XML 39 R18.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Summary of categories of loans
($ in thousands) Total Loans  Non-Accrual Loans 
  Sep. 2015  Dec. 2014  Sep. 2015  Dec. 2014 
Commercial & Industrial $83,699  $88,485   453   1,387 
Commercial RE & Construction  231,249   217,030   5,393   2,092 
Agricultural & Farmland  46,102   46,217   -   - 
Residential Real Estate  126,840   113,214   795   992 
Consumer & Other  52,957   51,546   101   138 
Total Loans $540,847  $516,492  $6,742  $4,609 
Unearned Income $42  $(156)        
Total Loans, net of unearned income $540,889  $516,336         
Allowance for loan losses $(7,076) $(6,771)        
Summary of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method
  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES
For the Three Months Ended            
September 30, 2015                        
Beginning balance $1,488  $3,066  $261  $1,410  $781  $7,006 
Charge Offs  -   (53)  -   (4)  (1) $(58)
Recoveries  1   -   1   23   4   29 
Provision  (621)  997   (40)  (154)  (82)  100 
Ending Balance $868  $4,010  $222  $1,275  $702  $7,076 
 
ALLOWANCE FOR LOAN AND LEASE LOSSES
For the Nine Months Ended            
September 30, 2015                  
Beginning balance $1,630  $2,857  $208  $1,308  $768  $6,771 
Charge Offs  (309)  (303)  -   (65)  (34) $(711)
Recoveries  22   3   3   28   10   66 
Provision  (475)  1,453   11   4   (43)  950 
Ending Balance $868  $4,010  $222  $1,275  $702  $7,076 

 

Loans Receivable at September 30, 2015         
Allowance:                  
Ending balance:                  
individually evaluated for  impairment $19  $1,920  $-  $170  $38  $2,147 
Ending balance:                        
collectively evaluated for  impairment $849  $2,090  $222  $1,105  $664  $4,929 
Loans:                        
Ending balance:                        
individually evaluated for  impairment $335  $5,653  $-  $1,698  $451  $8,137 
Ending balance:                        
collectively evaluated for  impairment $83,364  $225,596  $46,102  $125,142  $52,506  $532,710 

 

  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            
September 30, 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 $1,660  $2,657  $194  $1,266  $791  $6,568 
Charge Offs  -   (12)  -   (18)  (63) $(93)
Recoveries  6   64   1   14   3   88 
Provision  120   (114)  21   46   77   150 
Ending Balance $1,786  $2,595  $216  $1,308  $808  $6,713 

 

For the Nine Months Ended            
September 30, 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  (607)  (13)  -   (33)  (93) $(746)
Recoveries  18   124   2   28   23   195 
Provision  200   (224)  55   246   23   300 
Ending Balance $1,786  $2,595  $216  $1,308  $808  $6,713 
Summary of credit risk profile of the Company's loan portfolio based on rating category
September 30, 2015 Commercial  Commercial RE  Agricultural  Residential  Consumer    
Loan Grade & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
($ in thousands)                  
1-2 $810  $57  $54  $-  $4  $925 
   3  23,582   70,043   8,408   115,958   49,542   267,533 
   4  58,506   149,117   37,640   8,453   3,153   256,869 
Total Pass (1 - 4)  82,898   219,217   46,102   124,411   52,699   525,327 
                         
Special Mention (5)  312   6,480   -   1,168   78   8,038 
Substandard (6)  43   113   -   477   79   712 
Doubtful (7)  446   5,439   -   784   101   6,770 
Loss (8)  -   -   -   -   -   - 
Total Loans $83,699  $231,249  $46,102  $126,840  $52,957  $540,847 

 

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  $516,492 
Summary of loan portfolio aging analysis
  30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
September 30, 2015 Past Due  Past Due  90 Days  Due  Current  Receivable 
($ in thousands)                  
                   
Commercial & Industrial $-  $-  $453  $453  $83,246  $83,699 
Commercial RE & Construction  -   3,616   1,788   5,404   225,845   231,249 
Agricultural & Farmland  -   -   -   -   46,102   46,102 
Residential Real Estate  101   64   315   480   126,360   126,840 
Consumer & Other  58   81   -   139   52,818   52,957 
Total Loans $159  $3,761  $2,556  $6,476  $534,371  $540,847 

 

  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  $516,492
Summary of impaired loan information
Nine Months Ended    Unpaid     Average  Interest 
September 30, 2015 Recorded  Principal  Related  Recorded  Income 
($'s in thousands) Investment  Balance  Allowance  Investment  Recognized 
                
With no related allowance recorded:                    
Commercial & Industrial $316  $316  $-  $316  $- 
Commercial RE & Construction  704   704   -   830   25 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  673   716   -   865   38 
Consumer & Other  114   114   -   129   7 
All Impaired Loans < $100,000  344   344   -   344   - 
With a specific allowance recorded:                    
Commercial & Industrial  19   919   19   1,128   - 
Commercial RE & Construction  4,949   5,199   1,920   2,022   13 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,025   1,025   170   1,088   33 
Consumer & Other  337   337   38   367   17 
Totals:                    
Commercial & Industrial $335  $1,235  $19  $1,444  $- 
Commercial RE & Construction $5,653  $5,903  $1,920  $2,852  $38 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,698  $1,741  $170  $1,953  $71 
Consumer & Other $451  $451  $38  $496  $24 
All Impaired Loans < $100,000 $344  $344  $-  $344  $- 

 

Three Months Ended Average Recorded  Interest Income 
September 30, 2015 Investment  Recognized 
       
With no related allowance recorded:      
Commercial & Industrial $316  $- 
Commercial RE & Construction  797   6 
Agricultural & Farmland  -   - 
Residential Real Estate  859   8 
Consumer & Other  125   3 
All Impaired Loans < $100,000  344   - 
With a specific allowance recorded:        
Commercial & Industrial  1,080   - 
Commercial RE & Construction  1,954   3 
Agricultural & Farmland  -   - 
Residential Real Estate  1,080   10 
Consumer & Other  362   5 
Totals:        
Commercial & Industrial $1,396  $- 
Commercial RE & Construction $2,751  $9 
Agricultural & Farmland $-  $- 
Residential Real Estate $1,939  $18 
Consumer & Other $487  $8 
All Impaired Loans < $100,000 $344  $- 

  

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  $- 

 

  Nine Months Ended 
Sep. 30, 2014
  Three Months Ended 
Sep. 30, 2014
 
  Average Recorded  Interest Income  Average Recorded  Interest Income 
  Investment  Recognized  Investment  Recognized 
                 
Commercial & Industrial $316  $-  $316  $- 
Commercial RE & Construction  578   -   566   - 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  813   41   808   14 
Consumer & Other  120   8   115   3 
All Impaired Loans < $100,000  660   -   660   - 
                 
Commercial & Industrial  1,622   -   1,578   - 
Commercial RE & Construction  185   8   182   2 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  1,026   29   1,020   8 
Consumer & Other  452   18   446   6 
                 
Commercial & Industrial $1,938  $-  $1,894  $- 
Commercial RE & Construction $763  $8  $748  $2 
Agricultural & Farmland $-  $-  $-  $- 
Residential Real Estate $1,839  $70  $1,828  $22 
Consumer & Other $572  $26  $561  $9 
All Impaired Loans < $100,000 $660  $-  $660  $-
Summary of newly restructured loans by type of modification
  Three Months Ended Sep. 30, 2015    
($ 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 $-  $-  $-  $- 

  

  Nine 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           Total 
   Only   Term   Combination   Modification 
                 
Residential Real Estate $-  $24  $-  $24 
Consumer & Other  -       -   - 
                 
Total Modifications $-  $24  $-  $24 

 

 Three Months Ended Sep. 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 $-  $-  $-  $- 

 

 Nine Months Ended Sep. 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 $-  $-  $-  $- 
Summary of troubled debt restructurings
  Number of  Recorded 
($ in thousands) Contracts  Balance 
       
Residential Real Estate  4  $67 
         
   4   67