XML 51 R18.htm IDEA: XBRL DOCUMENT v3.3.0.814
Note 4 - Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans are comprised of the following:

 

September 30,

   

December 31,

 
   

2015

   

2014

 

Residential real estate

  $ 224,492     $ 223,628  

Commercial real estate:

               

Owner-occupied

    73,961       78,848  

Nonowner-occupied

    67,909       71,229  

Construction

    24,670       27,535  

Commercial and industrial

    84,402       83,998  

Consumer:

               

Automobile

    44,473       42,849  

Home equity

    20,501       18,291  

Other

    44,760       48,390  
      585,168       594,768  

Less: Allowance for loan losses

    6,902       8,334  
                 

Loans, net

  $ 578,266     $ 586,434  
Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent [Table Text Block]

September 30, 2015

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,230     $ 2,795     $ 2,287     $ 1,132     $ 7,444  

Provision for loan losses

    (166 )     (214 )     205       164       (11 )

Loans charged off

    (40 )     (596 )     ----       (309 )     (945 )

Recoveries

    219       15       11       169       414  

Total ending allowance balance

  $ 1,243     $ 2,000     $ 2,503     $ 1,156     $ 6,902  

September 30, 2014

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,878     $ 3,276     $ 1,625     $ 1,149     $ 7,928  

Provision for loan losses

    (240 )     (551 )     (90 )     199       (682 )

Loans charged off

    (157 )     (78 )     (37 )     (363 )     (635 )

Recoveries

    99       3       114       137       353  

Total ending allowance balance

  $ 1,580     $ 2,650     $ 1,612     $ 1,122     $ 6,964  

September 30, 2015

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,426     $ 4,195     $ 1,602     $ 1,111     $ 8,334  

Provision for loan losses

    (256 )     (272 )     697       541       710  

Loans charged off

    (263 )     (1,970 )     (24 )     (1,016 )     (3,273 )

Recoveries

    336       47       228       520       1,131  

Total ending allowance balance

  $ 1,243     $ 2,000     $ 2,503     $ 1,156     $ 6,902  

September 30, 2014

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Beginning balance

  $ 1,169     $ 2,914     $ 1,279     $ 793     $ 6,155  

Provision for loan losses

    513       (111 )     92       704       1,198  

Loans charged off

    (350 )     (235 )     (41 )     (815 )     (1,441 )

Recoveries

    248       82       282       440       1,052  

Total ending allowance balance

  $ 1,580     $ 2,650     $ 1,612     $ 1,122     $ 6,964  
Allowance for Loan Losses and the Recorded Investment of Loans [Table Text Block]

September 30, 2015

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ 66     $ 313     $ 1,711     $ 3     $ 2,093  

Collectively evaluated for impairment

    1,177       1,687       792       1,153       4,809  

Total ending allowance balance

  $ 1,243     $ 2,000     $ 2,503     $ 1,156     $ 6,902  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,898     $ 7,496     $ 7,267     $ 218     $ 16,879  

Loans collectively evaluated for impairment

    222,594       159,044       77,135       109,516       568,289  

Total ending loans balance

  $ 224,492     $ 166,540     $ 84,402     $ 109,734     $ 585,168  

December 31, 2014

 

Residential

Real Estate

   

Commercial

Real Estate

   

Commercial

and Industrial

   

Consumer

   

Total

 

Allowance for loan losses:

                                       

Ending allowance balance attributable to loans:

                                       

Individually evaluated for impairment

  $ ----     $ 2,506     $ 900     $ 6     $ 3,412  

Collectively evaluated for impairment

    1,426       1,689       702       1,105       4,922  

Total ending allowance balance

  $ 1,426     $ 4,195     $ 1,602     $ 1,111     $ 8,334  
                                         

Loans:

                                       

Loans individually evaluated for impairment

  $ 1,415     $ 11,711     $ 6,824     $ 219     $ 20,169  

Loans collectively evaluated for impairment

    222,213       165,901       77,174       109,311       574,599  

Total ending loans balance

  $ 223,628     $ 177,612     $ 83,998     $ 109,530     $ 594,768  
Schedule of Loans Individually Evaluated for Impairment [Table Text Block]

September 30, 2015

 

Unpaid
Principal
Balance

   

Recorded

Investment

   

Allowance for
Loan Losses
Allocated

 
                         
With an allowance recorded:                        
Residential real estate   $ 895     $ 895     $ 66  

Commercial real estate:

                       

Owner-occupied

    204       204       204  

Nonowner-occupied

    399       399       109  

Commercial and industrial

    3,460       3,460       1,711  

Consumer:

                       

Home equity

    218       218       3  

With no related allowance recorded:

                       

Residential real estate

    1,003       1,003       ----  

Commercial real estate:

                       

Owner-occupied

    3,911       3,364       ----  

Nonowner-occupied

    5,258       2,849       ----  

Construction

    680       680       ----  

Commercial and industrial

    3,807       3,807       ----  

Total

  $ 19,835     $ 16,879     $ 2,093  

December 31, 2014

 

Unpaid

Principal

Balance

   

Recorded

Investment

   

Allowance for

Loan Losses

Allocated

 

With an allowance recorded:

                       

Commercial real estate:

                       

Owner-occupied

  $ 1,177     $ 1,177     $ 414  

Nonowner-occupied

    7,656       7,656       2,092  

Commercial and industrial

    2,356       2,356       900  

Consumer:

                       

Home equity

    219       219       6  

With no related allowance recorded:

                       

Residential real estate

    1,415       1,415       ----  

Commercial real estate:

                       

Owner-occupied

    3,125       2,578       ----  

Nonowner-occupied

    1,298       300       ----  

Commercial and industrial

    4,703       4,468       ----  

Total

  $ 21,949     $ 20,169     $ 3,412  
   

Three months ended September 30, 2015

   

Nine months ended September 30, 2015

 
   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 

With an allowance recorded:

                                               

Residential real estate

  $ 895     $ ----     $ ----     $ 895     $ ----     $ ----  

Commercial real estate:

                                               

Owner-occupied

    204       11       11       204       11       11  

Nonowner-occupied

    401       5       5       404       70       70  

Commercial and industrial

    3,589       52       52       3,343       117       117  

Consumer:

                                               

Home equity

    218       2       2       219       6       6  

With no related allowance recorded:

                                               

Residential real estate

    1,005       11       11       761       36       36  

Commercial real estate:

                                               

Owner-occupied

    2,873       74       74       2,617       135       135  

Nonowner-occupied

    2,910       12       12       3,605       37       37  

Construction

    680       ----       ----       510       ----       ----  

Commercial and industrial

    3,800       26       26       3,897       133       133  

Total

  $ 16,575     $ 193     $ 193     $ 16,455     $ 545     $ 545  
   

Three months ended September 30, 2014

   

Nine months ended September 30, 2014

 
   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

   

Average

Impaired

Loans

   

Interest

Income

Recognized

   

Cash Basis

Interest

Recognized

 

With an allowance recorded:

                                               

Residential real estate

  $ 552     $ 17     $ 17     $ 487     $ 25     $ 25  

Commercial real estate:

                                               

Owner-occupied

    145       ----       ----       73       ----       ----  

Nonowner-occupied

    3,422       41       41       3,439       94       94  

Commercial and industrial

    3,259       39       39       1,629       107       107  

Consumer:

                                               

Home equity

    109       8       8       54       8       8  

With no related allowance recorded:

                                               

Residential real estate

    611       12       12       544       25       25  

Commercial real estate:

                                               

Owner-occupied

    1,479       9       9       6,513       31       31  

Nonowner-occupied

    5,974       81       81       6,513       267       267  

Consumer:

                                               

Home equity

    ----       ----       ----       ----       3       3  

Total

  $ 15,551     $ 207     $ 207     $ 14,130     $ 560     $ 560  
Schedule of Recorded Investment in Nonaccrual Loans [Table Text Block]

September 30, 2015

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ 169     $ 3,298  

Commercial real estate:

               

Owner-occupied

    ----       233  

Nonowner-occupied

    ----       2,549  

Construction

    ----       769  

Commercial and industrial

    ----       1,050  

Consumer:

               

Automobile

    117       7  

Home equity

    ----       111  

Other

    34       2  

Total

  $ 320     $ 8,019  

December 31, 2014

 

Loans Past Due

90 Days And

Still Accruing

   

Nonaccrual

 
                 

Residential real estate

  $ ----     $ 3,768  

Commercial real estate:

               

Owner-occupied

    ----       1,484  

Nonowner-occupied

    ----       4,013  

Commercial and industrial

    ----       95  

Consumer:

               

Automobile

    15       18  

Home equity

    ----       103  

Other

    58       68  

Total

  $ 73     $ 9,549  
Past Due Financing Receivables [Table Text Block]

 

September 30, 2015

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 2,648     $ 483     $ 3,184     $ 6,315     $ 218,177     $ 224,492  

Commercial real estate:

                                               

Owner-occupied

    283       145       233       661       73,300       73,961  

Nonowner-occupied

    378       232       2,549       3,159       64,750       67,909  

Construction

    58       ----       769       827       23,843       24,670  

Commercial and industrial

    289       89       980       1,358       83,044       84,402  

Consumer:

                                               

Automobile

    613       100       117       830       43,643       44,473  

Home equity

    ----       ----       90       90       20,411       20,501  

Other

    400       98       34       532       44,228       44,760  

Total

  $ 4,669     $ 1,147     $ 7,956     $ 13,772     $ 571,396     $ 585,168  

 

December 31, 2014

 

30-59

Days

Past Due

   

60-89

Days

Past Due

   

90 Days

Or More

Past Due

   

Total

Past Due

   

Loans Not

Past Due

   

Total

 
                                                 

Residential real estate

  $ 3,337     $ 612     $ 3,489     $ 7,438     $ 216,190     $ 223,628  

Commercial real estate:

                                               

Owner-occupied

    74       62       1,422       1,558       77,290       78,848  

Nonowner-occupied

    ----       ----       ----       ----       71,229       71,229  

Construction

    932       ----       ----       932       26,603       27,535  

Commercial and industrial

    ----       10       24       34       83,964       83,998  

Consumer:

                                               

Automobile

    616       149       33       798       42,051       42,849  

Home equity

    ----       ----       103       103       18,188       18,291  

Other

    655       20       126       801       47,589       48,390  

Total

  $ 5,614     $ 853     $ 5,197     $ 11,664     $ 583,104     $ 594,768  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]
   

TDR’s

Performing to

Modified

Terms

   

TDR’s Not

Performing to

Modified

Terms

   

Total

TDR’s

 

September 30, 2015

                       

Residential real estate

                       

Interest only payments

  $ 1,003     $ ----     $ 1,003  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    498       ----       498  

Rate reduction

    ----       233       233  

Reduction of principal and interest payments

    610       ----       610  

Maturity extension at lower stated rate than market rate

    2,023       ----       2,023  

Credit extension at lower stated rate than market rate

    204       ----       204  

Nonowner-occupied

                       

Interest only payments

    300       2,549       2,849  

Rate reduction

    399       ----       399  

Commercial and industrial

                       

Interest only payments

    6,381       ----       6,381  

Credit extension at lower stated rate than market rate

    ----       392       392  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    218       ----       218  
                         

Total TDR’s

  $ 11,636     $ 3,174     $ 14,810  
   

TDR’s

Performing to

Modified

Terms

   

TDR’s Not

Performing to

Modified

Terms

   

Total

TDR’s

 

December 31, 2014

                       

Residential real estate

                       

Interest only payments

  $ 520     $ ----     $ 520  

Commercial real estate:

                       

Owner-occupied

                       

Interest only payments

    457       ----       457  

Rate reduction

    ----       244       244  

Reduction of principal and interest payments

    627       ----       627  

Maturity extension at lower stated rate than market rate

    1,046       ----       1,046  

Credit extension at lower stated rate than market rate

    204       ----       204  

Nonowner-occupied

                       

Interest only payments

    3,535       4,013       7,548  

Rate reduction

    408       ----       408  

Commercial and industrial

                       

Interest only payments

    6,429       ----       6,429  

Credit extension at lower stated rate than market rate

    395       ----       395  

Consumer:

                       

Home equity

                       

Maturity extension at lower stated rate than market rate

    219       ----       219  
                         

Total TDR’s

  $ 13,840     $ 4,257     $ 18,097  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2015

 

Pre-

Modification

Recorded

Investment

   

Post-

Modification

Recorded

Investment

   

Pre-

Modification

Recorded

Investment

   

Post-

Modification

Recorded

Investment

 
                                 

Residential real estate:

                               

Interest only payments

  $ 495     $ 495     $ ----     $ ----  

Commercial real estate:

                               

Owner-occupied

                               

Maturity extension at lower stated rate than market rate

    1,025       1,025       ----       ----  

Total TDR’s

  $ 1,520     $ 1,520     $ ----     $ ----  
   

TDR’s

Performing to Modified Terms

   

TDR’s Not

Performing to Modified Terms

 

Nine months ended September 30, 2014

 

Pre-

Modification

Recorded

Investment

   

Post-

Modification

Recorded

Investment

   

Pre-

Modification

Recorded

Investment

   

Post-

Modification

Recorded

Investment

 
                                 

Commercial real estate:

                               

Owner-occupied

                               

Maturity extension at lower stated rate than market rate

  $ 762     $ 762     $ ----     $ ----  

Commercial and industrial

                               

Interest only payments

    2,908       2,908       ----       ----  

Credit extension at lower stated rate than market rate

    395       395       ----       ----  

Total TDR’s

  $ 4,065     $ 4,065     $ ----     $ ----  
Financing Receivable Credit Quality Indicators [Table Text Block]

September 30, 2015

 

 

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 62,542     $ 7,580     $ 3,839     $ 73,961  

Nonowner-occupied

    57,196       6,498       4,215       67,909  

Construction

    23,742       ----       928       24,670  

Commercial and industrial

    72,878       6,209       5,315       84,402  

Total

  $ 216,358     $ 20,287     $ 14,297     $ 250,942  

December 31, 2014

 

 

Pass

   

Criticized

   

Classified

   

Total

 

Commercial real estate:

                               

Owner-occupied

  $ 72,232     $ 2,102     $ 4,514     $ 78,848  

Nonowner-occupied

    60,491       2,127       8,611       71,229  

Construction

    27,364       ----       171       27,535  

Commercial and industrial

    76,395       495       7,108       83,998  

Total

  $ 236,482     $ 4,724     $ 20,404     $ 261,610  
Performing and Nonperforming Loans [Table Text Block]

September 30, 2015

 

Consumer

                 
   

Automobile

   

Home

Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                         

Performing

  $ 44,349     $ 20,390     $ 44,724     $ 221,025     $ 330,488  

Nonperforming

    124       111       36       3,467       3,738  

Total

  $ 44,473     $ 20,501     $ 44,760     $ 224,492     $ 334,226  

December 31, 2014

 

Consumer

                 
   

Automobile

   

Home

Equity

   

Other

   

Residential

Real Estate

   

Total

 
                                         

Performing

  $ 42,816     $ 18,188     $ 48,264     $ 219,860     $ 329,128  

Nonperforming

    33       103       126       3,768       4,030  

Total

  $ 42,849     $ 18,291     $ 48,390     $ 223,628     $ 333,158