XML 46 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2016
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans
  Total Loans  Non-Accrual Loans 
($ in thousands) Dec. 2016  Dec. 2015  Dec. 2016  Dec. 2015 
             
Commercial & Industrial $108,752  $86,542   190   188 
Commercial RE & Construction  284,084   242,208   1,194   5,670 
Agricultural & Farmland  52,475   43,835   4   7 
Residential Real Estate  142,452   130,806   1,162   749 
Consumer & Other  56,335   54,224   187   32 
                 
Total Loans $644,098  $557,615  $2,737  $6,646 
                 
Unearned Income $335  $44         
                 
Total Loans, net of unearned income $644,433  $557,659         
                 
Allowance for loan losses $(7,725) $(6,990)        
Summary loan commitments, unused lines of credit and standby letters of credit
($ in thousands) 2016  2015 
       
Loan commitments and unused lines of credit $143,553  $126,902 
Standby letters of credit  708   1,026 
         
Total $144,261  $127,928 
Summary of allowance for loan and lease losses and recorded investment in loans based on portfolio segment and impairment method
 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES
For the Twelve Months Ended            
December 31, 2016                        
Beginning balance $914  $3,886  $204  $1,312  $674  $6,990 
Charge Offs  (135)  (241)  -   (20)  (105) $(501)
Recoveries  408   5   12   2   59   486 
Provision  17   (329)  131   669   262   750 
Ending Balance $1,204  $3,321  $347  $1,963  $890  $7,725 
                         
Loans Receivable at December 31, 2016                     
Allowance:                        
Ending balance:                        
individually evaluated for impairment $50  $119  $-  $124  $7  $300 
Ending balance:                        
collectively evaluated for impairment $1,154  $3,202  $347  $1,839  $883  $7,425 
Loans:                        
Ending balance:                        
individually evaluated for impairment $50  $1,578  $-  $1,919  $248  $3,795 
Ending balance:                        
collectively evaluated for impairment $108,702  $282,506  $52,475  $140,533  $56,087  $640,303 

 

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES
For the Twelve Months Ended            
December 31, 2015                        
Beginning balance $1,630  $2,857  $208  $1,308  $768  $6,771 
Charge Offs  (497)  (303)  -   (56)  (96) $(952)
Recoveries  26   3   3   29   10   71 
Provision  (245)  1,329   (7)  31   (8)  1,100 
Ending Balance $914  $3,886  $204  $1,312  $674  $6,990 
                         
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  $549,558 
Summary of credit risk profile of the Company's loan portfolio based on rating category
December 31, 2016 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $1,149  $33  $9  $234  $3  $1,428 
3  28,461   89,406   9,985   113,403   53,386   294,641 
4  78,517   188,007   42,481   26,510   2,625   338,140 
Total Pass (1 - 4)  108,127   277,446   52,475   140,147   56,014   634,209 
                         
Special Mention (5)  -   5,030   -   518   123   5,671 
Substandard (6)  150   1,291   -   625   61   2,127 
Doubtful (7)  475   317   -   1,162   137   2,091 
Loss (8)  -   -   -   -   -   - 
Total Loans $108,752  $284,084  $52,475  $142,452  $56,335  $644,098 

 

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
December 31, 2016 Past Due  Past Due  90 Days  Due  Current  Receivable
                 
Commercial & Industrial  $35  $50  $104  $189  $108,563  $108,752
Commercial RE & Construction   254   883   59   1,196   282,888  284,084
Agricultural & Farmland   -   -   -   -   52,475  52,475
Residential Real Estate   123   201   115   439   142,013  142,452
Consumer & Other   185   45   148   378   55,957  56,335
Total Loans  $597  $1,179  $426  $2,202  $641,896  $644,098

 

($ 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  $557,615 
Summary of impaired loan activity
Twelve Months Ended December 31, 2016 Recorded  Unpaid Principal  Related  Average Recorded  Interest Income 
($'s in thousands) Investment  Balance  Allowance  Investment  Recognized 
With no related allowance recorded:               
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction  637   637   -   655   24 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,248   1,290   -   1,470   70 
Consumer & Other  129   129   -   151   11 
All Impaired Loans < $100,000  452   452   -   452   - 
With a specific allowance recorded:                    
Commercial & Industrial  50   50   50   50   3 
Commercial RE & Construction  941   941   119   1,010   45 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  671   672   124   751   30 
Consumer & Other  119   118   7   123   7 
Totals:                    
Commercial & Industrial $50  $50  $50  $50  $3 
Commercial RE & Construction $1,578  $1,578  $119  $1,665  $69 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,919  $1,962  $124  $2,221  $100 
Consumer & Other $248  $247  $7  $274  $18 
All Impaired Loans < $100,000 $452  $452  $-  $452  $- 

 

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  $- 
Summary of newly restructured loans by type of modification
    December 31, 2016  
                   
($ in thousands)   Number of Loans     Pre-Modification 
 Recorded Balance
    Post Modification
Recorded Balance
 
                   
Residential Real Estate     1     $ 220     $ 220  
Commercial     1       307       307  
                         
Total Modifications     2     $ 527     $ 527  

 

($ in thousands)   Interest                 Total  
    Only     Term     Combination     Modification  
                         
Residential Real Estate   $ -     $ 220     $ -     $ 220  
Commercial     -       307       -       307  
                                 
Total Modifications   $     -     $ 527     $        -     $ 527  

  

    December 31, 2015  
($ in thousands)   Number of Loans     Pre-Modification 
 Recorded Balance
    Post Modification
Recorded Balance
 
                   
Residential Real Estate     1     $ 22     $ 22  
Commercial     1       314       314  
Consumer & Other     1       39       39  
                         
Total Modifications     3     $ 375     $ 375  

 

($ in thousands)   Interest                 Total  
    Only     Term     Combination     Modification  
                         
Residential Real Estate   $ -     $ 22     $ -     $ 22  
Commercial     -       314       -       314  
Consumer & Other     -       39       -       39  
                                 
Total Modifications   $      -     $ 375     $        -     $ 375