XML 31 R19.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2017
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans
  Total Loans  Non-Accrual Loans 
($ in thousands) Mar. 2017  Dec. 2016  Mar. 2017  Dec. 2016 
             
Commercial & Industrial $102,022  $108,752   184   190 
Commercial RE & Construction  282,951   284,084   939   1,194 
Agricultural & Farmland  47,580   52,475   3   4 
Residential Real Estate  136,762   142,452   1,126   1,162 
Consumer & Other  57,037   56,335   130   187 
                 
Total Loans $626,352  $644,098  $2,382  $2,737 
                 
Unearned Income $370  $335         
                 
Total Loans, net of unearned income $626,722  $644,433         
                 
Allowance for loan losses $(7,679) $(7,725)        
Summary of allowance for loan losses and recorded investment in loans based on portfolio segment and impairment method
  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($’s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
ALLOWANCE FOR LOAN AND LEASE LOSSES                  
For the Three Months Ended - March 31, 2017                  
                   
Beginning balance $1,204  $3,321  $347  $1,963  $890  $7,725 
Charge Offs  -   -   -   (22)  (29) $(51)
Recoveries  1   -   1   -   3   5 
Provision  (207)  (125)  121   72   139   - 
Ending Balance $998  $3,196  $469  $2,013  $1,003  $7,679 
                         
Loans Receivable at March 31, 2017                        
Allowance:                        
Ending balance: 
individually evaluated for  impairment
 $-  $96  $-  $119  $57  $272 
Ending balance: collectively evaluated for  impairment $998  $3,100  $469  $1,894  $946  $7,407 
Loans:                        
Ending balance: individually evaluated for  impairment $-  $1,318  $-  $1,700  $290  $3,308 
Ending balance: collectively evaluated for  impairment $102,022  $281,633  $47,580  $135,062  $56,747  $623,044 

  

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($’s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
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 Three Months Ended - March 31, 2016                  
Beginning balance $914  $3,886  $204  $1,312  $674  $6,990 
Charge Offs  (92)  -   -   -   (2) $(94)
Recoveries  35   -   -   -   24   59 
Provision  68   234   (16)  30   (66)  250 
Ending Balance $925  $4,120  $188  $1,342  $630  $7,205 
Summary of credit risk profile of the Company's loan portfolio based on rating category
March 31, 2017 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $1,096  $30  $9  $233  $1  $1,369 
3  27,577   86,580   9,008   105,838   54,241   283,244 
4  72,753   189,731   38,563   28,435   2,481   331,963 
Total Pass (1 - 4)  101,426   276,341   47,580   134,506   56,723   616,576 
                         
Special Mention (5)  42   5,257   -   523   125   5,947 
Substandard (6)  -   404   -   619   62   1,085 
Doubtful (7)  554   949   -   1,114   127   2,744 
Loss (8)  -   -   -   -   -   - 
Total Loans $102,022  $282,951  $47,580  $136,762  $57,037  $626,352 

 

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  $644,098 
Summary of loan portfolio aging analysis
($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
March 31, 2017 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $430  $-  $148  $578  $101,444  $102,022 
Commercial RE & Construction  12   -   689   701   282,250   282,951 
Agricultural & Farmland  -   -   -   -   47,580   47,580 
Residential Real Estate  412   107   106   625   136,137   136,762 
Consumer & Other  123   6   94   223   56,814   57,037 
Total Loans $977  $113  $1,037  $2,127  $624,225  $626,352 

 

($ 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  $644,098
Summary of impaired loan activity
Three Months Ended    Unpaid     Average  Interest 
March 31, 2017 Recorded  Principal  Related  Recorded  Income 
($’s in thousands) Investment  Balance  Allowance  Investment  Recognized 
With no related allowance recorded:               
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction  629   629   -   644   12 
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  1,131   1,174   -   1,355   18 
Consumer & Other  124   124   -   139   2 
All Impaired Loans < $100,000  619   619   -   619   - 
With a specific allowance recorded:                    
Commercial & Industrial  -   -   -   -   - 
Commercial RE & Construction  689   689   96   788   (2)
Agricultural & Farmland  -   -   -   -   - 
Residential Real Estate  569   569   119   637   7 
Consumer & Other  166   166   57   167   1 
Totals:                    
Commercial & Industrial $-  $-  $-  $-  $- 
Commercial RE & Construction $1,318  $1,318  $96  $1,432  $10 
Agricultural & Farmland $-  $-  $-  $-  $- 
Residential Real Estate $1,700  $1,743  $119  $1,992  $25 
Consumer & Other $290  $290  $57  $306  $3 
All Impaired Loans < $100,000 $619  $619  $-  $619  $- 

 

Twelve Months Ended    Unpaid     Average  Interest 
December 31, 2016 Recorded  Principal  Related  Recorded  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  $- 

 

 

Three Months Ended Average Recorded  Interest Income 
March 31, 2016 Investment  Recognized 
       
With no related allowance recorded:      
Commercial & Industrial $      -  $    - 
Commercial RE & Construction  667   4 
Agricultural & Farmland  -   - 
Residential Real Estate  1,137   15 
Consumer & Other  98   2 
All Impaired Loans < $100,000  381   - 
With a specific allowance recorded:        
Commercial & Industrial  -   - 
Commercial RE & Construction  4,924   - 
Agricultural & Farmland  -   - 
Residential Real Estate  1,063   11 
Consumer & Other  363   5 
Totals:        
Commercial & Industrial $-  $- 
Commercial RE & Construction $5,591  $4 
Agricultural & Farmland $-  $- 
Residential Real Estate $2,200  $26 
Consumer & Other $461  $7 
All Impaired Loans < $100,000 $381  $- 
Summary of newly restructured loans by type of modification
  March 31, 2016 
($ in thousands) Number of Loans  Pre-
Modification 
Recorded Balance
  Post Modification
Recorded Balance
 
          
Residential Real Estate  -  $         -  $         - 
Commercial  -   -   - 
Consumer & Other  1   222   - 
             
Total Modifications  1  $222  $- 

 


($ in thousands) Interest        Total 
  Only  Term  Combination  Modification 
             
Residential Real Estate $      -  $-  $         -  $- 
Commercial  -   -   -   - 
Consumer & Other  -   222   -   222 
                 
Total Modifications $-  $222  $-  $222