XML 46 R16.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2014
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans
 
($ in thousands)
 
Total Loans
  
Non-Accrual Loans
 
  
Mar. 2014
  
Dec. 2013
  
Mar. 2014
  
Dec. 2013
 
Commercial & Industrial
 $85,976  $85,642   1,818   2,316 
Commercial RE & Construction
  212,502   205,301   753   532 
Agricultural & Farmland
  39,028   39,210   -   - 
Residential Real Estate
  97,857   99,620   1,555   1,651 
Consumer & Other
  46,836   47,804   280   345 
                 
Total loans
  482,199   477,577  $4,406  $4,844 
Less
                
Net deferred loan fees, premiums and discounts
  (275)  (274)        
Loans, net of unearned income
 $481,924  $477,303         
Allowance for loan losses
 $(6,726) $(6,964)        
Summary of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method
For the Three Months Ended
             
March 31, 2014
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
    
($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
                    
ALLOWANCE FOR LOAN AND LEASE LOSSES
 
                    
Beginning balance
 $2,175  $2,708  $159  $1,067  $855  $6,964 
Charge Offs
  (307)  -   -   (15)  (1) $(323)
Recoveries
  10   52   -   5   18   85 
Provision
  24   (9)  18   104   (137)  - 
Ending Balance
 $1,902  $2,751  $177  $1,161  $735  $6,726 
                          
Loans Receivable at March 31, 2014
             
                          
Allowance:
                        
Ending balance:
                        
individually
                        
evaluated for
                        
impairment
 $662  $17  $-  $236  $55  $970 
Ending balance:
                        
collectively
                        
evaluated for
                        
impairment
 $1,240  $2,734  $177  $925  $680  $5,756 
Loans:
                        
Ending balance:
                        
individually
                        
evaluated for
                        
impairment
 $1,641  $633  $-  $1,960  $582  $4,816 
Ending balance:
                        
collectively
                        
evaluated for
                        
impairment
 $84,060  $211,869  $39,028  $95,897  $46,254  $477,108 
                          
For the Twelve Months Ended
                 
December 31, 2013
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
     
($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
                          
ALLOWANCE FOR LOAN AND LEASE LOSSES
 
                          
Loans Receivable at December 31, 2013
             
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  $687  $5,469 
Loans:
                        
Ending balance:
                        
individually
                        
evaluated for
                        
impairment
 $2,116  $649  $-  $1,985  $590  $5,340 
Ending balance:
                        
collectively
                        
evaluated for
                        
impairment
 $83,252  $204,652  $39,210  $97,635  $47,214  $471,963 
 
For the Three Months Ended
                 
March 31, 2013
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
     
($'s in thousands)
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
                          
ALLOWANCE FOR LOAN AND LEASE LOSSES
 
                          
Beginning balance
 $1,561  $3,034  $186  $1,088  $942  $6,811 
Charge Offs
  -   (5)  -   -   (131) $(136)
Recoveries
  3   13   1   -   1   18 
Provision
  (84)  224   (8)  22   145   299 
Ending Balance
 $1,480  $3,266  $179  $1,110  $957  $6,992 
Summary of credit risk profile of the Company's loan portfolio based on rating category

March 31, 2014
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
    
Loan Grade
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
($ in thousands)
                  
 1-2  $1,287  $76  $74  $-  $-  $1,437 
 3   23,654   46,824   7,541   88,889   41,625   208,533 
 4   56,424   152,471   31,413   6,105   4,856   251,269 
Total Pass
  81,365   199,371   39,028   94,994   46,481   461,239 
                           
Special Mention
  2,465   7,824   -   1,047   8   11,344 
Substandard
  50   4,554   -   261   67   4,932 
Doubtful
   1,821   753   -   1,555   280   4,409 
Loss
   -   -   -   -   -   - 
Total Loans
 $85,701  $212,502  $39,028  $97,857  $46,836  $481,924 
                           
December 31, 2013
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
     
Loan Grade
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
($ in thousands)
                        
 1-2  $1,345  $81  $76  $-  $87  $1,589 
 3   22,328   44,095   6,543   90,606   43,250   206,822 
 4   56,188   146,861   32,591   5,700   3,782   245,122 
Total Pass
  79,861   191,037   39,210   96,306   47,119   453,533 
                           
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
 $85,368  $205,301  $39,210  $99,620  $47,804  $477,303 
 
Summary of loan portfolio aging analysis
 
  
30-59 Days
  
60-89 Days
  
Greater Than
 
Total Past
     
Total Loans
 
March 31, 2014
 
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Receivable
 
($ in thousands)
                  
                   
Commercial & Industrial
 $-  $-  $1,567  $1,567  $84,134  $85,701 
Commercial RE & Construction
  -   -   739   739   211,763   212,502 
Agricultural & Farmland
  -   -   -   -   39,028   39,028 
Residential Real Estate
  36   -   459   495   97,362   97,857 
Consumer & Other
  69   18   90   177   46,659   46,836 
Total Loans
 $105  $18  $2,855  $2,978  $478,946  $481,924 
                         
  
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  $83,478  $85,368 
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 
Consumer & Other
  22   34   98   154   47,650   47,804 
Total Loans
 $446  $412  $2,609  $3,467  $473,836  $477,303 
Summary of Impaired loan activity
Three Months Ended
               
March 31, 2014
 
Recorded
 
Unpaid Principal
 
Related
  
Average Recorded
 
Interest Income
 
($'s in thousands)
 
Investment
 
Balance
  
Allowance
 
Investment
 
Recognized
 
With no related allowance recorded:
          
Commercial & Industrial
 $316  $316  $-  $316  $- 
Commercial RE & Construction
  447   500   -   500   - 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  612   655   -   749   13 
Consumer & Other
  107   107   -   114   3 
All Impaired Loans < $100,000
  1,148   1,148   -   1,148   - 
With a specific allowance recorded:
             
Commercial & Industrial
  1,325   1,625   662   1,681   - 
Commercial RE & Construction
  186   186   17   187   3 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  1,348   1,359   236   1,458   13 
Consumer & Other
  475   475   55   498   7 
Totals:
                    
Commercial & Industrial
 $1,641  $1,941  $662  $1,997  $- 
Commercial RE & Construction
 $633  $686  $17  $687  $3 
Agricultural & Farmland
 $-  $-  $-  $-  $- 
Residential Real Estate
 $1,960  $2,014  $236  $2,207  $26 
Consumer & Other
 $582  $582  $55  $612  $10 
All Impaired Loans < $100,000
 $1,148  $1,148  $-  $1,148  $- 
                      
Twelve Months Ended
                    
 
December 31, 2013
 
Recorded
 
Unpaid Principal
 
Related
  
($'s in thousands)
 
Investment
 
Balance
  
Allowance
 
With no related allowance recorded:
      
Commercial & Industrial
 $316  $316  $-  
Commercial RE & Construction
  389   442   -  
Agricultural & Farmland
  -   -   -  
Residential Real Estate
  1,131   1,131   -  
Consumer & Other
  252   252   -  
All Impaired Loans < $100,000
  1,242   1,242   -  
With a specific allowance recorded:
      
Commercial & Industrial
  1,800   1,800   1,079  
Commercial RE & Construction
  260   260   56  
Agricultural & Farmland
  -   -   -  
Residential Real Estate
  854   854   192  
Consumer & Other
  338   338   168  
Totals:
             
Commercial & Industrial
 $2,116  $2,116  $1,079  
Commercial RE & Construction
 $649  $702  $56  
Agricultural & Farmland
 $-  $-  $-  
Residential Real Estate
 $1,985  $1,985  $192  
Consumer & Other
 $590  $590  $168  
All Impaired Loans < $100,000
 $1,242  $1,242  $-  
 
Three Months Ended
      
March 31, 2013
 
Average Recorded
 
Interest Income
 
($'s in thousands)
 
Investment
 
Recognized
 
With no related allowance recorded:
 
Commercial & Industrial
 $24  $- 
Commercial RE & Construction
  202   - 
Agricultural & Farmland
  -   - 
Residential Real Estate
  1,164   13 
Consumer & Other
  182   2 
All Impaired Loans < $100,000
  1,172   - 
With a specific allowance recorded:
 
Commercial & Industrial
  1,097   - 
Commercial RE & Construction
  197   2 
Agricultural & Farmland
  -   - 
Residential Real Estate
  1,622   16 
Consumer & Other
  478   8 
Totals:
        
Commercial & Industrial
 $1,121  $- 
Commercial RE & Construction
 $399  $2 
Agricultural & Farmland
 $-  $- 
Residential Real Estate
 $2,786  $29 
Consumer & Other
 $660  $10 
All Impaired Loans < $100,000
 $1,172  $- 
Summary of newly restructured loans by type of modification
 
   
March 31, 2013
 
($ in thousands)
 
Number of Loans
  
Pre-Modification
Recorded Balance
  
Post Modification
Recorded Balance
    
              
Residential Real Estate
  1  $14  $14    
Home Equity & Consumer
  1   13   13    
                 
Total Modifications
  2  $27  $27    
                 
($ in thousands)
 
Interest
          
Total
 
   
Only
  
Term
  
Combination
  
Modification
 
                 
Residential Real Estate
 $-  $-  $14  $14 
Home Equity & Consumer
  -   -   13   13 
                  
Total Modifications
 $-  $-  $27  $27 
Summary of troubled debt restructurings modified in the past 12 months that subsequently defaulted
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted as of March 31, 2014
 
        
   
Number of
  
Recorded
 
($ in thousands)
 
Contracts
  
Balance
 
        
Residential Real Estate
  3  $62 
Home Equity & Consumer
  -   - 
          
    3  $62 
 
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted as of March 31, 2013
 
        
   
Number of
  
Recorded
 
($ in thousands)
 
Contracts
  
Balance
 
        
Residential Real Estate
  2  $19 
Consumer & Other
  -   - 
          
    2  $19