XML 44 R18.htm IDEA: XBRL DOCUMENT v3.2.0.727
Note 4 - Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans are comprised of the following:

 

June 30,

   

December 31,

 
   

2015

   

2014

 

Residential real estate

  $ 224,923     $ 223,628  

Commercial real estate:

               

Owner-occupied

    76,081       78,848  

Nonowner-occupied

    73,296       71,229  

Construction

    24,645       27,535  

Commercial and industrial

    85,573       83,998  

Consumer:

               

Automobile

    43,757       42,849  

Home equity

    20,138       18,291  

Other

    44,486       48,390  
      592,899       594,768  

Less: Allowance for loan losses

    7,444       8,334  
                 

Loans, net

  $ 585,455     $ 586,434  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]

June 30, 2015

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,465     $ 4,210     $ 1,738     $ 907     $ 8,320  

Provision for loan losses

    (121 )     (64 )     478       506       799  

Loans charged off

    (126 )     (1,366 )     (22 )     (446 )     (1,960 )

Recoveries

    12       15       93       165       285  

Total ending allowance balance

  $ 1,230     $ 2,795     $ 2,287     $ 1,132     $ 7,444  

June 30, 2014

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,437     $ 2,845     $ 1,331     $ 849     $ 6,462  

Provision for loan losses

    444       383       201       358       1,386  

Loans charged off

    (139 )     ----       (4 )     (197 )     (340 )

Recoveries

    136       48       97       139       420  

Total ending allowance balance

  $ 1,878     $ 3,276     $ 1,625     $ 1,149     $ 7,928  

June 30, 2015

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,426     $ 4,195     $ 1,602     $ 1,111     $ 8,334  

Provision for loan losses

    (90 )     (58 )     492       377       721  

Loans charged off

    (223 )     (1,374 )     (24 )     (707 )     (2,328 )

Recoveries

    117       32       217       351       717  

Total ending allowance balance

  $ 1,230     $ 2,795     $ 2,287     $ 1,132     $ 7,444  

June 30, 2014

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,169     $ 2,914     $ 1,279     $ 793     $ 6,155  

Provision for loan losses

    753       440       182       505       1,880  

Loans charged off

    (193 )     (157 )     (4 )     (452 )     (806 )

Recoveries

    149       79       168       303       699  

Total ending allowance balance

  $ 1,878     $ 3,276     $ 1,625     $ 1,149     $ 7,928  
Allowance for Loan Losses and the Recorded Investment of Loans [Table Text Block]

June 30, 2015

 

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

  $ ----     $ 1,168     $ 1,522     $ 4     $ 2,694  

Collectively evaluated for impairment

    1,230       1,627       765       1,128       4,750  

Total ending allowance balance

  $ 1,230     $ 2,795     $ 2,287     $ 1,132     $ 7,444  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,902     $ 10,275     $ 7,510     $ 218     $ 19,905  

Loans collectively evaluated for impairment

    223,021       163,747       78,063       108,163       572,994  

Total ending loans balance

  $ 224,923     $ 174,022     $ 85,573     $ 108,381     $ 592,899  

December 31, 2014

 

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

  $ ----     $ 2,506     $ 900     $ 6     $ 3,412  

Collectively evaluated for impairment

    1,426       1,689       702       1,105       4,922  

Total ending allowance balance

  $ 1,426     $ 4,195     $ 1,602     $ 1,111     $ 8,334  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,415     $ 11,711     $ 6,824     $ 219     $ 20,169  

Loans collectively evaluated for impairment

    222,213       165,901       77,174       109,311       574,599  

Total ending loans balance

  $ 223,628     $ 177,612     $ 83,998     $ 109,530     $ 594,768  
Schedule of Loans Individually Evaluated for Impairment [Table Text Block]

June 30, 2015

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

 

With an allowance recorded:

                       

Commercial real estate:

                       

Owner-occupied

  $ 478     $ 478     $ 437  

Nonowner-occupied

    3,558       3,558       731  

Commercial and industrial

    3,325       3,325       1,522  

Consumer:

                       

Home equity

    218       218       4  

With no related allowance recorded:

                       

Residential real estate

    1,902       1,902       ----  

Commercial real estate:

                       

Owner-occupied

    3,133       2,587       ----  

Nonowner-occupied

    4,667       2,972       ----  

Construction

    680       680       ----  

Commercial and industrial

    4,219       4,185       ----  

Total

  $ 22,180     $ 19,905     $ 2,694  

December 31, 2014

 

Unpaid Principal Balance

   

Recorded

Investment

   

Allowance for Loan Losses Allocated

 

With an allowance recorded:

                       

Commercial real estate:

                       

Owner-occupied

  $ 1,177     $ 1,177     $ 414  

Nonowner-occupied

    7,656       7,656       2,092  

Commercial and industrial

    2,356       2,356       900  

Consumer:

                       

Home equity

    219       219       6  

With no related allowance recorded:

                       

Residential real estate

    1,415       1,415       ----  

Commercial real estate:

                       

Owner-occupied

    3,125       2,578       ----  

Nonowner-occupied

    1,298       300       ----  

Commercial and industrial

    4,703       4,468       ----  

Total

  $ 21,949     $ 20,169     $ 3,412  
   

Three months ended June 30, 2015

   

Six months ended June 30, 2015

 
   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With an allowance recorded:

                                               

Commercial real estate:

                                               

Owner-occupied

  $ 478     $ ----     $ ----     $ 711     $ ----     $ ----  

Nonowner-occupied

    3,575       49       49       3,598       65       65  

Commercial and industrial

    3,185       40       40       2,909       65       65  

Consumer:

                                               

Home equity

    218       2       2       219       4       4  

With no related allowance recorded:

                                               

Residential real estate

    1,656       16       16       1,575       25       25  

Commercial real estate:

                                               

Owner-occupied

    2,570       30       30       2,573       60       60  

Nonowner-occupied

    3,630       13       13       3,857       25       25  

Construction

    680       ----       ----       453       ----       ----  

Commercial and industrial

    4,249       51       51       4,322       107       107  

Total

  $ 20,241     $ 201     $ 201     $ 20,217     $ 351     $ 351  
   

Three months ended June 30, 2014

   

Six months ended June 30, 2014

 
   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

   

Average Impaired Loans

   

Interest Income Recognized

   

Cash Basis Interest Recognized

 

With an allowance recorded:

                                               

Residential real estate

  $ 898     $ 8     $ 8     $ 902     $ 17     $ 17  

Commercial real estate:

                                               

Nonowner-occupied

    3,317       40       40       3,330       74       74  

Commercial and industrial

    2,441       28       28       2,514       57       57  

Consumer:

                                               

Home equity

    219       2       2       219       4       4  

With no related allowance recorded:

                                               

Residential real estate

    525       6       6       526       14       14  

Commercial real estate:

                                               

Owner-occupied

    1,387       21       21       1,255       30       30  

Nonowner-occupied

    5,665       76       76       5,691       151       151  

Commercial and industrial

    1,811       79       79       1,207       79       79  

Total

  $ 16,263     $ 260     $ 260     $ 15,644     $ 426     $ 426  
Schedule of Recorded Investment in Nonaccrual Loans [Table Text Block]

June 30, 2015

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 325     $ 3,277  

Commercial real estate:

               

Owner-occupied

    ----       715  

Nonowner-occupied

    ----       2,672  

Construction

    ----       769  

Commercial and industrial

    ----       724  

Consumer:

               

Automobile

    10       6  

Home equity

    ----       84  

Other

    5       1  

Total

  $ 340     $ 8,248  

December 31, 2014

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ ----     $ 3,768  

Commercial real estate:

               

Owner-occupied

    ----       1,484  

Nonowner-occupied

    ----       4,013  

Commercial and industrial

    ----       95  

Consumer:

               

Automobile

    15       18  

Home equity

    ----       103  

Other

    58       68  

Total

  $ 73     $ 9,549  
Past Due Financing Receivables [Table Text Block]

June 30, 2015

 

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

  $ 2,115     $ 579     $ 3,402     $ 6,096     $ 218,827     $ 224,923  

Commercial real estate:

                                               

Owner-occupied

    105       159       715       979       75,102       76,081  

Nonowner-occupied

    ----       269       2,672       2,941       70,355       73,296  

Construction

    111       ----       769       880       23,765       24,645  

Commercial and industrial

    403       516       91       1,010       84,563       85,573  

Consumer:

                                               

Automobile

    523       159       16       698       43,059       43,757  

Home equity

    68       ----       62       130       20,008       20,138  

Other

    491       46       6       543       43,943       44,486  

Total

  $ 3,816     $ 1,728     $ 7,733     $ 13,277     $ 579,622     $ 592,899  

December 31, 2014

 

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

  $ 3,337     $ 612     $ 3,489     $ 7,438     $ 216,190     $ 223,628  

Commercial real estate:

                                               

Owner-occupied

    74       62       1,422       1,558       77,290       78,848  

Nonowner-occupied

    ----       ----       ----       ----       71,229       71,229  

Construction

    932       ----       ----       932       26,603       27,535  

Commercial and industrial

    ----       10       24       34       83,964       83,998  

Consumer:

                                               

Automobile

    616       149       33       798       42,051       42,849  

Home equity

    ----       ----       103       103       18,188       18,291  

Other

    655       20       126       801       47,589       48,390  

Total

  $ 5,614     $ 853     $ 5,197     $ 11,664     $ 583,104     $ 594,768  
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

 

June 30, 2015

                       

Residential real estate

                       

Interest only payments

  $ 1,007     $ ----     $ 1,007  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    517       ----       517  

Rate reduction

    ----       236       236  

Reduction of principal and interest payments

    616       ----       616  

Maturity extension at lower stated rate than market rate

    1,014       ----       1,014  

Credit extension at lower stated rate than market rate

    204       ----       204  

Nonowner-occupied

                       

Interest only payments

    3,456       2,672       6,128  

Rate reduction

    402       ----       402  

Commercial and industrial

                       

Interest only payments

    6,622       ----       6,622  

Credit extension at lower stated rate than market rate

    393       ----       393  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    218       ----       218  
                         

Total TDR’s

  $ 14,449     $ 2,908     $ 17,357  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

   

Total

TDR’s

 

December 31, 2014

                       

Residential real estate

                       

Interest only payments

  $ 520     $ ----     $ 520  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    457       ----       457  

Rate reduction

    ----       244       244  

Reduction of principal and interest payments

    627       ----       627  

Maturity extension at lower stated rate than market rate

    1,046       ----       1,046  

Credit extension at lower stated rate than market rate

    204       ----       204  

Nonowner-occupied

                       

Interest only payments

    3,535       4,013       7,548  

Rate reduction

    408       ----       408  

Commercial and industrial

                       

Interest only payments

    6,429       ----       6,429  

Credit extension at lower stated rate than market rate

    395       ----       395  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    219       ----       219  
                         

Total TDR’s

  $ 13,840     $ 4,257     $ 18,097  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Six months ended June 30, 2015

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Residential real estate:

                               

Interest only payments

  $ 495     $ 495     $ ----     $ ----  

Total TDR’s

  $ 495     $ 495     $ ----     $ ----  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Six months ended June 30, 2014

 

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

   

Pre-Modification Recorded Investment

   

Post-Modification Recorded Investment

 
                                 

Commercial real estate:

                               

Owner-occupied

                               

Maturity extension at lower stated rate than market rate

  $ 767     $ 767     $ ----     $ ----  

Commercial and industrial

                               

Interest only payments

    3,621       3,621       ----       ----  

Total TDR’s

  $ 4,388     $ 4,388     $ ----     $ ----  
Financing Receivable Credit Quality Indicators [Table Text Block]

June 30, 2015

 

Pass

   

Criticized

   

Classified

   

Total

 
                         

Commercial real estate:

                               

Owner-occupied

  $ 69,108     $ 3,227     $ 3,746     $ 76,081  

Nonowner-occupied

    63,993       2,064       7,239       73,296  

Construction

    23,713       ----       932       24,645  

Commercial and industrial

    76,927       639       8,007       85,573  

Total

  $ 233,741     $ 5,930     $ 19,924     $ 259,595  

December 31, 2014

 

Pass

   

Criticized

   

Classified

   

Total

 
                         

Commercial real estate:

                               

Owner-occupied

  $ 72,232     $ 2,102     $ 4,514     $ 78,848  

Nonowner-occupied

    60,491       2,127       8,611       71,229  

Construction

    27,364       ----       171       27,535  

Commercial and industrial

    76,395       495       7,108       83,998  

Total

  $ 236,482     $ 4,724     $ 20,404     $ 261,610  
Performing and Nonperforming Loans [Table Text Block]

June 30, 2015

 

Consumer

                 
   

Automobile

   

Home Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                         

Performing

  $ 43,741     $ 20,054     $ 44,480     $ 221,321     $ 329,596  

Nonperforming

    16       84       6       3,602       3,708  

Total

  $ 43,757     $ 20,138     $ 44,486     $ 224,923     $ 333,304  

December 31, 2014

 

Consumer

                 
   

Automobile

   

Home Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                         

Performing

  $ 42,816     $ 18,188     $ 48,264     $ 219,860     $ 329,128  

Nonperforming

    33       103       126       3,768       4,030  

Total

  $ 42,849     $ 18,291     $ 48,390     $ 223,628     $ 333,158