XML 63 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of summary of loans, by major class within the Company's loan portfolio
(in thousands)   2014     2013  
             
Commercial, financial, and agricultural   $ 154,834     $ 141,845  
Real estate construction - residential     18,103       21,008  
Real estate construction - commercial     48,822       55,076  
Real estate mortgage - residential     247,117       225,630  
Real estate mortgage - commercial     372,321       375,686  
Installment and other consumer     20,016       20,302  
                 
Total loans   $ 861,213     $ 839,547  
Schedule of loans to directors and executive officers
(in thousands)      
Balance at December 31, 2013   $ 4,837  
New loans     478  
Amounts collected     (375 )
         
Balance at December 31, 2014   $ 4,940  
Schedule of summary of the allowance for loan losses
    Commercial,     Real Estate     Real Estate     Real Estate     Real Estate     Installment              
    Financial, &     Construction -     Construction -     Mortgage -     Mortgage -     Loans to     Un-        
(in thousands)   Agricultural     Residential     Commercial     Residential     Commercial     Individuals     allocated     Total  
                                                 
Balance at December 31, 2011   $ 1,804     $ 1,188     $ 1,562     $ 3,251     $ 5,734     $ 267     $ 3     $ 13,809  
Additions:                                                                
Provision for loan losses     1,732       (523 )     126       955       6,318       293       (1 )     8,900  
Deductions:                                                                
Loans charged off     1,760       0       0       977       5,466       586       0       8,789  
Less recoveries on loans     (161 )     (67 )     (23 )     (158 )     (248 )     (265 )     0       (922 )
Net loans charged off     1,599       (67 )     (23 )     819       5,218       321       0       7,867  
                                                                 
Balance at December 31, 2012   $ 1,937     $ 732     $ 1,711     $ 3,387     $ 6,834     $ 239     $ 2     $ 14,842  
Additions:                                                                
Provision for loan losses     992       318       (452 )     273       622       272       5       2,030  
Deductions:                                                                
Loans charged off     895       119       633       812       1,301       420       0       4,180  
Less recoveries on loans     (340 )     0       (5 )     (111 )     (368 )     (203 )     0       (1,027 )
Net loans charged off     555       119       628       701       933       217       0       3,153  
                                                                 
Balance at December 31, 2013   $ 2,374     $ 931     $ 631     $ 2,959     $ 6,523     $ 294     $ 7     $ 13,719  
Additions:                                                                
Provision for loan losses     371       (592 )     326       (226 )     (107 )     195       33       0  
Deductions:                                                                
Loans charged off     1,285       349       491       408       2,890       405       0       5,828  
Less recoveries on loans     (319 )     (181 )     0       (202 )     (320 )     (186 )     0       (1,208 )
Net loans charged off     966       168       491       206       2,570       219       0       4,620  
                                                                 
Balance at December 31, 2014   $ 1,779     $ 171     $ 466     $ 2,527     $ 3,846     $ 270     $ 40     $ 9,099  

  

    Commercial,     Real Estate     Real Estate     Real Estate     Real Estate     Installment              
    Financial, and     Construction -     Construction -     Mortgage -     Mortgage -     Loans to     Un-        
(in thousands)   Agricultural     Residential     Commercial     Residential     Commercial     Individuals     allocated     Total  
                                                 
December 31, 2014                                                                
                                                                 
Allowance for loan losses:                                                                
Individually evaluated for impairment   $ 134     $ 0     $ 0     $ 1,343     $ 246     $ 26     $ 0     $ 1,749  
Collectively evaluated for impairment     1,645       171       466       1,184       3,600       244       40       7,350  
Total   $ 1,779     $ 171     $ 466     $ 2,527     $ 3,846     $ 270     $ 40     $ 9,099  
Loans outstanding:                                                                
Individually evaluated for impairment   $ 7,541     $ 1,750     $ 2,096     $ 7,878     $ 16,464     $ 234     $ 0     $ 35,963  
Collectively evaluated for impairment     147,293       16,353       46,726       239,239       355,857       19,782       0       825,250  
Total   $ 154,834     $ 18,103     $ 48,822     $ 247,117     $ 372,321     $ 20,016     $ 0     $ 861,213  
                                                                 
December 31, 2013                                                                
                                                                 
Allowance for loan losses:                                                                
Individually evaluated for impairment   $ 721     $ 392     $ 304     $ 1,374     $ 1,989     $ 16     $ 0     $ 4,796  
Collectively evaluated for impairment     1,653       539       327       1,585       4,534       278       7       8,923  
Total   $ 2,374     $ 931     $ 631     $ 2,959     $ 6,523     $ 294     $ 7     $ 13,719  
Loans outstanding:                                                                
Individually evaluated for impairment   $ 4,015     $ 2,204     $ 6,615     $ 6,517     $ 15,422     $ 43     $ 0     $ 34,816  
Collectively evaluated for impairment     137,830       18,804       48,461       219,113       360,264       20,259       0       804,731  
Total   $ 141,845     $ 21,008     $ 55,076     $ 225,630     $ 375,686     $ 20,302     $ 0     $ 839,547  
Schedule of impaired loans
(in thousands)   2014     2013  
Non-accrual loans   $ 18,243     $ 23,680  
Troubled debt restructurings continuing to accrue interest     17,720       11,395  
Total impaired loans   $ 35,963     $ 35,075  

  

          Unpaid        
    Recorded     Principal     Specific  
(in thousands)   Investment     Balance     Reserves  
                   
December 31, 2014                  
With no related allowance recorded:                        
Commercial, financial and agricultural   $ 6,021     $ 6,232     $ 0  
Real estate - construction residential     1,750       2,259       0  
Real estate - construction commercial     2,096       2,319       0  
Real estate - residential     3,213       3,270       0  
Real estate - commercial     15,409       18,950       0  
Consumer     36       36       0  
Total   $ 28,525     $ 33,066     $ 0  
With an allowance recorded:                        
Commercial, financial and agricultural   $ 1,520     $ 1,528     $ 134  
Real estate - construction residential     0       0       0  
Real estate - construction commercial     0       0       0  
Real estate - residential     4,665       3,546       1,343  
Real estate - commercial     1,055       1,171       246  
Consumer     198       237       26  
Total   $ 7,438     $ 6,482     $ 1,749  
Total impaired loans   $ 35,963     $ 39,548     $ 1,749  

 

          Unpaid        
    Recorded     Principal     Specific  
(in thousands)   Investment     Balance     Reserves  
                   
December 31, 2013                        
With no related allowance recorded:                        
Commercial, financial and agricultural   $ 2,467     $ 2,593     $ 0  
Real estate - construction residential     44       80       0  
Real estate - construction commercial     6,101       7,148       0  
Real estate - residential     2,121       2,654       0  
Real estate - commercial     7,817       8,056       0  
Consumer     259       282       0  
Total   $ 18,809     $ 20,813     $ 0  
With an allowance recorded:                        
Commercial, financial and agricultural   $ 1,548     $ 1,607     $ 721  
Real estate - construction residential     2,160       2,331       392  
Real estate - construction commercial     514       514       304  
Real estate - residential     4,396       4,570       1,374  
Real estate - commercial     7,605       7,925       1,989  
Consumer     43       45       16  
Total   $ 16,266     $ 16,992     $ 4,796  
Total impaired loans   $ 35,075     $ 37,805     $ 4,796  

 

    2014     2013  
          Interest           Interest  
    Average     Recognized     Average     Recognized  
    Recorded     For the     Recorded     For the  
(in thousands)   Investment     Period Ended     Investment     Period Ended  
With no related allowance recorded:                                
Commercial, financial and agricultural   $ 3,141     $ 94     $ 2,693     $ 108  
Real estate - construction residential     610       2       80       0  
Real estate - construction commercial     5,950       0       7,437       6  
Real estate - residential     3,517       46       2,612       51  
Real estate - commercial     13,703       400       8,461       170  
Consumer     11       0       290       3  
Total   $ 26,932     $ 542     $ 21,573     $ 338  
With an allowance recorded:                                
Commercial, financial and agricultural   $ 1,773     $ 19     $ 1,677     $ 29  
Real estate - construction residential     1,697       0       2,409       0  
Real estate - construction commercial     42       0       514       0  
Real estate - residential     5,118       129       4,596       24  
Real estate - commercial     3,810       11       8,157       113  
Consumer     312       0       45       0  
Total   $ 12,752     $ 159     $ 17,398     $ 166  
Total impaired loans   $ 39,684     $ 701     $ 38,971     $ 504  
Schedule of aging information for the Company's past due and non-accrual loans
    Current or           90 Days              
    Less Than           Past Due              
    30 Days     30 - 89 Days     And Still              
(in thousands)   Past Due     Past Due     Accruing     Non-Accrual     Total  
                               
December 31, 2014                                        
Commercial, Financial, and Agricultural   $ 149,366     $ 189     $ 0     $ 5,279     $ 154,834  
Real Estate Construction - Residential     16,352       0       0       1,751       18,103  
Real Estate Construction - Commercial     46,670       0       56       2,096       48,822  
Real Estate Mortgage - Residential     239,469       3,229       0       4,419       247,117  
Real Estate Mortgage - Commercial     366,653       1,203       0       4,465       372,321  
Installment and Other Consumer     19,551       230       2       233       20,016  
Total   $ 838,061     $ 4,851     $ 58     $ 18,243     $ 861,213  
                                         
December 31, 2013                                        
Commercial, Financial, and Agricultural   $ 139,219     $ 942     $ 0     $ 1,684     $ 141,845  
Real Estate Construction - Residential     18,738       66       0       2,204       21,008  
Real Estate Construction - Commercial     48,230       595       0       6,251       55,076  
Real Estate Mortgage - Residential     217,268       4,068       129       4,165       225,630  
Real Estate Mortgage - Commercial     365,787       725       100       9,074       375,686  
Installment and Other Consumer     19,695       291       14       302       20,302  
Total   $ 808,937     $ 6,687     $ 243     $ 23,680     $ 839,547  
Schedule of risk categories by class
(in thousands)   Commercial,
Financial, &
Agricultural
    Real Estate
Construction -
Residential
    Real Estate
Construction -
Commercial
    Real Estate
Mortgage -
Residential
    Real Estate
Mortgage -
Commercial
    Installment
and other
Consumer
    Total  
                                           
At December 31, 2014                                                        
Watch   $ 13,651     $ 1,103     $ 4,757     $ 27,172     $ 18,191     $ 199     $ 65,073  
Substandard     3,188       90       1,211       6,583       16,101       139       27,312  
Non-accrual     5,279       1,751       2,096       4,419       4,465       233       18,243  
Total   $ 22,118     $ 2,944     $ 8,064     $ 38,174     $ 38,757     $ 571     $ 110,628  
                                                         
At December 31, 2013                                                        
Watch   $ 15,016     $ 2,007     $ 6,111     $ 26,331     $ 23,662     $ 388     $ 73,515  
Substandard     7,553       92       1,403       8,579       14,510       281       32,418  
Non-accrual     1,684       2,204       6,251       4,165       9,074       302       23,680  
Total   $ 24,253     $ 4,303     $ 13,765     $ 39,075     $ 47,246     $ 971     $ 129,613  
Schedule of summary of loans that were modified as TDRs
    2014     2013  
    Recorded Investment (1)     Recorded Investment (1)  
             
(in thousands)   Number of 
Contracts
    Pre-
Modification
    Post-
Modification
    Number of 
Contracts
    Pre-
Modification
    Post-
Modification
 
Troubled Debt Restructurings                                                
Commercial, financial and agricultural     3     $ 244     $ 208       0     $ 0     $ 0  
Real estate mortgage - residential     1       1,256       1,170       3       2,156       1,992  
Real estate mortgage - commercial     0       0       0       1       1,282       1,282  
Total     4     $ 1,500     $ 1,378       4     $ 3,438     $ 3,274  

 

(1) The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off, or foreclosed upon during the period ended are not reported.