XML 31 R20.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans and Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans
    Total Loans     Non-Accrual Loans  
($ in thousands)   Mar. 2018     Dec. 2017     Mar. 2018     Dec. 2017  
                         
Commercial & Industrial   $ 107,078     $ 101,554       35       121  
Commercial RE & Construction     338,586       332,154       487       1,322  
Agricultural & Farmland     50,266       51,947       -       -  
Residential Real Estate     151,820       150,854       1,714       1,123  
Consumer & Other     58,956       59,619       85       138  
                                 
Total Loans   $ 706,706     $ 696,128     $ 2,321     $ 2,704  
                                 
Net deferred costs   $ 501     $ 487                  
                                 
Total Loans, net deferred costs   $ 707,207     $ 696,615                  
                                 
Allowance for loan losses   $ (8,219 )   $ (7,930 )              
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 Three Months Ended - March 31, 2018      
Beginning balance $823  $3,779  $505  $2,129  $694  $7,930 
Charge Offs  -   (19)  -   -   (1) $(20)
Recoveries  -   3   -   1   5   9 
Provision  155   (90)  12   229   (6)  300 
Ending Balance $978  $3,673  $517  $2,359  $692  $8,219 

 

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
Loans Receivable at March 31, 2018                  
Allowance:                  
Ending balance:                  
individually evaluated for impairment $-  $-  $-  $170  $4  $174 
Ending balance:                        
collectively evaluated for impairment $978  $3,673  $517  $2,189  $688  $8,045 
Loans:                        
Ending balance:                        
individually evaluated for impairment $-  $548  $-  $2,367  $190  $3,105 
Ending balance:                        
collectively evaluated for impairment $107,078  $338,038  $50,266  $149,453  $58,766  $703,601 

 

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($'s in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
Loans Receivable at December 31, 2017            
Allowance:                  
Ending balance:                  
individually evaluated for impairment $-  $146  $-  $178  $5  $329 
Ending balance:                        
collectively evaluated for impairment $823  $3,633  $505  $1,951  $689  $7,601 
Loans:                        
Ending balance:                        
individually evaluated for impairment $-  $1,385  $-  $1,830  $197  $3,412 
Ending balance:                        
collectively evaluated for impairment $101,554  $330,769  $51,947  $149,024  $59,422  $692,716 

 

  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 
Summary of credit risk profile of the Company's loan portfolio based on rating category

 

March 31, 2018 Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $19  $9  $-  $828  $1  $857 
   3  18,237   92,736   7,741   112,491   56,656   287,861 
   4  84,804   243,601   42,064   36,370   2,065   408,904 
Total Pass (1 - 4)  103,060   336,346   49,805   149,689   58,722   697,622 
                         
Special Mention (5)  3,395   1,474   461   -   61   5,391 
Substandard (6)  88   438   -   2,094   173   2,793 
Doubtful (7)  535   328   -   37   -   900 
Loss (8)  -   -   -   -   -   - 
Total Loans $107,078  $338,586  $50,266  $151,820  $58,956  $706,706 

 

December 31, 2017 Commercial  Commercial RE  Agricultural  Residential  Consumer    

($ in thousands)
 & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $96  $13  $-  $832  $1  $942 
   3  19,883   93,222   8,080   114,130   57,204   292,519 
   4  80,448   236,217   43,735   34,271   2,151   396,822 
Total Pass (1 - 4)  100,427   329,452   51,815   149,233   59,356   690,283 
                         
Special Mention (5)  512   1,100   132   -   66   1,810 
Substandard (6)  7   580   -   1,583   197   2,367 
Doubtful (7)  608   1,022   -   38   -   1,668 
Loss (8)  -   -   -   -   -   - 
Total Loans $101,554  $332,154  $51,947  $150,854  $59,619  $696,128 
Summary of loan portfolio aging analysis
($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
March 31, 2018 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $209  $20  $3  $232  $106,846  $107,078 
Commercial RE & Construction  47   -   255   302   338,284   338,586 
Agricultural & Farmland  -   -   -   -   50,266   50,266 
Residential Real Estate  375   10   975   1,360   150,460   151,820 
Consumer & Other  196   126   60   382   58,574   58,956 
Total Loans $827  $156  $1,293  $2,276  $704,430  $706,706 

 

($ in thousands) 30-59 Days  60-89 Days  Greater Than  Total Past     Total Loans 
December 31, 2017 Past Due  Past Due  90 Days  Due  Current  Receivable 
                   
Commercial & Industrial $85  $-  $88  $173  $101,381  $101,554 
Commercial RE & Construction  110   -   1,086   1,196   330,958   332,154 
Agricultural & Farmland  -   -   -   -   51,947   51,947 
Residential Real Estate  484   379   433   1,296   149,558   150,854 
Consumer & Other  182   21   103   306   59,313   59,619 
Total Loans $861  $400  $1,710  $2,971  $693,157  $696,128 
Summary of impaired loan activity
Three Months Ended
March 31, 2018
  Recorded     Unpaid Principal     Related     Average Recorded     Interest Income  
($'s in thousands)   Investment     Balance     Allowance     Investment     Recognized  
With no related allowance recorded:                              
Commercial & Industrial   $ -     $ -     $ -     $ -     $ -  
Commercial RE & Construction     548       575       -       725       6  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     1,301       1,344       -       2,005       20  
Consumer & Other     105       104       -       118       2  
With a specific allowance recorded:                                        
Commercial & Industrial     -       -       -       -       -  
Commercial RE & Construction     -       -       -       -       -  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     1,066       1,085       170       613       7  
Consumer & Other     85       85       4       86       1  
Totals:                                        
Commercial & Industrial   $ -     $ -     $ -     $ -     $ -  
Commercial RE & Construction   $ 548     $ 575     $ -     $ 725     $ 6  
Agricultural & Farmland   $ -     $ -     $ -     $ -     $ -  
Residential Real Estate   $ 2,367     $ 2,429     $ 170     $ 2,618     $ 27  
Consumer & Other   $ 190     $ 189     $ 4     $ 204     $ 3  

 

Twelve Months Ended
December 31, 2017
  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     696       722       -       756       34  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     752       795       -       1,460       67  
Consumer & Other     110       110       -       128       9  
With a specific allowance recorded:                                        
Commercial & Industrial     -       -       -       -       -  
Commercial RE & Construction     689       689       146       713       -  
Agricultural & Farmland     -       -       -       -       -  
Residential Real Estate     1,078       1,097       178       628       25  
Consumer & Other     87       87       5       91       5  
Totals:                                        
Commercial & Industrial   $ -     $ -     $ -     $ -     $ -  
Commercial RE & Construction   $ 1,385     $ 1,411     $ 146     $ 1,469     $ 34  
Agricultural & Farmland   $ -     $ -     $ -     $ -     $ -  
Residential Real Estate   $ 1,830     $ 1,892     $ 178     $ 2,088     $ 92  
Consumer & Other   $ 197     $ 197     $ 5     $ 219     $ 14  

 

Three Months Ended   Average Recorded     Interest Income  
March 31, 2017   Investment     Recognized  
($'s in thousands)            
With no related allowance recorded:            
Commercial & Industrial   $ -     $ -  
Commercial RE & Construction     644       12  
Agricultural & Farmland     -       -  
Residential Real Estate     1,355       18  
Consumer & Other     139       2  
With a specific allowance recorded:                
Commercial & Industrial     -       -  
Commercial RE & Construction     788       (2 )
Agricultural & Farmland     -       -  
Residential Real Estate     637       7  
Consumer & Other     167       1  
Totals:                
Commercial & Industrial   $ -     $ -  
Commercial RE & Construction   $ 1,432     $ 10  
Agricultural & Farmland   $ -     $ -  
Residential Real Estate   $ 1,992     $ 25  
Consumer & Other   $ 306     $ 3
Summary of newly restructured loans by type of modification
($ in thousands) Number of Contracts  Recorded Balance 
       
Residential Real Estate  1  $61 
Commercial Real Estate  1   159 
         
Total Modifications  2  $220