XML 37 R18.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2015
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans

($ in thousands) Total Loans  Non-Accrual Loans 
  Jun. 2015  Dec. 2014  Jun. 2015  Dec. 2014 
Commercial & Industrial $84,305  $88,485  $702  $1,387 
Commercial RE & Construction  223,994   217,030   2,023   2,092 
Agricultural & Farmland  45,724   46,217   -   - 
Residential Real Estate  116,944   113,214   772   992 
Consumer & Other  51,444   51,546   112   138 
Total Loans $522,411  $516,492  $3,609  $4,609 
                 
Unearned Income $(8) $(156)        
                 
Total Loans, net of unearned income $522,403  $516,336         
                 
Allowance for loan losses $(7,006) $(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                  
June 30, 2015                  
Beginning balance $1,574  $2,892  $212  $1,318  $834  $6,830 
Charge Offs  (300)  -   -   (48)  (2) $(350)
Recoveries  15   3   1   3   4   26 
Provision  199   171   48   137   (55)  500 
Ending Balance $1,488  $3,066  $261  $1,410  $781  $7,006 
                         
ALLOWANCE FOR LOAN AND LEASE LOSSES                
For the Six Months Ended                
June 30, 2015                        
Beginning balance $1,630  $2,857  $208  $1,308  $768  $6,771 
Charge Offs  (309)  (250)  -   (61)  (32) $(653)
Recoveries  21   3   2   5   6   37 
Provision  146   456   51   158   39   850 
Ending Balance $1,488  $3,066  $261  $1,410  $781  $7,006 
                         
Loans Receivable at June 30, 2015            
Allowance:                        
Ending balance:                        
individually evaluated for impairment $404  $802  $-  $165  $39  $1,410 
Ending balance:                        
collectively evaluated for impairment $1,084  $2,264  $261  $1,245  $742  $5,596 
Loans:                        
Ending balance:                        
individually evaluated for impairment $568  $2,229  $-  $1,586  $463  $4,846 
Ending balance:                        
collectively evaluated for impairment $83,737  $221,765  $45,724  $115,358  $50,981  $517,565 

 

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
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 

  

For the Three Months Ended
June 30, 2014
 Commercial & 
Industrial
  Commercial RE & Construction  Agricultural & Farmland  Residential Real Estate  Consumer & Other  Total 
($'s in thousands)                  
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
 Commercial & 
Industrial
  Commercial RE & Construction  Agricultural & Farmland  Residential Real Estate  Consumer & Other  Total 
($'s in thousands)                  
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 
 
Summary of credit risk profile of the Company's loan portfolio based on rating category

June 30, 2015 
Loan Grade
 Commercial & Industrial  Commercial RE & Construction  Agricultural  & Farmland  Residential  Real Estate  Consumer &
Other
  Total 
($ in thousands)                  
1-2 $846  $59  $56  $-  $5  $966 
   3  23,690   64,570   8,631   107,788   47,710   252,389 
   4  58,732   146,797   37,037   6,730   3,459   252,755 
Total Pass (1 - 4)  83,268   211,426   45,724   114,518   51,174   506,110 
                         
Special Mention (5)  318   6,505   -   1,180   75   8,078 
Substandard (6)  75   4,008   -   474   83   4,640 
Doubtful (7)  644   2,055   -   772   112   3,583 
Loss (8)  -   -   -   -   -   - 
Total Loans $84,305  $223,994  $45,724  $116,944  $51,444  $522,411 

 

December 31, 2014
Loan Grade
 Commercial & Industrial  Commercial RE & Construction  Agricultural & Farmland  Residential Real Estate  Consumer & 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

June 30, 2015 30-59 Days Past Due  60-89 Days Past Due  Greater Than 90 Days  Total Past Due  Current  Total Loans Receivable 
($ in thousands)                  
                   
Commercial & Industrial $-  $-  $702 $702  $83,603  $84,305 
Commercial RE & Construction  -   3,566   1,908   5,474   218,520   223,994 
Agricultural & Farmland  -   -   -   -   45,724   45,724 
Residential Real Estate  10   118   273   401   116,543   116,944 
Consumer & Other  19   -   4   23   51,421   51,444 
Total Loans $29  $3,684  $2,887  $6,600  $515,811  $522,411 

  

December 31, 2014 30-59 Days Past Due  60-89 Days Past Due  Greater Than 90 Days  Total Past Due  Current  Total Loans 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

 

Six Months Ended 
June 30, 2015
 Recorded Investment  Unpaid Principal Balance  Related Allowance  Average Recorded Investment  Interest Income Recognized 
($'s in thousands)               
With no related allowance recorded:               
Commercial & Industrial $316  $316  $-  $316  $- 
Commercial RE & Construction  1,032   1,032   -   1,089   19 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  593   636   -   767   26 
Consumer & Other  99   99   -   112   4 
All Impaired Loans < $100,000  334   334   -   334   - 
With a specific allowance recorded:                    
Commercial & Industrial  252   1,152   404   1,152   - 
Commercial RE & Construction  1,197   1,447   802   1,448   1 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  993   993   165   1,050   22 
Consumer & Other  364   364   39   391   12 
Totals:                    
Commercial & Industrial $568  $1,468  $404  $1,468  $- 
Commercial RE & Construction $2,229  $2,479  $802  $2,537  $20 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,586  $1,629  $165  $1,817  $48 
Consumer & Other $463  $463  $39  $503  $16 
All Impaired Loans < $100,000 $334  $334  $-  $334  $- 

 

Three Months Ended 
June 30, 2015
 Average Recorded Investment  Interest Income Recognized 
With no related allowance recorded: $316     
Commercial & Industrial  1,077   6 
Commercial RE & Construction        
Agricultural & Farmland  764   13 
Residential Real Estate  110   3 
Consumer & Other  334     
All Impaired Loans < $100,000        
With a specific allowance recorded:  1,152   - 
Commercial & Industrial  1,447   - 
Commercial RE & Construction        
Agricultural & Farmland  1,046   12 
Residential Real Estate  388   5 
Consumer & Other        
Totals: $1,468  $- 
Commercial & Industrial $2,524  $6 
Commercial RE & Construction $-  $- 
Agricultural & Farmland $1,810  $25 
Residential Real Estate $498  $8 
Consumer & Other $334  $- 
All Impaired Loans < $100,000        

 

Twelve Months Ended December 31, 2014 Recorded Investment  Unpaid Principal Balance  Related Allowance 
($'s in thousands)         
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  $- 

 

  Six Months Ended 
June 30, 2014
  Three Months Ended 
June 30, 2014
 
($'s in thousands) Average Recorded Investment  Interest Income Recognized  Average Recorded Investment  Interest Income Recognized 
With no related allowance recorded:            
Commercial & Industrial $316  $-  $316  $- 
Commercial RE & Construction  596   -   596   - 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  1,061   28   1,058   13 
Consumer & Other  112   5   110   2 
All Impaired Loans < $100,000  1,161   -   1,161   - 
With a specific allowance recorded:                
Commercial & Industrial  1,645   -   1,608   - 
Commercial RE & Construction  186   5   185   3 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  1,029   20   1,026   10 
Consumer & Other  494   13   491   6 
Totals:                
Commercial & Industrial $1,961  $-  $1,924  $- 
Commercial RE & Construction $782  $5  $781  $3 
Agricultural & Farmland $-  $-  $-  $- 
Residential Real Estate $2,090  $48  $2,084  $23 
Consumer & Other $606  $18  $601  $8 
All Impaired Loans < $100,000 $1,161  $-  $1,161  $- 
 
Summary of newly restructured loans by type of modification

   Three Months Ended June 30, 2015 
($ in thousands)  Number of Loans   Pre- Modification Recorded Balance   Post 
Modification
 Recorded
Balance
 
             
Residential Real Estate  -  $-  $- 
Consumer & Other  -   -   - 
             
Total Modification  -  $-  $- 

 

($ in thousands)  Interest
Only
   Term   Combination   

Total

Modification

 
                 
Residential Real Estate $-  $-  $-  $- 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $-  $-  $- 

 

  Six Months Ended June 30, 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 

 

($ in thousands)  Interest
Only
   Term   Combination   

Total

Modification

 
                 
Residential Real Estate $-  $24  $-  $24 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $24  $-  $24 

 

   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 Modification  -  $-  $- 

 

($ in thousands)  Interest Only   Term   Combination   

Total

Modification

 
                 
Residential Real Estate $-  $-  $-  $- 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $-  $-  $- 

 

  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 Only   Term   Combination   

Total

Modification

 
                 
Residential Real Estate $-  $-  $-  $- 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $-  $-  $-