XML 106 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans

 ($ in thousands) Total Loans  Non-Accrual Loans 
   2014  2013  2014  2013 
 Commercial & Industrial $88,485  $85,642   1,387   2,316 
 Commercial RE & Construction  217,030   205,301   2,092   532 
 Agricultural & Farmland  46,217   39,210   -   - 
 Residential Real Estate  113,214   99,620   992   1,651 
 Consumer & Other  51,546   47,804   138   345 
                  
 Total Loans $516,492  $477,577  $4,609  $4,844 
                  
 Unearned Income $(156) $(274)        
                  
 Total Loans, net of unearned income $516,336  $477,303         
                  
 Allowance for loan losses $(6,771) $(6,964)        
summary loan commitments, unused lines of credit and standby letters of credit

 

 ($ in thousands) 2014  2013 
 Loan commitments and unused lines of credit $105,136  $93,286 
 Standby letters of credit  672   1,021 
 Total $105,808  $94,307

 

Summary of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method

 
  Commercial     Commercial RE &     Agricultural     Residential     Consumer        
  ($'s in thousands)   & Industrial     Construction     & Farmland     Real Estate     & Other     Total  
                                       
  ALLOWANCE FOR LOAN AND LEASE LOSSES                          
  For the Twelve Months Ended                            
  December 31, 2014                                    
  Beginning balance   $ 2,175     $ 2,708     $ 159     $ 1,067     $ 855     $ 6,964  
  Charge Offs     (607 )     (13 )     -       (92 )     (135 )   $ (847 )
  Recoveries     19       125       3       32       25       204  
  Provision     43       37       46       301       23       450  
  Ending Balance   $ 1,630     $ 2,857     $ 208     $ 1,308     $ 768     $ 6,771  
                                                   
  Loans Receivable at December 31, 2014                                      
  Allowance:                                                
  Ending balance:                                                
  individually evaluated for impairment   $ 510     $ 1,018     $ -     $ 242     $ 41     $ 1,811  
  Ending balance:                                                
  collectively evaluated for impairment   $ 1,120     $ 1,839     $ 208     $ 1,066     $ 727     $ 4,960  
  Loans:                                                
  Ending balance:                                                
  individually evaluated for impairment   $ 1,268     $ 2,035     $ -     $ 1,647     $ 481     $ 5,431  
  Ending balance:                                                
  collectively evaluated for impairment   $ 87,217     $ 214,995     $ 46,217     $ 111,567     $ 51,065     $ 511,061  

 

      Commercial     Commercial RE &     Agricultural     Residential     Consumer        
  ($'s in thousands)   & Industrial     Construction     & Farmland     Real Estate     & 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     $ 942     $ 6,811  
  Charge Offs     (1 )     (111 )     -       (264 )     (443 )   $ (819 )
  Recoveries     18       17       4       21       12       72  
  Provision     597       (232 )     (31 )     222       344       900  
  Ending Balance   $ 2,175     $ 2,708     $ 159     $ 1,067     $ 855     $ 6,964  
                                                   
  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   $ 83,526     $ 204,652     $ 39,210     $ 97,635     $ 47,214     $ 472,237  
Summary of credit risk profile of the Company's loan portfolio based on rating category

 December 31, 2014 Commercial  Commercial RE &  Agricultural  Residential  Consumer    
 Loan Grade & Industrial  Construction  & Farmland  Real Estate  & Other  Total 
 ($ in thousands)                  
 1-2 $1,148  $66  $61  $-  $-  $1,275 
 3  23,580   67,779   9,505   105,149   47,795   253,808 
 4  61,691   136,427   36,651   5,611   3,465   243,845 
 Total Pass (1 - 4)  86,419   204,272   46,217   110,760   51,260   498,928 
                          
 Special Mention (5)  83   6,224   -   1,160   84   7,551 
 Substandard (6)  752   4,422   -   312   55   5,541 
 Doubtful (7)  1,231   2,112   -   982   147   4,472 
 Loss (8)  -   -   -   -   -   - 
 Total Loans $88,485  $217,030  $46,217  $113,214  $51,546  $516,492 

 

 December 31, 2013 Commercial  Commercial RE &  Agricultural  Residential  Consumer    
 Loan Grade & Industrial  Construction  & Farmland  Real Estate  & Other  Total 
 ($ in thousands)                  
 1-2 $1,619  $81  $76  $-  $87  $1,863 
 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 (1 - 4)  80,135   191,037   39,210   96,306   47,119   453,807 
                          
 Special Mention (5)  3,159   8,917   -   1,373   86   13,535 
 Substandard (6)  32   4,815   -   290   84   5,221 
 Doubtful (7)  2,316   532   -   1,651   515   5,014 
 Loss (8)  -   -   -   -   -   - 
 Total Loans $85,642  $205,301  $39,210  $99,620  $47,804  $477,577 
Summary of loan portfolio aging analysis

   30-59 Days  60-89 Days  Greater Than  Total Past     Total 
Loans
 
 December 31, 2014 Past Due  Past Due  90 Days  Due  Current  Receivable 
 ($ in thousands)                  
                    
 Commercial & Industrial $-  $-  $987  $987  $87,498  $88,485 
 Commercial RE & Construction  3,660   -   1,747   5,407   211,623   217,030 
 Agricultural & Farmland  -   -   -   -   46,217   46,217 
 Residential Real Estate  164   19   377   560   112,654   113,214 
 Consumer & Other  39   81   -   120   51,426   51,546 
 Total Loans $3,863  $100  $3,111  $7,074  $509,418  $516,492 
                          
    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 
 Consumer & Other  22   34   98   154   47,650   47,804 
 Total Loans $446  $412  $2,609  $3,467  $474,110  $477,577
Summary of Impaired loan activity
 
  Twelve Months Ended
December 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     530       530       -       571       20  
  Agricultural & Farmland     -       -       -       -       -  
  Residential Real Estate     567       611       -       734       49  
  Consumer & Other     110       110       -     124       10  
  All Impaired Loans < $100,000     565       565       -       565       -  
  With a specific allowance recorded:                                        
  Commercial & Industrial     952       1,552       510       1,605       -  
  Commercial RE & Construction     1,505       1,505       1,018       1,521       60  
  Agricultural & Farmland     -       -       -       -       -  
  Residential Real Estate     1,080       1,080       242       1,146       47  
  Consumer & Other     371       371       41       402       20  
  Totals:                                        
  Commercial & Industrial   $ 1,268     $ 1,868     $ 510     $ 1,921     $ -  
  Commercial RE & Construction   $ 2,035     $ 2,035     $ 1,018     $ 2,092     $ 80  
  Agricultural & Farmland   $ -     $ -     $ -     $ -     $ -  
  Residential Real Estate   $ 1,647     $ 1,691     $ 242     $ 1,880     $ 96  
  Consumer & Other   $ 481     $ 481     $ 41     $ 526     $ 30  
  All Impaired Loans < $100,000   $ 565     $ 565     $ -     $ 565     $ -  
                                           
  Twelve Months Ended
December 31, 2013
    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     $ -     $ 335     $ 13  
  Commercial RE & Construction     389       442       -       579       16  
  Agricultural & Farmland     -       -       -       -       -  
  Residential Real Estate     1,131       1,131       -       1,315       65  
  Consumer & Other     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  
  Consumer & Other     338       338       168       371       25  
  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  
  Consumer & Other   $ 590     $ 590     $ 168     $ 639     $ 39  
  All Impaired Loans < $100,000   $ 1,242     $ 1,242     $ -     $ 1,242     $ -  
Summary of newly restructured loans by type of modification

   December 31, 2014    
 ($ in thousands) Number of Loans  Pre-
Modification
Recorded Balance
  Post Modification
Recorded Balance
    
              
 Residential Real Estate  -  $-  $-     
 Consumer & Other  1   16   16     
                  
 Total Modifications  1  $16  $16     
                  
 ($ in thousands)  Interest           Total 
    Only   Term   Combination   Modification 
                  
 Residential Real Estate $-  $-  $-  $- 
 Consumer & Other  -   16   -   16 
                  
 Total Modifications $-  $16  $-  $16 

 

   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     
                  
 ($ in thousands)  Interest           Total 
    Only   Term   Combination   Modification 
                  
 Residential Real Estate $-  $12  $-  $12 
 Home Equity & Consumer  -   10   -   10 
                  
 Total Modifications $-  $22  $-  $22 
Summary of troubled debt restructurings modified subsequently defaulted

   Number of  Recorded 
 ($ in thousands) Contracts  Balance 
        
 Residential Real Estate  2  $197 
    2   197 

 


   Number of  Recorded 
 ($ in thousands) Contracts  Balance 
        
 Residential Real Estate  4  $63 
    4  $63