XML 36 R17.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2014
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans

($ in thousands)
 
Total Loans
  
Non-Accrual Loans
 
  
Jun. 2014
  
Dec. 2013
  
Jun. 2014
  
Dec. 2013
 
Commercial & Industrial
 $92,424  $85,368   1,485   2,316 
Commercial RE & Construction
  215,824   205,301   699   532 
Agricultural & Farmland
  43,475   39,210   -   - 
Residential Real Estate
  105,054   99,620   1,534   1,651 
Consumer & Other
  49,350   47,804   288   345 
Total loans, net of unearned income
 $506,127  $477,303  $4,006  $4,844 
                 
Allowance for loan losses
 $(6,568) $(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
June 30, 2014
($'s in thousands)
 
Commercial
& Industrial
  
Commercial RE
& Construction
 
Agricultural
& Farmland
  
Residential
Real Estate
  
Consumer
& Other
  
Total
 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES
          
                   
Beginning balance
 $1,902  $2,751  $177  $1,161  $735  $6,726 
Charge Offs
  (300)  (1)  -   -   (29) $(330)
Recoveries
  2   8   1   9   2   22 
Provision
  56   (101)  16   96   83   150 
Ending Balance
 $1,660  $2,657  $194  $1,266  $791  $6,568 
 
For the Six Months Ended
June 30, 2014
($'s in thousands)
 
Commercial
& Industrial
  
Commercial RE
& Construction
 
Agricultural
& Farmland
  
Residential
Real Estate
  
Consumer
& Other
  
Total
 
                         
ALLOWANCE FOR LOAN AND LEASE LOSSES
             
                         
Beginning balance
 $2,175  $2,708  $159  $1,067  $855  $6,964 
Charge Offs
  (607)  (1)  -   (15)  (30) $(653)
Recoveries
  12   60   1   14   20   107 
Provision
  80   (110)  34   200   (54)  150 
Ending Balance
 $1,660  $2,657  $194  $1,266  $791  $6,568 
 
Loans Receivable at June 30, 2014
 
Allowance:
Ending balance:
                  
individuallye valuated for impairment
 $337  $17  $-  $168  $53  $575 
Ending balance:
                        
collectivelye valuated for impairment
 $1,323  $2,640  $194  $1,098  $738  $5,993 
Loans:
                        
Ending balance:
                        
individually evaluated for impairment
 $1,308  $606  $-  $1,816  $570  $4,300 
Ending balance:
                        
collectivelye valuated for impairment
 $91,116  $215,218  $43,475  $103,238  $48,780  $501,827 
 
December 31, 2013
($'s in thousands)
 
Commercial
& Industrial
  
Commercial RE
& Construction
  
Agricultural
& Farmland
  
Residential
Real Estate
  
Consumer
& Other
  
Total
 
                   
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 
 
     
Commercial
             
  
Commercial
  
RE &
  
Agricultural
  
Residential
  
Consumer
    
($'s in thousands)
 
& Industrial
  
Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
           
ALLOWANCE FOR LOAN AND LEASE LOSSES
          
  
For the Three Months Ended
             
June 30, 2013
                  
                   
Beginning balance
 $1,480  $3,266  $179  $1,110  $957  $6,992 
Charge Offs
  (1)  -   -   (98)  (114)  (213)
Recoveries
  11   2   1   19   1   34 
Provision
  57   (209)  -   152   200   200 
Ending Balance
 $1,547  $3,059  $180  $1,183  $1,044  $7,013 
 
For the Six Months Ended
             
June 30, 2013
                  
                   
Beginning balance
 $1,561  $3,034  $186  $1,088  $942  $6,811 
Charge Offs
  (1)  (5)  -   (98)  (245)  (349)
Recoveries
  14   15   2   19   2   52 
Provision
  (27)  15   (8)  174   345   499 
Ending Balance
 $1,547  $3,059  $180  $1,183  $1,044  $7,013 
Summary of credit risk profile of the Company's loan portfolio based on rating category

June 30, 2014
 
Commercial
  
Commercial RE
  
Agricultural
  
Residential
  
Consumer
    
Loan Grade
 
& Industrial
  
& Construction
  
& Farmland
  
Real Estate
  
& Other
  
Total
 
($ in thousands)
                  
1-2
 $1,457  $73  $72  $-  $-  $1,602 
   3
  21,761   51,738   9,184   96,419   44,127   223,229 
   4
  64,703   151,136   34,219   5,807   4,862   260,727 
    Total Pass
  87,921   202,947   43,475   102,226   48,989   485,558 
                         
Special Mention
  2,505   7,344   -   1,036   7   10,892 
Substandard
  775   4,834   -   258   66   5,933 
Doubtful
  1,223   699   -   1,534   288   3,744 
Loss
  -   -   -   -   -   - 
    Total Loans
 $92,424  $215,824  $43,475  $105,054  $49,350  $506,127 
                                                                                                                                                              
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
 
June 30, 2014
 
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Receivable
 
($ in thousands)
                  
                   
Commercial & Industrial
 $127  $-  $1,259  $1,386  $91,038  $92,424 
Commercial RE & Construction
  -   -   699   699   215,125   215,824 
Agricultural & Farmland
  -   -   -   -   43,475   43,475 
Residential Real Estate
  141   52   519   712   104,342   105,054 
Consumer & Other
  65   -   117   182   49,168   49,350 
Total Loans
 $333  $52  $2,594  $2,979  $503,148  $506,127 
 
  
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
          Average    
June 30, 2014
 
Recorded
  
Unpaid Principal
  
Related
  
Recorded
  
Interest Income
 
($'s in thousands)
 
Investment
  
Balance
  
Allowance
  
Investment
  
Recognized
 
With no related allowance recorded:
               
Commercial & Industrial
 $316  $316  $-  $316  $- 
Commercial RE & Construction
  422   422   -   596   - 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  844   898   -   1,058   13 
Consumer & Other
  103   103   -   110   2 
All Impaired Loans < $100,000
  1,161   1,161   -   1,161   - 
With a specific allowance recorded:
                    
Commercial & Industrial
  992   1,592   337   1,608   - 
Commercial RE & Construction
  184   184   17   185   3 
Agricultural & Farmland
  -   -   -   -   - 
Residential Real Estate
  972   972   168   1,026   10 
Consumer & Other
  467   467   53   491   6 
Totals:
                    
Commercial & Industrial
 $1,308  $1,908  $337  $1,924  $- 
Commercial RE & Construction
 $606  $606  $17  $781  $3 
Agricultural & Farmland
 $-  $-  $-  $-  $- 
Residential Real Estate
 $1,816  $1,870  $168  $2,084  $23 
Consumer & Other
 $570  $570  $53  $601  $8 
All Impaired Loans < $100,000
 $1,161  $1,161  $-  $1,161  $- 
 
 
Six Months Ended
 Average  Interest 
June 30, 2014
 
Recorded
  
Income
 
($'s in thousands)
 
Investment
  
Recognized
 
With no related allowance recorded:
      
Commercial & Industrial
 $316  $- 
Commercial RE & Construction
  596   - 
Agricultural & Farmland
  -   - 
Residential Real Estate
  1,061   28 
Consumer & Other
  112   5 
All Impaired Loans < $100,000
  1,161   - 
With a specific allowance recorded:
        
Commercial & Industrial
  1,645   - 
Commercial RE & Construction
  186   5 
Agricultural & Farmland
  -   - 
Residential Real Estate
  1,029   20 
Consumer & Other
  494   13 
Totals:
        
Commercial & Industrial
 $1,961  $- 
Commercial RE & Construction
 $782  $5 
Agricultural & Farmland
 $-  $- 
Residential Real Estate
 $2,090  $48 
Consumer & Other
 $606  $18 
All Impaired Loans < $100,000
 $1,161  $- 
 
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  $- 
 
  
Six Months Ended June 30, 2013
  
Three Months Ended June 30, 2013
 
  
Average
Recorded
  
Interest
Income
  
Average
Recorded
  
Interest
Income
 
($'s in thousands)
 
Investment
  
Recognized
  
Investment
  
Recognized
 
With no related allowance recorded:
            
Commercial & Industrial
 $347  $-  $347  $- 
Commercial RE & Construction
  202   -   202   - 
Agricultural & Farmland
  -   -   -   - 
Residential Real Estate
  1,162   23   1,160   11 
Home Equity Consumer & Other
  180   5   178   2 
All Impaired Loans < $100,000
  936   -   936   - 
With a specific allowance recorded:
                
Commercial & Industrial
  699   -   648   - 
Commercial RE & Construction
  262   6   261   3 
Agricultural & Farmland
  -   -   -   - 
Residential Real Estate
  1,431   30   1,429   14 
Home Equity Consumer & Other
  574   16   570   8 
Totals:
                
Commercial & Industrial
 $1,046  $-  $995  $- 
Commercial RE & Construction
 $464  $6  $463  $3 
Agricultural & Farmland
 $-  $-  $-  $- 
Residential Real Estate
 $2,593  $53  $2,589  $25 
Consumer & Other
 $754  $21  $748  $10 
All Impaired Loans < $100,000
 $936  $-  $936  $- 
 
 
Summary of newly restructured loans by type of modification

  
Three Months Ended June 30, 2014
 
          
($ in thousands)
 
Number of Loans
  
Pre-Modification
Recorded Balance
  
Post Modification
Recorded Balance
 
          
Residential Real Estate
  -  $-  $- 
Consumer & Other
  -   -   - 
             
Total Modifications
  -  $-  $- 
 
($ in thousands)
 
Interest
        
Total
 
  
Only
  
Term
  
Combination
  
Modification
 
             
Residential Real Estate
 $-  $-  $-  $- 
Consumer & Other
  -   -   -   - 
                 
Total Modifications
 $-  $-  $-  $- 
 
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the three month period ended June 30, 2014.
 
  
Six Months Ended June 30, 2014
 
          
($ in thousands)
 
Number of Loans
 
Pre-Modification
Recorded Balance
 
Post Modification
Recorded Balance
 
Residential Real Estate
  -  $-  $- 
Consumer & Other
  -   -   - 
             
Total Modifications
  -  $-  $- 
 
($ in thousands)
 
Interest
        
Total
 
  
Only
  
Term
  
Combination
  
Modification
 
Residential Real Estate
 $-  $-  $-  $- 
Consumer & Other
  -   -   -   - 
                 
Total Modifications
 $-  $-  $-  $- 

The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the six month period ended June 30, 2014.
 
  
Three Months Ended June 30, 2013
 
          
($ in thousands)
 
Number of
  
Pre-Mod
  
Post-Mod
 
  
Loans
  
Balance
  
Balance
 
          
Residential Real Estate
  -  $-  $- 
Consumer & Other
  -   -   - 
             
Total Modifications
  -  $-  $- 
 
($ in thousands)
 
Interest
        
Total
 
  
Only
  
Term
  
Combination
  
Modification
 
             
Residential Real Estate
 $-  $-  $-  $- 
Consumer & Other
  -   -   -   - 
                 
Total Modifications
 $-  $-  $-  $- 
 
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.00 million in the three month period ended June 30, 2013.
 
  
Six Months Ended June 30, 2013
 
          
($ in thousands)
 
Number of
  
Pre-Mod
  
Post-Mod
 
  
Loans
  
Balance
  
Balance
 
          
Residential Real Estate
  1  $14  $14 
Consumer & Other
  1   12   12 
             
Total Modifications
  2  $26  $26 
 
($ in thousands)
 
Interest
        
Total
 
  
Only
  
Term
  
Combination
  
Modification
 
             
Residential Real Estate
 $-  $14  $-  $14 
Consumer & Other
  -   12   -   12 
                 
Total Modifications
 $-  $26  $-  $26 
 
The loans described above increased the allowance for loan and lease losses ("ALLL") by $0.01 million in the six month period ended June 30, 2013.
 
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 June 30, 2014
 
       
  
Number of
  
Recorded
 
($ in thousands)
 
Contracts
  
Balance
 
       
Residential Real Estate
  4  $67 
Consumer & Other
  -   - 
         
   4  $67 
 
Troubled Debt Restructurings Modified in the Past 12 Months that have Subsequently Defaulted as of June 30, 2013
 
       
  
Number of
  
Recorded
 
($ in thousands)
 
Contracts
  
Balance
 
       
Residential Real Estate
  4  $194 
Consumer & Other
  -   - 
         
   4  $194