XML 38 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans Receivable and Loans Held for Sale (Tables)
6 Months Ended
Jun. 30, 2015
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of composition of loans receivable
    June 30,     December 31,  
    2015     2014  
Residential real estate   $ 55,295     $ 56,674  
Commercial real estate     32,576       30,653  
Agricultural real estate     36,745       38,128  
Commercial construction real estate     1,154       4,035  
Residential construction real estate     1,061       940  
Home equity, home improvement and second mortgages     31,589       32,741  
Commercial operating and term     6,839       5,718  
Agricultural operating and term     6,825       7,714  
Vehicle     1,979       1,671  
Consumer     6,283       6,279  
Total loans     180,346       184,553  
Net deferred loan origination fees     (303 )     (345 )
Allowance for loan loss     (2,184 )     (2,158 )
Loans receivable, net   $ 177,859     $ 182,050  
Schedule of loans receivable
    June 30, 2015  
                      Loans Past              
          30–59 Days     60–89 Days     Due 90 Days     Total        
    Current     Past Due     Past Due     or More     Past Due     Total  
                                     
Residential real estate   $ 52,122     $ 1,375     $ 719     $ 1,079     $ 3,173     $ 55,295  
Commercial real estate     31,653       923       -       -       923       32,576  
Agricultural real estate     36,064       117       -       564       681       36,745  
Commercial construction real estate     1,154       -       -       -       -       1,154  
Residential construction real estate     1,061       -       -       -       -       1,061  
Home equity, home improvement and second mortgages     31,183       262       62       82       406       31,589  
Commercial operating and term     6,659       -       117       63       180       6,839  
Agricultural operating and term     6,825       -       -       -       -       6,825  
Vehicle     1,939       5       -       35       40       1,979  
Consumer     6,228       26       -       29       55       6,283  
Total loans   $ 174,888     $ 2,708     $ 898     $ 1,852     $ 5,458     $ 180,346  
                                                 
Nonperforming loans   $ -     $ -     $ -     $ 1,852     $ 1,852     $ 1,852  

 

    December 31, 2014  
                      Loans Past              
          30–59 Days     60–89 Days     Due 90 Days     Total        
    Current     Past Due     Past Due     or More     Past Due     Total  
                                     
Residential real estate   $ 54,698     $ 782     $ 507     $ 687     $ 1,976     $ 56,674  
Commercial real estate     30,653       -       -       -       -       30,653  
Agricultural real estate     37,843       285       -       -       285       38,128  
Commercial construction real estate     4,035       -       -       -       -       4,035  
Residential construction real estate     940       -       -       -       -       940  
Home equity, home improvement and second mortgages     32,291       193       2       255       450       32,741  
Commercial operating and term     5,569       82       -       67       149       5,718  
Agricultural operating and term     7,674       40       -       -       40       7,714  
Vehicle     1,661       8       1       1       10       1,671  
Consumer     6,243       26       10       -       36       6,279  
Total loans   $ 181,607     $ 1,416     $ 520     $ 1,010     $ 2,946     $ 184,553  
                                                 
Nonperforming loans   $ -     $ -     $ -     $ 1,010     $ 1,010     $ 1,010  
Schedule of non-accrual loans
    June 30, 2015  
          Loans Past Due  
          90 Days or More  
    Nonaccrual     and Still Accruing  
             
Residential real estate   $ 1,079     $ -  
Commercial real estate     -       -  
Agricultural real estate     564       -  
Commercial construction real estate     -       -  
Residential construction real estate     -       -  
Home equity, home improvement and second mortgages     82       -  
Commercial operating and term     63       -  
Agricultural operating and term     -       -  
Vehicle     35       -  
Consumer     29       -  
Total   $ 1,852     $ -  

 

    December 31, 2014  
          Loans Past Due  
          90 Days or More  
    Nonaccrual     and Still Accruing  
             
Residential real estate   $ 687     $ -  
Commercial real estate     -       -  
Agricultural real estate     -       -  
Commercial construction real estate     -       -  
Residential construction real estate     -       -  
Home equity, home improvement and second mortgages     255       -  
Commercial operating and term     67       -  
Agricultural operating and term     -       -  
Vehicle     1       -  
Consumer     -       -  
Total   $ 1,010     $ -  
Schedule of credit quality indicators
    June 30, 2015  
          Special                    
    Pass     Mention     Substandard     Doubtful     Total  
                               
Commercial real estate   $ 30,444     $ 1,427     $ 705     $ -     $ 32,576  
Commercial construction real estate     1,154       -       -       -       1,154  
Commercial operating and term     6,629       15       195       -       6,839  
Agricultural operating and term     6,792       33       -       -       6,825  
Total   $ 45,019     $ 1,475     $ 900     $ -     $ 47,394  

 

    December 31, 2014  
          Special                    
    Pass     Mention     Substandard     Doubtful     Total  
                               
Commercial real estate   $ 26,449     $ 3,556     $ 648     $ -     $ 30,653  
Commercial construction real estate     4,035       -       -       -       4,035  
Commercial operating and term     5,426       -       292       -       5,718  
Agricultural operating and term     7,714       -       -       -       7,714  
Total   $ 43,624     $ 3,556     $ 940     $ -     $ 48,120  
Schedule of impaired loans
    June 30. 2015  
    Unpaid           Allowance for     Average     Interest  
    Principal     Recorded     Loan Losses     Recorded     Income  
    Balance     Investment     Allocated     Investment     Recognized  
With no related allowance recorded:                                        
Residential real estate   $ 491     $ 491     $ -     $ 494     $ 13  
With an allowance recorded:                                        
Residential real estate     422       422       80       422       19  
Commercial real estate     2,619       2,619       341       2,622       55  
Home equity, home improvement and  second mortgages     31       31       32       31       -  
Commercial operating and term     59       59       29       65       2  
Consumer     6       6       3       6       -  
Vehicle     3       3       3       3       -  
Total   $ 3,631     $ 3,631     $ 488     $ 3,663     $ 89  

 

    December 31, 2014  
    Unpaid           Allowance for     Average     Interest  
    Principal     Recorded     Loan Losses     Recorded     Income  
    Balance     Investment     Allocated     Investment     Recognized  
With no related allowance recorded:                                        
Residential real estate   $ 461     $ 461     $ -     $ 505     $ 27  
With an allowance recorded:                                        
Residential real estate     822       822       115       830       34  
Commercial real estate     2,637       2,637       341       2,690       99  
Home equity, home improvement and  second mortgages     73       73       73       74       2  
Commercial operating and term     63       63       32       -       2  
Consumer     16       16       12       16       2  
Total   $ 4,072     $ 4,072     $ 573     $ 4,115     $ 166  
Schedule of allowance for loan losses
    Three Months Ended June 30, 2015  
    Balance,                       Balance,  
    Beginning     Charge-offs     Recoveries     Provision     Ending  
                               
Residential real estate   $ 552     $ (9 )   $ -     $ (15 )   $ 528  
Commercial real estate     785       -       -       1       786  
Agricultural real estate     155       -       -       4       159  
Commercial construction real estate     -       -       -       -       -  
Residential construction real estate     4       -       -       8       12  
Home equity, home improvement and second mortgages     474       (85 )     5       53       447  
Commercial operating and term     114       -       -       3       117  
Agricultural operating and term     25       -       -       5       30  
Vehicle     30       -       1       (4 )     27  
Consumer     113       (6 )     26       (55 )     78  
Total   $ 2,252     $ (100 )   $ 32     $ -     $ 2,184  

 

    Six Months Ended June 30, 2015  
    Balance,                       Balance,  
    Beginning     Charge-offs     Recoveries     Provision     Ending  
                               
Residential real estate   $ 545     $ (9 )   $ 9     $ (17 )   $ 528  
Commercial real estate     722       -       -       64       786  
Agricultural real estate     155       -       -       4       159  
Commercial construction real estate     12       -       -       (12 )     -  
Residential construction real estate     13       -       -       (1 )     12  
Home equity, home improvement and second mortgages     431       (89 )     14       91       447  
Commercial operating and term     109       -       -       8       117  
Agricultural operating and term     31       -       -       (1 )     30  
Vehicle     28       -       4       (5 )     27  
Consumer     112       (9 )     36       (61 )     78  
Total   $ 2,158     $ (107 )   $ 63     $ 70     $ 2,184  
 
    Three Months Ended June 30, 2014  
    Balance,                       Balance,  
    Beginning     Charge-offs     Recoveries     Provision     Ending  
                               
Residential real estate   $ 439     $ (3 )   $ -     $ 48     $ 484  
Commercial real estate     649       -       -       63       712  
Agricultural real estate     127       -       -       15       142  
Commercial construction real estate     9       -       7       (15 )     1  
Residential construction real estate     4       -       -       14       18  
Home equity, home improvement and second mortgages     249       (93 )     34       124       314  
Commercial operating and term     92       (1 )     -       2       93  
Agricultural operating and term     10       -       -       4       14  
Vehicle     32       -       1       (3 )     30  
Consumer     214       (1 )     15       (102 )     126  
Total   $ 1,825     $ (98 )   $ 57     $ 150     $ 1,934  

  

    Six Months Ended June 30, 2014  
    Balance,                       Balance,  
    Beginning     Charge-offs     Recoveries     Provision     Ending  
                               
Residential real estate   $ 433     $ (3 )   $ -     $ 54     $ 484  
Commercial real estate     624       -       7       81       712  
Agricultural real estate     130       -       -       12       142  
Commercial construction real estate     2       -       -       (1 )     1  
Residential construction real estate     11       -       -       7       18  
Home equity, home improvement and second mortgages     254       (177 )     37       200       314  
Commercial operating and term     87       (1 )     -       7       93  
Agricultural operating and term     18       -       -       (4 )     14  
Vehicle     30       -       3       (3 )     30  
Consumer     135       (10 )     34       (33 )     126  
Total   $ 1,724     $ (191 )   $ 81     $ 320     $ 1,934  
Schedule of allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method
    June 30, 2015  
    Individually     Collectively        
    Evaluated for     Evaluated for        
    Impairment     Impairment     Total  
Allowance for loan losses:                        
Residential real estate   $ 80     $ 448     $ 528  
Commercial real estate     341       445       786  
Agricultural real estate     -       159       159  
Commercial construction real estate     -       -       -  
Residential construction real estate     -       12       12  
Home equity, home improvement and second mortgages     32       415       447  
Commercial operating and term     29       88       117  
Agricultural operating and term     -       30       30  
Vehicle     3       24       27  
Consumer     3       75       78  
Total   $ 488     $ 1,696     $ 2,184  

 

    June 30, 2015  
    Individually     Collectively        
    Evaluated for     Evaluated for        
    Impairment     Impairment     Total  
Loans:                        
Residential real estate   $ 913     $ 54,382     $ 55,295  
Commercial real estate     2,619       29,957       32,576  
Agricultural real estate     -       36,745       36,745  
Commercial construction real estate     -       1,154       1,154  
Residential construction real estate     -       1,061       1,061  
Home equity, home improvement and second mortgages     31       31,558       31,589  
Commercial operating and term     59       6,780       6,839  
Agricultural operating and term     -       6,825       6,825  
Vehicle     3       1,976       1,979  
Consumer     6       6,277       6,283  
Total   $ 3,631     $ 176,715     $ 180,346  

  

    December 31, 2014  
    Individually     Collectively        
    Evaluated for     Evaluated for        
    Impairment     Impairment     Total  
Allowance for loan losses:                        
Residential real estate   $ 115     $ 430     $ 545  
Commercial real estate     341       381       722  
Agricultural real estate     -       155       155  
Commercial construction real estate     -       12       12  
Residential construction real estate     -       13       13  
Home equity, home improvement and second mortgages     73       358       431  
Commercial operating and term     32       77       109  
Agricultural operating and term     -       31       31  
Vehicle     -       28       28  
Consumer     12       100       112  
Total   $ 573     $ 1,585     $ 2,158  

 

    December 31, 2014  
    Individually     Collectively        
    Evaluated for     Evaluated for        
    Impairment     Impairment     Total  
Loans:                        
Residential real estate   $ 1,283     $ 55,390     $ 56,674  
Commercial real estate     2,637       28,016       30,653  
Agricultural real estate     -       38,128       38,128  
Commercial construction real estate     -       4,035       4,035  
Residential construction real estate     -       940       940  
Home equity, home improvement and second mortgages     73       32,668       32,741  
Commercial operating and term     63       5,655       5,718  
Agricultural operating and term     -       7,714       7,714  
Vehicle     -       1,671       1,671  
Consumer     16       6,263       6,279  
Total   $ 4,072     $ 180,481     $ 184,553