XML 44 R37.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2013
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans
 
  
Total Loans
  
Non-Accrual Loans
 
($ in thousands)
 
Dec. 2013
  
Dec. 2012
  
Dec. 2013
  
Dec. 2012
 
Commercial & Industrial
 $85,642  $81,767   2,316   1,246 
Commercial RE & Construction
  205,301   201,392   532   782 
Agricultural & Farmland
  39,210   42,276   -   - 
Residential Real Estate
  99,620   87,859   1,651   2,631 
Home Equity & Consumer
  47,717   50,223   345   646 
Other
  87   148   -   - 
Total loans
  477,577   463,665  $4,844  $5,305 
Less
                
Net deferred loan fees, premiums and discounts
  (274)  (276)        
Loans, net of unearned income
 $477,303  $463,389         
Allowance for loan losses
 $(6,964) $(6,811)        
 
Summary of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method
 
  
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Home Equity
       
($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Consumer
  
Other
  
Total
 
ALLOWANCE FOR LOAN AND LEASE LOSSES
 
                      
For the Twelve Months Ended December 31, 2013
                   
Beginning balance
 $1,561  $3,034  $186  $1,088  $839  $103  $6,811 
Charge Offs
  (1)  (111)  -   (264)  (426)  (17) $(819)
Recoveries
  18   17   4   21   11   1   72 
Provision
  597   (232)  (31)  222   360   (16)  900 
Ending Balance
 $2,175  $2,708  $159  $1,067  $784  $71  $6,964 
                             
Loans Receivable at December 31, 2013
                             
  
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Home Equity
         
($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Consumer
  
Other
  
Total
 
Allowance:
                            
Ending balance:
                            
individually
                            
evaluated for
                            
impairment
 $1,079  $56  $-  $192  $168      $1,495 
Ending balance:
                            
collectively
                            
evaluated for
                            
impairment
 $1,096  $2,652  $159  $875  $616  $71  $5,469 
Loans:
                            
Ending balance:
                            
individually
                            
evaluated for
                            
impairment
 $2,116  $649  $-  $1,985  $590      $5,340 
Ending balance:
                            
collectively
                            
evaluated for
                            
impairment
 $83,526  $204,652  $39,210  $97,635  $47,127  $87  $472,237 
 
  
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Home Equity
       
  ($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Consumer
  
Other
  
Total
 
ALLOWANCE FOR LOAN AND LEASE LOSSES
 
                      
For the Twelve Months Ended
                
December 31, 2012
                     
Beginning balance
 $1,914  $2,880  $51  $956  $599  $129  $6,529 
Charge Offs
  (390)  (287)  (10)  (129)  (484)  (28)  (1,328)
Recoveries
  41   50   7   86   69   7   260 
Provision
  (4)  391   138   175   655  $(6)  1,350 
Ending Balance
 $1,561  $3,034  $186  $1,088  $839  $102  $6,811 
                             
Loans Receivable at December 31, 2012
                       
Allowance:
                            
Ending balance:
                            
individually
                            
evaluated for
                            
impairment
 $485  $55  $-  $386  $195      $1,121 
Ending balance:
                            
collectively
                            
evaluated for
                            
impairment
 $1,076  $2,979  $186  $702  $644  $102  $5,690 
Loans:
                            
Ending balance:
                            
individually
                            
evaluated for
                            
impairment
 $1,232  $725  $-  $2,683  $682      $5,322 
Ending balance:
                            
collectively
                            
evaluated for
                            
impairment
 $80,535  $200,667  $42,276  $85,176  $49,541  $148  $458,343 
Summary of credit risk profile of the Company's loan portfolio based on rating category
 
December 31, 2013
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Home Equity
       
Loan Grade
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Consumer
  
Other
  
Total
 
($ in thousands)
                     
               1-2
 $1,706  $81  $76  $-  $-  $-  $1,863 
                  3
  22,319   44,095   6,543   90,606   43,250   9   206,822 
                  4
  56,110   146,861   32,591   5,700   3,782   78   245,122 
    Total Pass
  80,135   191,037   39,210   96,306   47,032   87   453,807 
                             
Special Mention
  3,159   8,917   -   1,373   86   -   13,535 
Substandard
  32   4,815   -   290   84   -   5,221 
Doubtful
  2,316   532   -   1,651   515   -   5,014 
Loss
  -   -   -   -   -   -   - 
    Total Loans
 $85,642  $205,301  $39,210  $99,620  $47,717  $87  $477,577 
                             
December 31, 2012
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Home Equity
         
Loan Grade
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Consumer
  
Other
  
Total
 
($ in thousands)
                            
               1-2
 $1,108  $101  $109  $-  $-  $-  $1,318 
                  3
  23,028   55,175   7,938   77,221   45,063   17   208,442 
                  4
  54,871   129,846   34,195   6,285   4,223   131   229,551 
    Total Pass
  79,007   185,122   42,242   83,506   49,286   148   439,311 
                             
Special Mention
  88   12,370   -   1,186   190   -   13,834 
Substandard
  1,429   3,024   34   699   144   -   5,330 
Doubtful
  1,243   876   -   2,468   603   -   5,190 
Loss
  -   -   -   -   -   -   - 
    Total Loans
 $81,767  $201,392  $42,276  $87,859  $50,223  $148  $463,665 
Summary of loan portfolio aging analysis
 
   
30-59 Days
  
60-89 Days
  
Greater Than
  
Total Past
     
Total Loans
 
December 31, 2013
 
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Receivable
 
($ in thousands)
                  
                    
Commercial & Industrial
 $-  $-  $1,890  $1,890  $83,752  $85,642 
Commercial RE & Construction
  424   364   168   956   204,345   205,301 
Agricultural & Farmland
  -   -   -   -   39,210   39,210 
Residential Real Estate
  -   14   453   467   99,153   99,620 
Home Equity & Consumer
  22   34   98   154   47,563   47,717 
Other
  -   -   -   -   87   87 
Total Loans
 $446  $412  $2,609  $3,467  $474,110  $477,577 
                          
   
30-59 Days
  
60-89 Days
  
Greater Than
  
Total Past
      
Total Loans
 
December 31, 2012
 
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Receivable
 
($ in thousands)
                        
                          
Commercial & Industrial
 $26  $2  $497  $525  $81,242  $81,767 
Commercial RE & Construction
  1,623   320   264   2,207   199,185   201,392 
Agricultural & Farmland
  -   -   -   -   42,276   42,276 
Residential Real Estate
  90   139   1,467   1,696   86,163   87,859 
Home Equity & Consumer
  319   76   280   675   49,548   50,223 
Other
  -   -   -   -   148   148 
Total Loans
 $2,058  $537  $2,508  $5,103  $458,562  $463,665 
 
Summary of Impaired loan activity
 
Twelve Months Ended
               
December 31, 2013
               
($'s in thousands)
 
Recorded
  
Unpaid
Principal
  
Related
  
Average
Recorded
  
Interest
Income
 
  
Investment
  
Balance
  
Allowance
  
Investment
  
Recognized
 
With no related allowance recorded:
               
Commercial & Industrial
 $316  $316  $-  $335  $13 
Commercial RE & Construction
  389   442   -   579   16 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  1,131   1,131   -   1,315   65 
Home Equity & Consumer
  252   252   -   268   14 
All Impaired Loans < $100,000
  1,242   1,242   -   1,242   - 
With a specific allowance recorded:
                    
Commercial & Industrial
  1,800   1,800   1,079   1,780   44 
Commercial RE & Construction
  260   260   56   318   14 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  854   854   192   921   41 
Home Equity & Consumer
  338   338   168   371   25 
All Impaired Loans < $100,000
  -   -   -   -   - 
Totals:
                    
Commercial & Industrial
 $2,116  $2,116  $1,079  $2,115  $57 
Commercial RE & Construction
 $649  $702  $56  $897  $30 
Agricultural & Farmland
 $-  $-  $-  $-  $- 
Residential Real Estate
 $1,985  $1,985  $192  $2,236  $106 
Home Equity & Consumer
 $590  $590  $168  $639  $39 
All Impaired Loans < $100,000
 $1,242  $1,242  $-  $1,242  $- 
 
Twelve Months Ended
               
December 31, 2012
               
($'s in thousands)
 
Recorded
  
Unpaid
Principal
  
Related
  
Average
Recorded
  
Interest
Income
 
  
Investment
  
Balance
  
Allowance
  
Investment
  
Recognized
 
With no related allowance recorded:
               
Commercial & Industrial
 $394  $2,280  $-  $2,419  $- 
Commercial RE & Construction
  527   1,529   -   1,610   15 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  1,122   1,204   -   1,284   57 
Home Equity & Consumer
  228   260   -   272   10 
All Impaired Loans < $100,000
  1,336   1,336   -   1,336   - 
With a specific allowance recorded:
                    
Commercial & Industrial
  838   944   485   949   6 
Commercial RE & Construction
  198   198   55   198   - 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  1,561   1,561   386   1,530   62 
Home Equity & Consumer
  454   454   195   471   20 
All Impaired Loans < $100,000
  -   -   -   -   - 
Totals:
                    
Commercial & Industrial
 $1,232  $3,224  $485  $3,368  $6 
Commercial RE & Construction
 $725  $1,727  $55  $1,808  $15 
Agricultural & Farmland
 $-  $-  $-  $-  $- 
Residential Real Estate
 $2,683  $2,765  $386  $2,814  $119 
Home Equity & Consumer
 $682  $714  $195  $743  $30 
All Impaired Loans < $100,000
 $1,336  $1,336  $-  $1,336  $- 
 
Summary of present activity of TDR's relating to loans, Pre - Modification and Post - Modification
 
   
December 31, 2013
 
                   
($ in thousands)
 
Number of Loans
   
Pre-Modification
Recorded Balance
   
Post Modification
Recorded Balance
 
                   
Residential Real Estate
    1     $ 12     $ 12  
Home Equity & Consumer
    1       10       10  
                         
Total Modifications
    2     $ 22     $ 22  
 
   
December 31, 2012
 
                   
($ in thousands)
 
Number of Loans
   
Pre-Modification Recorded Balance
   
Post Modification Recorded Balance
 
                   
Residential Real Estate
    14     $ 660     $ 660  
Home Equity & Consumer
    2       21       21  
Commercial Real Estate
    1       198       198  
                         
Total Modifications
    17     $ 879     $ 879  
 
 
 
Summary of present activity of TDR's relating to interest, term, combination and Total Modification
 
                         
($ in thousands)
 
Interest
               
Total
 
   
Only
   
Term
   
Combination
   
Modification
 
                         
Residential Real Estate
  $ -     $ 12     $ -     $ 12  
Home Equity & Consumer
    -       10       -       10  
                                 
Total Modifications
  $ -     $ 22     $ -     $ 22  
 
                         
   
Interest
               
Total
 
($ in thousands)
 
Only
   
Term
   
Combination
   
Modification
 
                         
Residential Real Estate
  $ -     $ 419     $ 241     $ 660  
Home Equity & Consumer
    -       21       -       21  
Commercial Real Estate
    -       198       -       198  
                                 
Total Modifications
  $ -     $ 638     $ 241     $ 879  
 
Summary of troubled debt restructurings modified subsequently defaulted
 
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted
 
             
   
Number of
   
Recorded
 
($ in thousands)
 
Contracts
   
Balance
 
             
Residential Real Estate
    4     $ 63  
Home Equity & Consumer
    -       -  
      4     $ 63