XML 28 R17.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2016
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans

  Total Loans  Non-Accrual Loans 
($ in thousands) Sept. 2016  Dec. 2015  Sept. 2016  Dec. 2015 
             
Commercial & Industrial $100,951  $86,542   146   188 
Commercial RE & Construction  268,408   242,208   1,393   5,670 
Agricultural & Farmland  54,609   43,835   5   7 
Residential Real Estate  139,757   130,806   1,152   749 
Consumer & Other  55,333   54,224   193   32 
                 
Total Loans $619,058  $557,615  $2,889  $6,646 
                 
Unearned Income $294  $44         
                 
Total Loans, net of unearned income $619,352  $557,659         
                 
Allowance for loan losses $(7,320) $(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 - September 30, 2016         
                   
Beginning balance $1,137  $4,126  $189  $1,342  $656  $7,450 
Charge Offs  (42)  (30)  -   -   (64) $(136)
Recoveries  1   -   1   1   3   6 
Provision  155   (960)  142   460   203   - 
Ending Balance $1,251  $3,136  $332  $1,803  $798  $7,320 
                         
For the Nine Months Ended - September 30, 2016              
                         
Beginning balance $914  $3,886  $204  $1,312  $674  $6,990 
Charge Offs  (134)  (30)  -   -   (68) $(232)
Recoveries  248   6   2   1   55   312 
Provision  223   (726)  126   490   137   250 
Ending Balance $1,251  $3,136  $332  $1,803  $798  $7,320 
                         
Loans Receivable at September 30, 2016         
Allowance:                        
Ending balance:                        
individually evaluated for impairment $-  $127  $-  $148  $19  $294 
Ending balance:                        
collectively evaluated for impairment $1,251  $3,009  $332  $1,655  $779  $7,026 
Loans:                        
Ending balance:                        
individually evaluated for impairment $-  $1,772  $-  $1,874  $346  $3,992 
Ending balance:                        
collectively evaluated for impairment $100,951  $266,636  $54,609  $137,883  $54,987  $615,066 

  

  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 - September 30, 2015         
                   
Beginning balance $1,488  $3,066  $261  $1,410  $781  $7,006 
Charge Offs  -   (53)  -   (4)  (1) $(58)
Recoveries  1   -   1   23   4   29 
Provision  (621)  997   (40)  (154)  (82)  100 
Ending Balance $868  $4,010  $222  $1,275  $702  $7,076 
                         
For the Nine Months Ended - September 30, 2015                   
                         
Beginning balance $1,630  $2,857  $208  $1,308  $768  $6,771 
Charge Offs  (309)  (303)  -   (65)  (34) $(711)
Recoveries  22   3   3   28   10   66 
Provision  (475)  1,453   11   4   (43)  950 
Ending Balance $868  $4,010  $222  $1,275  $701  $7,076 
Summary of credit risk profile of the Company's loan portfolio based on rating category
September 30, 2016 Commercial  Commercial
RE &
  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $1,207  $44  $40  $338  $4  $1,633 
3  27,841   84,276   9,661   111,581   52,185   285,544 
4  71,312   176,270   44,908   25,801   2,824   321,115 
Total Pass (1 - 4)  100,360   260,590   54,609   137,720   55,013   608,292 
                         
Special Mention (5)  -   4,419   -   566   62   5,047 
Substandard (6)  150   2,006   -   408   64   2,628 
Doubtful (7)  441   1,394   -   1,063   193   3,091 
Loss (8)  -   -   -   -   -   - 
Total Loans $100,951  $268,408  $54,609  $139,757  $55,333  $619,058 

 

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 
September 30, 2016 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $-  $-  $110  $110  $100,841  $100,951 
Commercial RE & Construction  56   909   1,135   2,100   266,308   268,408 
Agricultural & Farmland  -   -   -   -   54,609   54,609 
Residential Real Estate  -   55   233   288   139,469   139,757 
Consumer & Other  17   51   181   249   55,084   55,333 
Total Loans $73  $1,015  $1,659  $2,747  $616,311  $619,058 

 

($ 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  $557,615 
Summary of impaired loan activity
Nine Months Ended 
September 30, 2016
  Recorded     Unpaid Principal     Related     Average Recorded     Interest Income  
($'s in thousands)   Investment     Balance     Allowance     Investment     Recognized  
With no related allowance recorded:                              
Commercial & Industrial   $ -     $ -     $ -     $ -     $ -  
Commercial RE & Construction     637       637       -       658       16  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     987       1,031       -       1,195       51  
Consumer & Other     20       78       -       94       6  
All Impaired Loans < $100,000     398       398       -       398       -  
With a specific allowance recorded:                                        
Commercial & Industrial     -       -       -       -       -  
Commercial RE & Construction     1,135       1,385       127       1,404       -  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     887       887       148       957       29  
Consumer & Other     268       268       19       272       11  
Totals:                                        
Commercial & Industrial   $ -     $ -     $ -     $ -     $ -  
Commercial RE & Construction   $ 1,772     $ 2,022     $ 127     $ 2,062     $ 16  
Agricultural & Farmland   $ -     $ -     $ -     $ -     $ -  
Residential Real Estate   $ 1,874     $ 1,918     $ 148     $ 2,152     $ 80  
Consumer & Other   $ 346     $ 346     $ 19     $ 366     $ 17  
All Impaired Loans < $100,000   $ 398     $ 398     $ -     $ 398     $ -  

 

Three Months Ended
September 30, 2016
  Average Recorded     Interest Income  
($'s in thousands)   Investment     Recognized  
With no related allowance recorded:            
Commercial & Industrial   $ -     $ -  
Commercial RE & Construction     647       6  
Agricultural & Farmland     -       -  
Residential Real Estate     1,186       17  
Consumer & Other     89       2  
All Impaired Loans < $100,000     438       -  
With a specific allowance recorded:                
Commercial & Industrial     -       -  
Commercial RE & Construction     1,404       -  
Agricultural & Farmland     -       -  
Residential Real Estate     945       10  
Consumer & Other     267       2  
Totals:                
Commercial & Industrial   $ -     $ -  
Commercial RE & Construction   $ 2,051     $ 6  
Agricultural & Farmland   $ -     $ -  
Residential Real Estate   $ 2,131     $ 27  
Consumer & Other   $ 356     $ 4  
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     $ -  

 

    Nine Months Ended     Three Months Ended  
    Average Recorded     Interest Income     Average Recorded     Interest Income  
September 30, 2015   Investment     Recognized     Investment     Recognized  
With no related allowance recorded:                        
Commercial & Industrial   $ 316     $ -     $ 316     $ -  
Commercial RE & Construction     704       25       797       6  
Agricultural & Farmland     -       -       -       -  
Residential Real Estate     673       38       859       8  
Consumer & Other     114       7       125       3  
All Impaired Loans < $100,000     344       -       344       -  
With a specific allowance recorded:                                
Commercial & Industrial     19       -       1,080       -  
Commercial RE & Construction     4,949       13       1,954       3  
Agricultural & Farmland     -       -       -       -  
Residential Real Estate     1,025       33       1,080       10  
Consumer & Other     337       17       362       5  
Totals:                                
Commercial & Industrial   $ 335     $ -     $ 1,396     $ -  
Commercial RE & Construction   $ 5,653     $ 38     $ 2,751     $ 9  
Agricultural & Farmland   $ -     $ -     $ -     $ -  
Residential Real Estate   $ 1,698     $ 71     $ 1,939     $ 18  
Consumer & Other   $ 451     $ 24     $ 487     $ 8  
All Impaired Loans < $100,000   $ 344     $ -     $ 344     $ -  
 
Summary of newly restructured loans by type of modification

  Three Months ended Sep. 30, 2016 
($ in thousands) Number of Loans  Pre- Modification 
Recorded Balance
  Post Modification
Recorded Balance
 
          
Residential Real Estate  -  $-  $- 
Commercial  1   309   309 
Consumer & Other  -   -   - 
             
Total Modifications  1  $309  $309 

 

  Interest        Total 
  Only  Term  Combination  Modification 
             
Residential Real Estate $            -  $-  $                 -  $   - 
Commercial  -   309   -   309 
Consumer & Other  -   -   -   - 
                 
Total Modifications $-  $309  $-  $309 

 

  Nine Months ended Sep. 30, 2016 
($ in thousands) Number of Loans  Pre- Modification 
Recorded Balance
  Post Modification
Recorded Balance
 
          
Residential Real Estate         -  $-  $- 
Commercial  1   309   309 
Consumer & Other  1   221   221 
             
Total Modifications  2  $530  $530 

 

  Interest        Total 
  Only  Term  Combination  Modification 
             
Residential Real Estate $              -  $-  $                 -  $- 
Commercial  -   309   -   309 
Consumer & Other  -   221   -   221 
                 
Total Modifications $-  $530  $-  $530 

 

   Three Months ended Sep. 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 $-  $-  $-  $- 

  Nine Months ended Sep. 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