XML 28 R17.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2016
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans
 
  Total Loans  Non-Accrual Loans 
($ in thousands) Mar. 2016  Dec. 2015  Mar. 2016  Dec. 2015 
             
Commercial & Industrial $91,958  $86,542   164   188 
Commercial RE& Construction  256,461   242,208   5,218   5,670 
Agricultural & Farmland  42,467   43,835   -   7 
Residential Real Estate  132,627   130,806   1,156   749 
Consumer & Other  53,493   54,224   46   32 
                 
Total Loans $577,006  $557,615  $6,584  $6,646 
                 
Unearned Income $128 $44         
                 
Total Loans, net of unearned income $577,134  $557,659         
                 
Allowance for loan losses $(7,205) $(6,990)       

 

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, 2016             
              
Beginning balance $914  $3,886  $204  $1,312  $674  $6,990 
Charge Offs  (92)  -   -   -   (2) $(94)
Recoveries  35   -   -   -   24   59 
Provision  68   234   (16)  30   (66)  250 
Ending Balance $925  $4,120  $188  $1,342  $630  $7,205 
                         
Loans Receivable at March 31, 2016                   
Allowance:                        
Ending balance:                        
individually evaluated for impairment $-  $1,759  $-  $165  $37  $1,961 
Ending balance:                        
collectively evaluated for impairment $925  $2,361  $188  $1,177  $593  $5,244 
Loans:                        
Ending balance:                        
individually evaluated for impairment $-  $5,301  $-  $1,931  $446  $7,678 
Ending balance:                        
collectively evaluated for impairment $91,958  $251,160  $42,467  $130,696  $53,047  $569,328 

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

 

March 31, 2016 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $742  $50  $44  $-  $6  $842 
   3  26,662   85,242   7,924   116,001   50,105   285,934 
   4  63,792   159,654   34,499   14,524   3,135   275,604 
Total Pass (1 - 4)  91,196   244,946   42,467   130,525   53,246   562,380 
                         
Special Mention (5)  353   5,213   -   581   65   6,212 
Substandard (6)  125   1,067   -   416   136   1,744 
Doubtful (7)  284   5,235   -   1,105   46   6,670 
Loss (8)  -   -   -   -   -   - 
Total Loans $91,958  $256,461  $42,467  $132,627  $53,493  $577,006 

 

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  $557,615
Summary of loan portfolio aging analysis
($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
March 31, 2016 Past Due  Past Due  90 Days  Due  Current  Receivable 
Commercial & Industrial $-  $50  $59  $109  $91,849  $91,958 
Commercial RE & Construction  -   958   4,911   5,869   250,592   256,461 
Agricultural & Farmland  -   -   -   -   42,467   42,467 
Residential Real Estate  -   -   233   233   132,394   132,627 
Consumer & Other  153   -   19   172   53,321   53,493 
Total Loans $153  $1,008  $5,222  $6,383  $570,623  $577,006 

 

($ 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  $557,615
Summary of impaired loan activity
Three Months Ended March 31, 2016 Recorded  Unpaid Principal  Related  Average Recorded  Interest Income 
($'s in thousands) Investment  Balance  Allowance  Investment  Recognized 
With no related allowance recorded:               
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction  657   657   -   667   4 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  929   972   -   1,137   15 
Consumer & Other  86   85   -   98   2 
All Impaired Loans < $100,000  381   381   -   381   - 
With a specific allowance recorded:                    
Commercial & Industrial  -   -   -   -   - 
Commercial RE & Construction  4,644   4,893   1,759   4,924   - 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,002   1,002   165   1,063   11 
Consumer & Other  360   360   37   363   5 
Totals:                    
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction $5,301  $5,550  $1,759  $5,591  $4 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,931  $1,974  $165  $2,200  $26 
Consumer & Other $446  $445  $37  $461  $7 
All Impaired Loans < $100,000 $381  $381  $-  $381  $- 

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  $- 

 

 Average Recorded  Interest Income 
Three Months Ended March 31, 2015 Investment  Recognized 
With no related allowance recorded:      
Commercial & Industrial $316  $- 
Commercial RE & Construction  952   11 
Agricultural & Farmland  -   - 
Residential Real Estate  710   12 
Consumer & Other  134   3 
All Impaired Loans < $100,000  605   - 
With a specific allowance recorded:        
Commercial & Industrial  1,552   - 
Commercial RE & Construction  1,326   - 
Agricultural & Farmland  -   - 
Residential Real Estate  1,120   12 
Consumer & Other  375   6 
Totals:        
Commercial & Industrial $1,868  $- 
Commercial RE & Construction $2,278  $11 
Agricultural & Farmland $-  $- 
Residential Real Estate $1,830  $24 
Consumer & Other $509  $9 
All Impaired Loans < $100,000 $605  $- 
 
Summary of newly restructured loans by type of modification
  March 31, 2016 
($ in thousands) Number of Loans  Pre- Modification Recorded Balance  Post Modification Recorded Balance 
          
Residential Real Estate  -  $-  $- 
Commercial  -   -   - 
Consumer & Other  1   222   222 
Total Modifications  1  $222  $222 

 

($ in thousands) Interest Only  Term  Combination  Total Modification 
             
Residential Real Estate $-  $-  $-  $ - 
Commercial  -   -   -   - 
Consumer & Other  -   222   -   222 
Total Modifications $-  $222  $-  $222 

 

  March 31, 2015 
  Number of  Pre- Modification Recorded  Post Modification Recorded 
($ in thousands) Loans  Balance  Balance 
          
Residential Real Estate  1  $24  $24 
Commercial  -   -   - 
Consumer & Other  -   -   - 
Total Modifications  1  $24  $24 

 

($ in thousands) Interest Only  Term  Combination  Total
Modification
 
             
Residential Real Estate $-  $24  $-  $24 
Commercial  -   -   -   - 
Consumer & Other  -   -   -   - 
Total Modifications $-  $24  $-  $24