XML 45 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2015
Loans and Allowance For Loan Losses [Abstract]  
Summary of categories of loans

 

  Total Loans  Non-Accrual Loans 
($ in thousands) Dec. 2015  Dec. 2014  Dec. 2015  Dec. 2014 
Commercial & Industrial $86,542  $88,485   188   1,387 
Commercial RE & Construction  242,208   217,030   5,670   2,092 
Agricultural & Farmland  43,835   46,217   7   - 
Residential Real Estate  130,806   113,214   749   992 
Consumer & Other  54,224   51,546   32   138 
                 
Total Loans $557,615  $516,492  $6,646  $4,609 
                 
Unearned Income $44  $(156)        
                 
Total Loans, net of unearned income $557,659  $516,336         
                 
Allowance for loan losses $(6,990) $(6,771)        
Summary loan commitments, unused lines of credit and standby letters of credit

 

($ in thousands) 2015  2014 
Loan commitments and unused lines of credit $126,902  $105,136 
Standby letters of credit  1,026   672 
         
Total $127,928  $105,808 
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, 2015                  
Beginning balance $1,630  $2,857  $208  $1,308  $768  $6,771 
Charge Offs  (497)  (303)  -   (56)  (96) $(952)
Recoveries  26   3   3   29   10   71 
Provision  (245)  1,329   (7)  31   (8)  1,100 
Ending Balance $914  $3,886  $204  $1,312  $674  $6,990 
                         
Loans Receivable at December 31, 2015                        
Allowance:                        
Ending balance:                        
individually evaluated for impairment $-  $1,759  $-  $167  $37  $1,963 
Ending balance:                        
collectively evaluated for impairment $914  $2,127  $204  $1,145  $637  $5,027 
Loans:                        
Ending balance:                        
individually evaluated for impairment $126  $5,754  $-  $1,713  $464  $8,057 
Ending balance:                        
collectively evaluated for impairment $86,416  $236,454  $43,835  $129,093  $53,760  $549,558 

 

  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  $769  $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  $728  $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 
Summary of credit risk profile of the Company's loan portfolio based on rating category

 

December 31, 2015 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
1-2 $709  $767  $47  $-  $15  $1,538 
   3     23,362   79,915   8,195   118,463   50,745   280,680 
   4  61,799   149,473   35,593   10,418   3,223   260,506 
Total Pass (1 - 4)  85,870   230,155   43,835   128,881   53,983   542,724 
                         
Special Mention (5)  330   5,260   -   756   70   6,416 
Substandard (6)  110   1,072   -   420   139   1,741 
Doubtful (7)  232   5,721   -   749   32   6,734 
Loss (8)  -   -   -   -   -   - 
Total Loans $86,542  $242,208  $43,835  $130,806  $54,224  $557,615 

 

December 31, 2014 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
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

 

($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
December 31, 2015 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $-  $60  $188  $248  $86,294  $86,542 
Commercial RE & Construction  99   -   5,280   5,379   236,829   242,208 
Agricultural & Farmland  -   -   -   -   43,835   43,835 
Residential Real Estate  98   198   156   452   130,354   130,806 
Consumer & Other  64   -   2   66   54,158   54,224 
Total Loans $261  $258  $5,626  $6,145  $551,470  $557,615 

 


($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
December 31, 2014 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
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

 

Twelve Months Ended
December 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 $126  $1,214  $-  $1,388  $- 
Commercial RE & Construction  1,110   1,110   -   1,206   27 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  657   657   -   862   52 
Consumer & Other  90   90   -   107   9 
All Impaired Loans < $100,000  131   131   -   131   - 
With a specific allowance recorded:                    
Commercial & Industrial  -   -   -   -   - 
Commercial RE & Construction  4,643   4,893   1,759   5,006   90 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,013   1,013   167   1,084   45 
Consumer & Other  374   374   37   385   22 
Totals:                    
Commercial & Industrial $126  $1,214  $-  $1,388  $- 
Commercial RE & Construction $5,753  $6,003  $1,759  $6,212  $117 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,670  $1,670  $167  $1,946  $97 
Consumer & Other $464  $464  $37  $492  $31 
All Impaired Loans < $100,000 $131  $131  $-  $131  $- 

 

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  11   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 $382  $481  $41  $526  $30 
All Impaired Loans < $100,000 $565  $565  $-  $565  $- 
Summary of newly restructured loans by type of modification

 

  December 31, 2015 
($ in thousands) Number of Loans  Pre-
Modification 
Recorded Balance
  Post
Modification
Recorded Balance
 
          
Residential Real Estate  1  $22  $22 
Commercial  1   314   314 
Consumer & Other  1   39   39 
             
Total Modifications  3  $375  $375 

 

($ in thousands) Interest        Total 
  Only  Term  Combination  Modification 
             
Residential Real Estate $-  $22  $-  $22 
Commercial  -   314   -   314 
Consumer & Other  -   39   -   39 
                 
Total Modifications $-  $375  $-  $375 

 

 

  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 
Summary of troubled debt restructurings modified subsequently defaulted

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