XML 28 R17.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2016
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans
  Total Loans  Non-Accrual Loans 
($ in thousands) June 
2016
  December
2015
  June 
2016
  December
2015
 
             
Commercial & Industrial $100,442  $86,542   158   188 
Commercial RE & Construction  261,923   242,208   5,309   5,670 
Agricultural & Farmland  52,375   43,835   -   7 
Residential Real Estate  135,506   130,806   1,088   749 
Consumer & Other  54,321   54,224   138   32 
                 
Total Loans $604,567  $557,615  $6,693  $6,646 
                 
Unearned Income $209  $44         
                 
Total Loans, net of unearned income $604,776  $557,659         
                 
Allowance for loan losses $(7,450) $(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    
  & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES
For the Three Months Ended - June 30, 2016               
                   
Beginning balance $925  $4,120  $188  $1,342  $630  $7,205 
Charge Offs  -   -   -   -   (2) $(2)
Recoveries  212   6   1   -   28   247 
Provision  -   -   -   -   -   - 
Ending Balance $1,137  $4,126  $189  $1,342  $656  $7,450 
                         
For the Six Months Ended - June 30, 2016                    
                         
Beginning balance $914  $3,886  $204  $1,312  $674  $6,990 
Charge Offs  (92)  -   -   -   (4) $(96)
Recoveries  247   6   1   -   52   306 
Provision  68   234   (16)  30   (66)  250 
Ending Balance $1,137  $4,126  $189  $1,342  $656  $7,450 
                         
Loans Receivable at June 30, 2016                     
Allowance:                        
Ending balance:                        
individually evaluated for impairment $-  $1,758  $-  $151  $19  $1,928 
Ending balance:                        
collectively evaluated for  impairment $1,137  $2,368  $189  $1,191  $637  $5,522 
Loans:                        
Ending balance:                        
Individually evaluated for impairment $-  $5,387  $-  $1,891  $351  $7,629 
Ending balance:                        
collectively evaluated for impairment $100,442  $256,536  $52,375  $133,615  $53,970  $596,938 

 

  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  & onstruction  & 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 
                         
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) $(652)
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

 

Summary of credit risk profile of the Company's loan portfolio based on rating category
June 30, 2016 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $227  $47  $43  $36  $7  $360 
3  28,569   84,220   7,943   114,564   51,063   286,359 
4  71,141   166,128   44,389   18,833   2,984   303,475 
Total Pass (1 - 4)  99,937   250,395   52,375   133,433   54,054   590,194 
                         
Special Mention (5)  -   4,457   -   574   63   5,094 
Substandard (6)  145   1,741   -   411   66   2,363 
Doubtful (7)  360   5,330   -   1,088   138   6,916 
Loss (8)  -   -   -   -   -   - 
Total Loans $100,442  $261,923  $52,375  $135,506  $54,321  $604,567 

 

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 
June 30, 2016 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $148  $-  $54  $202  $100,240  $100,442 
Commercial RE & Construction  -   935   5,008   5,943   255,980   261,923 
Agricultural & Farmland  -   -   -   -   52,375   52,375 
Residential Real Estate  89   -   187   276   135,230   135,506 
Consumer & Other  37   -   124   161   54,160   54,321 
Total Loans $274  $935  $5,373  $6,582  $597,985  $604,567 

  

($ 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
  
Six Months Ended June 30, 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  744   744   -   766   11 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  997   1,040   -   1,199   34 
Consumer & Other 81   81   -   96   4 
All Impaired Loans < $100,000  438   438   -   438   - 
With a specific allowance recorded:                    
Commercial & Industrial  -   -   -   -   - 
Commercial RE & Construction  4,643   4,893   1,758   4,924   - 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  894   895   151   962   19 
Consumer & Other  270   270   19   274   9 
Totals:                    
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction $5,387  $5,637  $1,758  $5,690  $11 
Agricultural & Farmland $-  $-  $-  $- $- 
Residential Real Estate $1,891  $1,935  $151  $2,161  $53 
Consumer & Other $351  $351  $19  $370  $13 
All Impaired Loans < $100,000 $438  $438  $-  $438  $- 

 

 
Three Months Ended June 30, 2016 Average Recorded  Interest Income 
($'s in thousands)Investment  Recognized 
With no related allowance recorded:      
Commercial & Industrial $-  $- 
Commercial RE & Construction  761   6 
Agricultural & Farmland  -   - 
Residential Real Estate  1,195   16 
Consumer & Other  94   2 
All Impaired Loans < $100,000  438   - 
With a specific allowance recorded:        
Commercial & Industrial  -   - 
Commercial RE & Construction  4,924   - 
Agricultural & Farmland  -   - 
Residential Real Estate  958   10 
Consumer & Other  272   4 
Totals:        
Commercial & Industrial $-  $- 
Commercial RE & Construction $5,685  $6 
Agricultural & Farmland $-  $- 
Residential Real Estate $2,153  $26 
Consumer & Other $366  $6 
All Impaired Loans < $100,000 $438  $- 

 

 
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  4,644   4,893   1,759   5,006   90 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,056   1,013   167   1,084   45 
Consumer & Other  374   374   37   385   22 
Totals:                    
Commercial & Industrial $126  $1,214  $-  $1,388  $- 
Commercial RE & Construction $5,754  $6,003  $1,759  $6,212  $117 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,713  $1,670 $167  $1,946  $97 
Consumer & Other $464  $464  $37  $492  $31 
All Impaired Loans < $100,000 $131  $131  $-  $131  $- 

 

  Six Months Ended  Three Months Ended 
  Average Recorded  Interest Income  Average Recorded  Interest Income 
June 30, 2015 Investment  Recognized  Investment  Recognized 
             
With no related allowance recorded:            
Commercial & Industrial $316  $-  $316  $- 
Commercial RE & Construction  1,089   19   1,077   6 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  767   26   764   13 
Consumer & Other  112   4   110   3 
All Impaired Loans < $100,000  334   -   334   - 
With a specific allowance recorded:                
Commercial & Industrial  1,152   -   1,152   - 
Commercial RE & Construction  1,448   1   1,447   - 
Agricultural & Farmland  -   -   -   - 
Residential Real Estate  1,050   22   1,046   12 
Consumer & Other  391   12   388   5 
Totals:                
Commercial & Industrial $1,468  $-  $1,468  $- 
Commercial RE & Construction $2,537  $20  $2,524  $6 
Agricultural & Farmland $-  $-  $-  $- 
Residential Real Estate $1,817  $48  $1,810  $25 
Consumer & Other $503  $16  $498  $8 
All Impaired Loans < $100,000 $334  $-  $334  $- 
Summary of newly restructured loans by type of modification
   Three Months ended June 30, 2016 
($ in thousands)  Number of Loans   Pre-Modification 
Recorded Balance
   Post Modification
Recorded Balance
 
             
Residential Real Estate    -  $      -  $   - 
Commercial  -   -   - 
Consumer & Other  -   -   - 
             
Total Modifications  -  $-  $- 

 

   Interest           Total 
   Only   Term   Combination   Modification 
                 
Residential Real Estate $  -  $  -  $  -  $  - 
Commercial  -   -   -   - 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $-  $-  $- 

 

  Six Months ended June 30, 2016 
($ in thousands) Number of Loans  Pre-Modification 
Recorded Balance
  Post Modification
Recorded Balance
 
          
Residential Real Estate  -  $-  $- 
Commercial  -   -   - 
Consumer & Other  1   221   221 
             
Total Modifications  1  $221  $221 

 

  Interest        Total 
  Only  Term  Combination  Modification 
             
Residential Real Estate $    -  $-  $    -  $- 
Commercial  -   -   -   - 
Consumer & Other  -   221   -   221 
                 
Total Modifications $-  $221  $-  $221 

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

 

  Interest        Total 
  Only  Term  Combination  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 

 

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

 

Summary of troubled debt restructurings modified subsequently defaulted
  Number of  Recorded 
($ in thousands) Contracts  Balance 
       
Consumer & Other  1  $221 
         
   1   221