XML 28 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans
3 Months Ended
Mar. 31, 2014
Loans

Loans:

Loan balances were as follows:

 

(In Thousands of Dollars)

 

March 31,
2014

 

 

December 31,
2013

 

Commercial real estate

 

 

 

 

 

 

 

 

Owner occupied

 

$

84,768

 

 

$

86,286

 

Non-owner occupied

 

 

105,192

 

 

 

107,625

 

Other

 

 

30,329

 

 

 

24,381

 

Commercial

 

 

101,225

 

 

 

105,023

 

Residential real estate

 

 

 

 

 

 

 

 

1-4 family residential

 

 

143,309

 

 

 

144,225

 

Home equity lines of credit

 

 

25,381

 

 

 

26,448

 

Consumer

 

 

 

 

 

 

 

 

Indirect

 

 

121,446

 

 

 

121,446

 

Direct

 

 

9,809

 

 

 

10,237

 

Other

 

 

2,746

 

 

 

3,031

 

Subtotal

 

$

624,205

 

 

$

628,702

 

Net deferred loan (fees) costs

 

 

1,981

 

 

 

1,982

 

Allowance for loan losses

 

 

(7,387

)

 

 

(7,568

)

Net loans

 

$

618,799

 

 

$

623,116

 

The following tables present the activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2014 and 2013:

Three Months Ended March 31, 2014

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,752

 

 

$

1,219

 

 

$

1,964

 

 

$

1,419

 

 

$

214

 

 

$

7,568

 

Provision for loan losses

 

 

22

 

 

 

(162

)

 

 

(228

)

 

 

518

 

 

 

180

 

 

 

330

 

Loans charged off

 

 

(57

)

 

 

0

 

 

 

(70

)

 

 

(709

)

 

 

0

 

 

 

(836

)

Recoveries

 

 

34

 

 

 

8

 

 

 

15

 

 

 

268

 

 

 

0

 

 

 

325

 

Total ending allowance balance

 

$

2,751

 

 

$

1,065

 

 

$

1,681

 

 

$

1,496

 

 

$

394

 

 

$

7,387

 

Three Months Ended March 31, 2013

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,392

 

 

$

1,453

 

 

$

1,569

 

 

$

951

 

 

$

264

 

 

$

7,629

 

Provision for loan losses

 

 

(56

)

 

 

1

 

 

 

35

 

 

 

250

 

 

 

25

 

 

 

255

 

Loans charged off

 

 

(81

)

 

 

(80

)

 

 

(102

)

 

 

(400

)

 

 

0

 

 

 

(663

)

Recoveries

 

 

102

 

 

 

11

 

 

 

8

 

 

 

166

 

 

 

0

 

 

 

287

 

Total ending allowance balance

 

$

3,357

 

 

$

1,385

 

 

$

1,510

 

 

$

967

 

 

$

289

 

 

$

7,508

 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2014 and December 31, 2013. The recorded investment in loans includes the unpaid principal balance and unamortized loan origination fees and costs, but excludes accrued interest receivable, which is not considered to be material:

March 31, 2014

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

190

 

 

$

14

 

 

$

184

 

 

$

0

 

 

$

0

 

 

$

388

 

Collectively evaluated for impairment

 

 

2,561

 

 

 

1,051

 

 

 

1,497

 

 

 

1,496

 

 

 

394

 

 

 

6,999

 

Total ending allowance balance

 

$

2,751

 

 

$

1,065

 

 

$

1,681

 

 

$

1,496

 

 

$

394

 

 

$

7,387

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

6,026

 

 

$

2,265

 

 

$

3,230

 

 

$

220

 

 

$

0

 

 

$

11,741

 

Loans collectively evaluated for impairment

 

 

213,295

 

 

 

98,961

 

 

 

164,957

 

 

 

137,232

 

 

 

0

 

 

 

614,445

 

Total ending loans balance

 

$

219,321

 

 

$

101,226

 

 

$

168,187

 

 

$

137,452

 

 

$

0

 

 

$

626,186

 

December 31, 2013

 

(In Thousands of Dollars)

 

Commercial
Real Estate

 

 

Commercial

 

 

Residential
Real Estate

 

 

Consumer

 

 

Unallocated

 

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending allowance balance attributable to loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

166

 

 

$

110

 

 

$

202

 

 

$

82

 

 

$

0

 

 

$

560

 

Collectively evaluated for impairment

 

 

2,586

 

 

 

1,109

 

 

 

1,762

 

 

 

1,337

 

 

 

214

 

 

 

7,008

 

Total ending allowance balance

 

$

2,752

 

 

$

1,219

 

 

$

1,964

 

 

$

1,419

 

 

$

214

 

 

$

7,568

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated for impairment

 

$

6,623

 

 

$

2,430

 

 

$

2,554

 

 

$

363

 

 

$

0

 

 

$

11,970

 

Loans collectively evaluated for impairment

 

 

210,739

 

 

 

102,593

 

 

 

167,597

 

 

 

137,785

 

 

 

0

 

 

 

618,714

 

Total ending loans balance

 

$

217,362

 

 

$

105,023

 

 

$

170,151

 

 

$

138,148

 

 

$

0

 

 

$

630,684

 

The following tables present information related to impaired loans by class of loans as of March 31, 2014, December 31, 2013 and March 31, 2013:

 

(In Thousands of Dollars)

 

Unpaid Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for Loan Losses
Allocated

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

2,409

 

 

$

2,041

 

 

$

0

 

 

$

2,575

 

 

$

5

 

Non-owner occupied

 

 

511

 

 

 

410

 

 

 

0

 

 

 

391

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

1,110

 

 

 

911

 

 

 

0

 

 

 

931

 

 

 

5

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,625

 

 

 

1,533

 

 

 

0

 

 

 

1,332

 

 

 

14

 

Home equity lines of credit

 

 

157

 

 

 

148

 

 

 

0

 

 

 

115

 

 

 

2

 

Consumer

 

 

307

 

 

 

220

 

 

 

0

 

 

 

239

 

 

 

0

 

Subtotal

 

 

6,119

 

 

 

5,263

 

 

 

0

 

 

 

5,583

 

 

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

2,186

 

 

 

1,993

 

 

 

119

 

 

 

1,654

 

 

25

 

Non-owner occupied

 

 

1,586

 

 

 

1,582

 

 

 

71

 

 

 

1,586

 

 

 

20

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

1,356

 

 

 

1,354

 

 

 

14

 

 

 

1,391

 

 

 

1

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,516

 

 

 

1,403

 

 

 

174

 

 

 

1,390

 

 

 

11

 

Home equity lines of credit

 

 

147

 

 

 

146

 

 

 

10

 

 

 

146

 

 

 

1

 

Consumer

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Subtotal

 

 

6,791

 

 

 

6,478

 

 

 

388

 

 

 

6,167

 

 

 

58

 

Total

 

$

12,910

 

 

$

11,741

 

 

$

388

 

 

$

11,750

 

 

$

84

 

 

 

 

 

December 31, 2013

 

 

For three months ended March 31, 2013

 

(In Thousands of Dollars)

 

Unpaid Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Loan Losses
Allocated

 

 

Average Recorded Investment

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

4,302

 

 

$

3,762

 

 

$

0

 

 

$

2,692

 

Non-owner occupied

 

 

491

 

 

 

389

 

 

 

0

 

 

 

453

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

1,007

 

 

 

971

 

 

 

0

 

 

 

1,384

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,026

 

 

 

961

 

 

 

0

 

 

 

940

 

Home equity lines of credit

 

 

107

 

 

 

99

 

 

 

0

 

 

 

175

 

Consumer

 

 

111

 

 

 

112

 

 

 

0

 

 

 

0

 

Subtotal

 

 

7,044

 

 

 

6,294

 

 

 

0

 

 

 

5,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

886

 

 

 

884

 

 

 

91

 

 

 

2,770

 

Non-owner occupied

 

 

1,593

 

 

 

1,588

 

 

 

75

 

 

 

2,029

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

1,462

 

 

 

1,459

 

 

 

110

 

 

 

496

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

1,458

 

 

 

1,347

 

 

 

190

 

 

 

0

 

Home equity lines of credit

 

 

148

 

 

 

147

 

 

 

12

 

 

 

0

 

Consumer

 

 

247

 

 

 

251

 

 

 

82

 

 

 

0

 

Subtotal

 

 

5,794

 

 

 

5,676

 

 

 

560

 

 

 

5,295

 

Total

 

$

12,838

 

 

$

11,970

 

 

$

560

 

 

$

10,939

 

Cash basis interest recognized during the three month period ended March 31, 2014 was materially equal to interest income recognized. Interest income recognized and cash basis interest recognized during impairment for the three month period ended March 31, 2013 was immaterial.

Nonaccrual loans and loans past due 90 days or more still on accrual include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The following table presents the recorded investment in nonaccrual and loans past due 90 days or more still on accrual by class of loans as of March 31, 2014 and December 31, 2013:

 

 

 

March 31, 2014

 

 

December 31, 2013

 

(In Thousands of Dollars)

 

Nonaccrual

 

 

Loans Past Due
90 Days or More
Still Accruing

 

 

Nonaccrual

 

 

Loans Past Due
90 Days or More
Still Accruing

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

2,499

 

 

$

0

 

 

$

2,806

 

 

$

0

 

Non-owner occupied

 

 

424

 

 

 

0

 

 

 

405

 

 

 

0

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

Commercial

 

 

1,875

 

 

 

0

 

 

 

1,993

 

 

 

13

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

2,588

 

 

 

490

 

 

 

2,584

 

 

 

526

 

Home equity lines of credit

 

 

275

 

 

 

0

 

 

 

280

 

 

 

0

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

179

 

 

 

96

 

 

 

308

 

 

 

94

 

Direct

 

 

41

 

 

 

3

 

 

 

55

 

 

 

3

 

Other

 

 

0

 

 

 

8

 

 

 

0

 

 

 

10

 

Total

 

$

7,881

 

 

$

597

 

 

$

8,431

 

 

$

646

 

The following table presents the aging of the recorded investment in past due loans as of March 31, 2014 and December 31, 2013 by class of loans:

 

(In Thousands of Dollars)

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days or More Past Due
and Nonaccrual

 

 

Total Past
Due

 

 

Loans Not
Past Due

 

 

Total

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

0

 

 

$

0

 

 

$

2,499

 

 

$

2,499

 

 

$

81,896

 

 

$

84,395

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

424

 

 

 

424

 

 

 

104,306

 

 

 

104,730

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

30,196

 

 

 

30,196

 

Commercial

 

 

0

 

 

 

0

 

 

 

1,875

 

 

 

1,875

 

 

 

99,351

 

 

 

101,226

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

238

 

 

 

7

 

 

 

3,078

 

 

 

3,323

 

 

 

139,483

 

 

 

142,806

 

Home equity lines of credit

 

 

0

 

 

 

36

 

 

 

275

 

 

 

311

 

 

 

25,070

 

 

 

25,381

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

1,728

 

 

 

353

 

 

 

275

 

 

 

2,356

 

 

 

122,541

 

 

 

124,897

 

Direct

 

 

142

 

 

 

4

 

 

 

44

 

 

 

190

 

 

 

9,619

 

 

 

9,809

 

Other

 

 

6

 

 

 

9

 

 

 

8

 

 

 

23

 

 

 

2,723

 

 

 

2,746

 

Total

 

$

2,114

 

 

$

409

 

 

$

8,478

 

 

$

11,001

 

 

$

615,185

 

 

$

626,186

 

 

(In Thousands of Dollars)

 

30-59
Days Past
Due

 

 

60-89
Days Past
Due

 

 

90 Days
or More
Past Due
and Nonaccrual

 

 

Total Past
Due

 

 

Loans Not
Past Due

 

 

Total

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

$

48

 

 

$

0

 

 

$

2,806

 

 

$

2,854

 

 

$

83,065

 

 

$

85,919

 

Non-owner occupied

 

 

0

 

 

 

0

 

 

 

405

 

 

 

405

 

 

 

106,762

 

 

 

107,167

 

Other

 

 

0

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

24,276

 

 

 

24,276

 

Commercial

 

 

14

 

 

 

0

 

 

 

2,006

 

 

 

2,020

 

 

 

103,003

 

 

 

105,023

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential

 

 

573

 

 

 

141

 

 

 

3,110

 

 

 

3,824

 

 

 

139,879

 

 

 

143,703

 

Home equity lines of credit

 

 

35

 

 

 

0

 

 

 

280

 

 

 

315

 

 

 

26,133

 

 

 

26,448

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Indirect

 

 

2,004

 

 

 

539

 

 

 

402

 

 

 

2,945

 

 

 

121,935

 

 

 

124,880

 

Direct

 

 

204

 

 

 

31

 

 

 

58

 

 

 

293

 

 

 

9,944

 

 

 

10,237

 

Other

 

 

63

 

 

 

6

 

 

 

10

 

 

 

79

 

 

 

2,952

 

 

 

3,031

 

Total

 

$

2,941

 

 

$

717

 

 

$

9,077

 

 

$

12,735

 

 

$

617,949

 

 

$

630,684