XML 18 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 4 - Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2013
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans are comprised of the following:

 

September 30,

   

December 31,

 
   

2013

   

2012

 

Residential real estate

  $ 216,001     $ 226,022  

Commercial real estate:

               

Owner-occupied

    97,929       104,842  

Nonowner-occupied

    55,495       52,792  

Construction

    24,169       17,376  

Commercial and industrial

    61,522       57,239  

Consumer:

               

Automobile

    40,294       41,168  

Home equity

    17,736       18,332  

Other

    43,067       40,517  
      556,213       558,288  

Less: Allowance for loan losses

    7,266       6,905  
                 

Loans, net

  $ 548,947     $ 551,383  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]

September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,192     $ 3,034     $ 1,342     $ 900     $ 6,468  

Provision for loan losses

    173       313       291       56       833  

Loans charged off

    (94 )     ----       ----       (256 )     (350 )

Recoveries

    80       48       14       173       315  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  

September 30, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,443     $ 4,369     $ 653     $ 1,062     $ 7,527  

Provision for loan losses

    257       394       359       173       1,183  

Loans charged-off

    (61 )     (54 )     (429 )     (430 )     (974 )

Recoveries

    23       27       159       240       449  

Total ending allowance balance

  $ 1,662     $ 4,736     $ 742     $ 1,045     $ 8,185  

September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,329     $ 3,946     $ 783     $ 847     $ 6,905  

Provision for loan losses

    318       (880 )     823       414       675  

Loans charged off

    (551 )     (2 )     ----       (977 )     (1,530 )

Recoveries

    255       331       41       589       1,216  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  

September 30, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,730     $ 3,623     $ 636     $ 1,355     $ 7,344  

Provision for loan losses

    552       2,290       (48 )     229       3,023  

Loans charged-off

    (739 )     (1,212 )     (499 )     (1,247 )     (3,697 )

Recoveries

    119       35       653       708       1,515  

Total ending allowance balance

  $ 1,662     $ 4,736     $ 742     $ 1,045     $ 8,185  
Allowance for Loan Losses and the Recorded Investment of Loans [Table Text Block]

September 30, 2013

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ 237     $ 1,699     $ 1,111     $ 7     $ 3,054  

Collectively evaluated for impairment

    1,114       1,696       536       866       4,212  

Total ending allowance balance

  $ 1,351     $ 3,395     $ 1,647     $ 873     $ 7,266  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,410     $ 11,073     $ 2,999     $ 218     $ 15,700  

Loans collectively evaluated for impairment

    214,591       166,520       58,523       100,879       540,513  

Total ending loans balance

  $ 216,001     $ 177,593     $ 61,522     $ 101,097     $ 556,213  

December 31, 2012

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ 128     $ 1,979     $ ----     $ ----     $ 2,107  

Collectively evaluated for impairment

    1,201       1,967       783       847       4,798  

Total ending allowance balance

  $ 1,329     $ 3,946     $ 783     $ 847     $ 6,905  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 827     $ 16,354     $ ----     $ 220     $ 17,401  

Loans collectively evaluated for impairment

    225,195       158,656       57,239       99,797       540,887  

Total ending loans balance

  $ 226,022     $ 175,010     $ 57,239     $ 100,017     $ 558,288  
Schedule of Loans Individually Evaluated for Impairment [Table Text Block]

Nine months ended September 30, 2013

 

Unpaid

Principal

Balance

   

Recorded

Investment

   

Allowance

for Loan

Losses Allocated

   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 732     $ 732     $ ----     $ 544     $ 25     $ 25  

Commercial real estate:

                                               

Owner-occupied

    1,477       1,476       ----       1,391       31       31  

Nonowner-occupied

    6,699       5,899       ----       6,513       267       267  

Commercial and industrial

    1,981       1,981       ----       1,089       72       72  

With an allowance recorded:

                                               

Residential real estate

    678       678       237       487       25       25  

Commercial real estate:

                                               

Owner-occupied

    290       290       290       73       ----       ----  

Nonowner-occupied

    3,408       3,408       1,409       3,439       94       94  

Commercial and industrial

    1,018       1,018       1,111       540       35       35  

Consumer:

                                               

Home equity

    218       218       7       54       8       8  

Total

  $ 16,501     $ 15,700     $ 3,054     $ 14,130     $ 557     $ 557  

Nine months ended September 30, 2012

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 914     $ 774     $ ----     $ 662     $ 22     $ 22  

Commercial real estate:

                                               

Owner-occupied

    5,557       5,557       ----       4,529       23       23  

Nonowner-occupied

    3,948       3,048       ----       3,657       25       25  

Construction

    1,713       1,433       ----       811       33       33  

Consumer:

                                               

Home equity

    219       219       ----       165       7       7  

With an allowance recorded:

                                               

Residential real estate

    420       420       128       420       7       7  

Commercial real estate:

                                               

Nonowner-occupied

    2,737       2,486       2,078       1,520       26       26  

Total

  $ 15,508     $ 13,937     $ 2,206     $ 11,764     $ 143     $ 143  

Year ended December 31, 2012

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With no related allowance recorded:

                                               

Residential real estate

  $ 619     $ 407     $ ----     $ 493     $ ----     $ ----  

Commercial real estate:

                                               

Owner-occupied

    5,528       5,528       ----       4,729       338       338  

Nonowner-occupied

    10,085       8,847       ----       4,767       456       456  

Commercial and industrial

    426       ----       ----       ----       ----       ----  

Consumer:

                                               

Home equity

    220       220       ----       176       9       9  

With an allowance recorded:

                                               

Residential real estate

    420       420       128       420       23       23  

Commercial real estate:

                                               

Nonowner-occupied

    1,979       1,979       1,979       1,132       38       38  

Total

  $ 19,277     $ 17,401     $ 2,107     $ 11,717     $ 864     $ 864  
Schedule of Recorded Investment in Nonaccrual Loans [Table Text Block]

September 30, 2013

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 129     $ 3,130  

Commercial real estate:

               

Owner-occupied

    ----       1,307  

Nonowner-occupied

    ----       52  

Commercial and industrial

    ----       22  

Consumer:

               

Automobile

    2       10  

Home equity

    38       ----  

Other

    1       ----  

Total

  $ 170     $ 4,521  

December 31, 2012

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 341     $ 2,533  

Commercial real estate:

               

Owner-occupied

    ----       675  

Nonowner-occupied

    ----       352  

Consumer:

               

Automobile

    11       4  

Home equity

    ----       62  

Other

    7       ----  

Total

  $ 359     $ 3,626  
Past Due Financing Receivables [Table Text Block]

September 30, 2013

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 3,891     $ 1,861     $ 2,870     $ 8,622     $ 207,379     $ 216,001  

Commercial real estate:

                                               

Owner-occupied

    722       212       841       1,775       96,154       97,929  

Nonowner-occupied

    ----       ----       52       52       55,443       55,495  

Construction

    ----       ----       ----       ----       24,169       24,169  

Commercial and industrial

    303       ----       20       323       61,199       61,522  

Consumer:

                                               

Automobile

    523       163       9       695       39,599       40,294  

Home equity

    192       59       38       289       17,447       17,736  

Other

    533       187       1       721       42,346       43,067  

Total

  $ 6,164     $ 2,482     $ 3,831     $ 12,477     $ 543,736     $ 556,213  

December 31, 2012

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 5,525     $ 1,033     $ 2,797     $ 9,355     $ 216,667     $ 226,022  

Commercial real estate:

                                               

Owner-occupied

    753       111       675       1,539       103,303       104,842  

Nonowner-occupied

    ----       ----       352       352       52,440       52,792  

Construction

    ----       ----       ----       ----       17,376       17,376  

Commercial and industrial

    202       ----       ----       202       57,037       57,239  

Consumer:

                                               

Automobile

    905       138       13       1,056       40,112       41,168  

Home equity

    112       37       62       211       18,121       18,332  

Other

    1,066       162       7       1,235       39,282       40,517  

Total

  $ 8,563     $ 1,481     $ 3,906     $ 13,950     $ 544,338     $ 558,288  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

TDR’s

Performing to

Modified Terms

   

TDR’s Not

Performing to

Modified Terms

   

Total

TDR’s

 

September 30, 2013

                       

Residential real estate

                       

Interest only payments

  $ 249     $ ----     $ 249  

Rate reduction

    ----       426       426  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    ----       579       579  

Rate reduction

    ----       261       261  

Maturity extension at lower stated rate than market rate

    174       ----       174  

Nonowner-occupied

                       

Interest only payments

    8,652       ----       8,652  

Reduction of principal and interest payments

    655       ----       655  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    218       ----       218  
                         

Total TDR’s

  $ 9,948     $ 1,266     $ 11,214  
   

TDR’s

Performing to

Modified Terms

   

TDR’s Not

Performing to

Modified Terms

   

Total

TDR’s

 

December 31, 2012

                       

Residential real estate

                       

Interest only payments

  $ ----     $ 180     $ 180  

Rate reduction

    420       ----       420  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    ----       675       675  

Rate reduction

    440       ----       440  

Maturity extension at lower stated rate than market rate

    191       ----       191  

Reduction of principal and interest payments

    4,222       ----       4,222  

Nonowner-occupied

                       

Interest only payments

    9,856       300       10,156  

Reduction of principal and interest payments

    670       ----       670  

Total TDR’s

  $ 15,799     $ 1,155     $ 16,954  
Schedule of Post-Modifications Balances of TDR Loan Modifications [Table Text Block]
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2013

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Residential real estate

                               

Interest only payments

  $ 249     $ 249     $ ----     $ ----  

Consumer:

                               

Home equity

                               

Maturity extension at lower stated rate than market rate

    218       218       ----       ----  

Total TDR’s

  $ 467     $ 467     $ ----     $ ----  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2012

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Commercial real estate:

                               

Owner-occupied

                               

Reduction of principal and interest payments

  $ 4,308     $ 4,266     $ ----     $ ----  

Nonowner-occupied

                               

Reduction of principal and interest payments

    686       676       ----       ----  

Total TDR’s

  $ 4,994     $ 4,942     $ ----     $ ----  
Financing Receivable Credit Quality Indicators [Table Text Block]

September 30, 2013

                       
   

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 85,768     $ 8,847     $ 3,314     $ 97,929  

Nonowner-occupied

    45,723       5,733       4,039       55,495  

Construction

    23,163       ----       1,006       24,169  

Commercial and industrial

    57,264       578       3,680       61,522  

Total

  $ 211,918     $ 15,158     $ 12,039     $ 239,115  

December 31, 2012

                       
   

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 87,614     $ 14,057     $ 3,171     $ 104,842  

Nonowner-occupied

    39,627       2,171       10,994       52,792  

Construction

    16,276       ----       1,100       17,376  

Commercial and industrial

    47,226       4,793       5,220       57,239  

Total

  $ 190,743     $ 21,021     $ 20,485     $ 232,249  
Performing and Nonperforming Loans [Table Text Block]

September 30, 2013

 

Consumer

                 
     

Automobile

   

Home

Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                           

Performing

  $ 40,282     $ 17,698     $ 43,066     $ 212,742     $ 313,788  

Nonperforming

    12       38       1       3,259       3,310  

Total

  $ 40,294     $ 17,736     $ 43,067     $ 216,001     $ 317,098  

December 31, 2012

 

Consumer

                 
     

Automobile

   

Home Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                           

Performing

  $ 41,153     $ 18,270     $ 40,510     $ 223,148     $ 323,081  

Nonperforming

    15       62       7       2,874       2,958  

Total

  $ 41,168     $ 18,332     $ 40,517     $ 226,022     $ 326,039