial |  |  | 139,730 |  |  |  | 598 |  |  |  | 100 |  |  |  | - |  |  |  | 698 |  |  |  | 743 |  |  |  | 141,171 |
Consumer installment |  |  | 4,083 |  |  |  | 38 |  |  |  | 16 |  |  |  | - |  |  |  | 54 |  |  |  | 8 |  |  |  | 4,145 |
Total |  | $ | 422,165 |  |  | $ | 3,253 |  |  | $ | 1,595 |  |  | $ | 181 |  |  | $ | 5,029 |  |  | $ | 8,531 |  |  | $ | 435,725 |
|  |  |  |  |  | Still Accruing |  |  |  |  |  |  |  |  |
|  |  |  |  |  | 30-59 Days |  |  | 60-89 Days |  |  | 90 Days+ |  |  | Total |  |  | Non- |  |  | Total |
|  | Current |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Past Due |  |  | Accrual |  |  | Loans |
December 31, 2012 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Commercial and industrial |  | $ | 60,428 |  |  | $ | 441 |  |  | $ | 63 |  |  | $ | 348 |  |  | $ | 852 |  |  | $ | 908 |  |  | $ | 62,188 |
Real estate - construction |  |  | 22,158 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 364 |  |  |  | 22,522 |
Real estate - mortgage: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential |  |  | 191,349 |  |  |  | 2,614 |  |  |  | 1,401 |  |  |  | 90 |  |  |  | 4,105 |  |  |  | 8,418 |  |  |  | 203,872 |
Commercial |  |  | 113,023 |  |  |  | 509 |  |  |  | 97 |  |  |  | - |  |  |  | 606 |  |  |  | 2,105 |  |  |  | 115,734 |
Consumer installment |  |  | 4,074 |  |  |  | 25 |  |  |  | - |  |  |  | - |  |  |  | 25 |  |  |  | 18 |  |  |  | 4,117 |
Total |  | $ | 391,032 |  |  | $ | 3,589 |  |  | $ | 1,561 |  |  | $ | 438 |  |  | $ | 5,588 |  |  | $ | 11,813 |  |  | $ | 408,433 |
Interest income that would have been recorded had these loans not been placed on nonaccrual status was $439,000 in 2013; $756,000 in 2012; and $859,000 in 2011. An allowance for loan and lease loss (“ALLL”) is maintained to absorb losses from the loan portfolio. The ALLL is based on management’s continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience, and the amount of nonperforming loans. The Company’s methodology for determining the ALLL is based on the requirements of ASC Section 310-10-35 for loans individually evaluated for impairment (discussed above) and ASC Subtopic 450-20 for loans collectively evaluated for impairment, as well as the Interagency Policy Statement on the Allowance for Loan and Lease Losses and other bank regulatory guidance. The total of the two components represents the Company’s ALLL. Loans that are collectively evaluated for impairment are analyzed, with general allowances being made as appropriate. For general allowances, historical loss trends are used in the estimation of losses in the current portfolio. These historical loss amounts are modified by other qualitative factors. The classes described above, which are based on the purpose code assigned to each loan, provide the starting point for the ALLL analysis. Management tracks the historical net charge-off activity at the purpose code level. A historical charge-off factor is calculated utilizing the last four consecutive quarters. Management has identified a number of additional qualitative factors which it uses to supplement the historical charge-off factor, because these factors are likely to cause estimated credit losses associated with the existing loan pools to differ from historical loss experience. The additional factors that are evaluated quarterly and updated using information obtained from internal, regulatory, and governmental sources are: national and local economic trends and conditions; levels of and trends in delinquency rates and nonaccrual loans; trends in volumes and terms of loans; effects of changes in lending policies; experience, ability, and depth of lending staff; value of underlying collateral; and concentrations of credit from a loan type, industry, and/or geographic standpoint. Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALLL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALLL. The following tables summarize the primary segments of the loan portfolio (in thousands):
|  | Commercial and industrial |  |  | Real estate- construction |  |  | Real estate- residential mortgage |  |  | Real estate- commercial mortgage |  |  | Consumer installment |  |  | Total |
ALLL balance at December 31, 2012 |  | $ | 1,732 |  |  | $ | 1,123 |  |  | $ | 2,872 |  |  | $ | 1,991 |  |  | $ | 61 |  |  | $ | 7,779 |
Charge-offs |  |  | (419 | ) |  |  | (191 | ) |  |  | (675 | ) |  |  | - |  |  |  | (45 | ) |  |  | (1,330 | )
Recoveries |  |  | 191 |  |  |  | 33 |  |  |  | 107 |  |  |  | 46 |  |  |  | 24 |  |  |  | 401 |
Provision |  |  | (890 | ) |  |  | (389 | ) |  |  | 1,360 |  |  |  | 133 |  |  |  | (18 | ) |  |  | 196 |
ALLL balance at December 31, 2013 |  | $ | 614 |  |  | $ | 576 |  |  | $ | 3,664 |  |  | $ | 2,170 |  |  | $ | 22 |  |  | $ | 7,046 |
|  | Commercial and industrial |  |  | Real estate- construction |  |  | Real estate- residential mortgage |  |  | Real estate- commercial mortgage |  |  | Consumer installment |  |  | Total |
ALLL balance at December 31, 2011 |  | $ | 1,296 |  |  | $ | 438 |  |  | $ | 3,731 |  |  | $ | 1,306 |  |  | $ | 48 |  |  | $ | 6,819 |
Charge-offs |  |  | (230 | ) |  |  | (135 | ) |  |  | (785 | ) |  |  | (123 | ) |  |  | (64 | ) |  |  | (1,337 | )
Recoveries |  |  | 71 |  |  |  | - |  |  |  | 31 |  |  |  | - |  |  |  | 27 |  |  |  | 129 |
Provision |  |  | 595 |  |  |  | 820 |  |  |  | (105 | ) |  |  | 808 |  |  |  | 50 |  |  |  | 2,168 |
ALLL balance at December 31, 2012 |  | $ | 1,732 |  |  | $ | 1,123 |  |  | $ | 2,872 |  |  | $ | 1,991 |  |  | $ | 61 |  |  | $ | 7,779 |
|  | Commercial and industrial |  |  | Real estate- construction |  |  | Real estate- residential mortgage |  |  | Real estate- commercial mortgage |  |  | Consumer installment |  |  | Total |
ALLL balance at December 31, 2010 |  | $ | 1,234 |  |  | $ | 356 |  |  | $ | 3,392 |  |  | $ | 1,143 |  |  | $ | 96 |  |  | $ | 6,221 |
Charge-offs |  |  | (568 | ) |  |  | (6 | ) |  |  | (1,862 | ) |  |  | (265 | ) |  |  | (11 | ) |  |  | (2,712 | )
Recoveries |  |  | 76 |  |  |  | - |  |  |  | 122 |  |  |  | - |  |  |  | 27 |  |  |  | 225 |
Provision |  |  | 554 |  |  |  | 88 |  |  |  | 2,079 |  |  |  | 428 |  |  |  | (64 | ) |  |  | 3,085 |
ALLL balance at December 31, 2011 |  | $ | 1,296 |  |  | $ | 438 |  |  | $ | 3,731 |  |  | $ | 1,306 |  |  | $ | 48 |  |  | $ | 6,819 |
The C&I ALLL balance declined from $1.7 million at December 31, 2012 to $614,000 at December 31, 2013. Loan grade reclassifications resulted in a shift of $660,000 of specific reserve from this category. Residential mortgage real estate ALLL increased from $2.9 million to $3.7 million during the year ended December 31, 2013. This was largely the result of increasing the 1-4 family owner-occupied historical loss ratio. The real estate construction ALLL balance declined from $1.1 million at December 31, 2012 to $576,000 at December 31, 2013. The credit provision in this category was related to a fourth quarter shift of one loan from the classified list. At the time of removal, this loan had a balance of $3.1 million and the associated reserve was $700,000. A provision in any loan portfolio is not necessarily related to current charge-offs, but is a result of the evaluation of the loans in that category.

X
- Definition The entire disclosure for claims held for amounts due a entity, excluding financing receivables. Examples include, but are not limited to, trade accounts receivables, notes receivables, loans receivables. Includes disclosure for allowance for credit losses. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.3,4) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 02 -Paragraph 3, 4 -Article 5 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 4 -URI http://asc.fasb.org/extlink&oid=28368275&loc=d3e5074-111524 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=28368275&loc=d3e5066-111524 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 03 -Paragraph 7 -Article 9 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(k)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Regulation S-X (SX) -Number 210 -Section 08 -Paragraph k -Article 4 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 310 -SubTopic 10 -Section 50 -Paragraph 11 -URI http://asc.fasb.org/extlink&oid=28368275&loc=d3e5162-111524 + Details
Name: | us-gaap_LoansNotesTradeAndOtherReceivablesDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_ReceivablesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration