XML 37 R17.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans

  Total Loans     Non-Accrual Loans  
($ in thousands)   Mar. 2015     Dec. 2014     Mar. 2015     Dec. 2014  
Commercial & Industrial   $ 85,100     $ 88,485       1,413       1,387  
Commercial RE & Construction     217,610       217,030       1,643       2,092  
Agricultural & Farmland     44,266       46,217       -       -  
Residential Real Estate     114,703       113,214       1,231       992  
Consumer & Other     50,184       51,546       130       138  
Total Loans   $ 511,863     $ 516,492     $ 4,417     $ 4,609  
                                 
Unearned Income   $ (79 )   $ (156 )                
Total Loans, net of unearned income   $ 511,784     $ 516,336                  
Allowance for loan losses   $ (6,830 )   $ (6,771 )                

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 Three Months Ended March 31, 2015                        
Beginning balance   $ 1,630     $ 2,857     $ 208     $ 1,308     $ 768     $ 6,771  
Charge Offs     (8 )     (250 )     -       (13 )     (31 )   $ (302 )
Recoveries     5       -       1       2       3       11  
Provision     (53 )     285       3       21       94       350  
Ending Balance   $ 1,574     $ 2,892     $ 212     $ 1,318     $ 834     $ 6,830  
                                                 
Loans Receivable at March 31, 2015                                        
Allowance:                                                
Ending balance:                                                
individually evaluated for impairment   $ 510     $ 1,002     $ -     $ 203     $ 72     $ 1,787  
Ending balance:                                                
collectively evaluated for impairment   $ 1,064     $ 1,890     $ 212     $ 1,115     $ 762     $ 5,043  
Loans:                                                
Ending balance:                                                
individually evaluated for impairment   $ 1,268     $ 1,991     $ -     $ 1,592     $ 469     $ 5,320  
Ending balance:                                                
collectively evaluated for impairment   $ 83,832     $ 215,619     $ 44,266     $ 113,111     $ 49,715     $ 506,543  

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 Three Months Ended                        
March 31, 2014                                    
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  

  

Summary of credit risk profile of the Company's loan portfolio based on rating category
March 31, 2015 Commercial  Commercial RE  Agricultural  Residential  Consumer    
Loan Grade & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
($ in thousands)                  
1-2 $921  $63  $59  $-  $-  $1,043 
   3  23,043   64,940   8,723   107,291   46,663   250,660 
   4  59,479   140,533   35,484   4,987   3,256   243,739 
Total Pass (1 - 4)  83,443   205,536   44,266   112,278   49,919   495,442 
                         
Special Mention (5)  50   6,054   -   1,149   73   7,326 
Substandard (6)  323   4,060   -   309   54   4,746 
Doubtful (7)  1,284   1,960   -   967   138   4,349 
Loss (8)  -   -   -   -   -   - 
Total Loans $85,100  $217,610  $44,266  $114,703  $50,184  $511,863 

 

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  $516,492 
Summary of loan portfolio aging analysis
  30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
March 31, 2015 Past Due  Past Due  90 Days  Due  Current  Receivable 
($ in thousands)                    
                   
Commercial & Industrial $-  $2  $972  $974  $84,126  $85,100 
Commercial RE & Construction  3,708   228   1,497   5,433   212,177   217,610 
Agricultural & Farmland  -   -   -   -   44,266   44,266 
Residential Real Estate  48   -   305   353   114,350   114,703 
Consumer & Other  57   -   -   57   50,127   50,184 
Total Loans $3,813  $230  $2,774  $6,817  $505,046  $511,863 

 

  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 
Summary of Impaired loan activity

Three Months Ended
March 31, 2015
  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     915       915       -       952       11  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     554       598       -       710       12  
Consumer & Other     106       106       -       134       3  
All Impaired Loans < $100,000     605       605       -       605       -  
With a specific allowance recorded:                                        
Commercial & Industrial     952       1,552       510       1,552       -  
Commercial RE & Construction     1,076       1,326       1,002       1,326       -  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     1,038       1,044       203       1,120       12  
Consumer & Other     363       363       70       375       6  
Totals:                                        
Commercial & Industrial   $ 1,268     $ 1,868     $ 510     $ 1,868     $ -  
Commercial RE & Construction   $ 1,991     $ 2,241     $ 1,002     $ 2,278     $ 11  
Agricultural & Farmland   $ -     $ -     $ -     $ -     $ -  
Residential Real Estate   $ 1,592     $ 1,642     $ 203     $ 1,830     $ 24  
Consumer & Other   $ 469     $ 469     $ 70     $ 509     $ 9  
All Impaired Loans < $100,000   $ 605     $ 605     $ -     $ 605     $ -  

 

Twelve Months Ended         Unpaid        
December 31, 2014   Recorded     Principal     Related  
($'s in thousands)   Investment     Balance     Allowance  
With no related allowance recorded:                  
Commercial & Industrial   $ 316     $ 316     $ -  
Commercial RE & Construction     530       530       -  
Agricultural & Farmland     -       -       -  
Residential Real Estate     567       611       -  
Consumer & Other     110       110       -  
All Impaired Loans < $100,000     565       565       -  
With a specific allowance recorded:                        
Commercial & Industrial     952       1,552       510  
Commercial RE & Construction     1,505       1,505       1,018  
Agricultural & Farmland     -       -       -  
Residential Real Estate     1,080       1,080       242  
Consumer & Other     371       371       41  
Totals:                        
Commercial & Industrial   $ 1,268     $ 1,868     $ 510  
Commercial RE & Construction   $ 2,035     $ 2,035     $ 1,018  
Agricultural & Farmland   $ -     $ -     $ -  
Residential Real Estate   $ 1,647     $ 1,691     $ 242  
Consumer & Other   $ 481     $ 481     $ 41  
All Impaired Loans < $100,000   $ 565     $ 565     $ -  

 

Three Months Ended   Average     Interest  
March 31, 2014   Recorded     Income  
($'s in thousands)   Investment     Recognized  
With no related allowance recorded:            
Commercial & Industrial   $ 316     $ -  
Commercial RE & Construction     500       -  
Agricultural & Farmland     -       -  
Residential Real Estate     749       13  
Consumer & Other     114       3  
All Impaired Loans < $100,000     1,148       -  
With a specific allowance recorded:                
Commercial & Industrial     1,681       -  
Commercial RE & Construction     187       3  
Agricultural & Farmland     -       -  
Residential Real Estate     1,458       13  
Consumer & Other     498       7  
Totals:                
Commercial & Industrial   $ 1,997     $ -  
Commercial RE & Construction   $ 687     $ 3  
Agricultural & Farmland   $ -     $ -  
Residential Real Estate   $ 2,207     $ 26  
Consumer & Other   $ 612     $ 10  
All Impaired Loans < $100,000   $ 1,148     $ -  

 

Summary of newly restructured loans by type of modification
  March 31, 2015 
($ in thousands) Number of Loans  Pre-Modification 
Recorded Balance
  Post Modification
Recorded Balance
 
          
Residential Real Estate  1  $24  $24 
Consumer & Other      -   - 
             
Total Modifications  1  $24  $24 

 

 
 Interest        Total 
($ in thousands)  Only  Term  Combination  Modification 
             
Residential Real Estate $-  $24  $-  $24 
Consumer & Other  -       -   - 
                 
Total Modifications $-  $24  $-  $24
Summary of troubled debt restructurings modified in the past 12 months that subsequently defaulted
  Number of  Recorded 
($ in thousands) Contracts  Balance 
       
Residential Real Estate  2  $197 
         
   2   197