XML 59 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2018
Loans and Allowance for Loan Losses [Abstract]  
Summary of categories of loans

  Total Loans  Nonaccrual Loans 
($ in thousands) 2018  2017  2018  2017 
             
Commercial & industrial $127,041  $101,554  $731  $121 
Commercial real estate & construction  340,791   332,154   218   1,322 
Agricultural & farmland  52,012   51,947   -   - 
Residential real estate  187,104   150,854   1,738   1,123 
Consumer & other  64,336   59,619   219   138 
                 
Total loans $771,284  $696,128  $2,906  $2,704 
                 
Unearned income $599  $487         
                 
Total loans, net of unearned income $771,883  $696,615         
                 
Allowance for loan losses $(8,167) $(7,930)        
Summary loan commitments, unused lines of credit and standby letters of credit
($ in thousands) 2018  2017 
Loan commitments and unused lines of credit $168,731  $170,437 
Standby letters of credit  2,145   1,643 
Total  $170,876  $172,080 
Summary of allowance for loan and lease losses and recorded investment in loans based on portfolio segment and impairment method
  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
For the Twelve Months Ended December 31, 2018                  
                   
Beginning balance $823  $3,779  $505  $2,129  $694  $7,930 
Charge offs  (227)  (42)  -   (30)  (108)  (407)
Recoveries  1   28   -   2   13   44 
Provision  838   (842)  (23)  466   161   600 
Ending Balance $1,435  $2,923  $482  $2,567  $760  $8,167 
                         
Loans Receivable at December 31, 2018                        
Allowance:                        
Ending balance:                        
individually evaluated for impairment $61  $-  $-  $73  $4  $138 
Ending balance:                        
collectively evaluated for impairment $1,374  $2,923  $482  $2,494  $756  $8,029 
Loans:                        
Ending balance:                        
individually evaluated for impairment $700  $283  $-  $2,111  $190  $3,284 
Ending balance:                        
collectively evaluated for impairment $126,341  $340,508  $52,012  $184,993  $64,146  $768,000 

 

  Commercial  Commercial RE  Agricultural  Residential  Consumer    
($ in thousands) & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
For the Twelve Months Ended December 31, 2017                  
                   
Beginning balance $1,204  $3,321  $347  $1,963  $890  $7,725 
Charge offs  (50)  (26)  -   (61)  (94)  (231)
Recoveries  5   2   5   6   18   36 
Provision  (336)  482   153   221   (120)  400 
Ending Balance $823  $3,779  $505  $2,129  $694  $7,930 
                         
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  $692,716 
Summary of credit risk profile of the Company's loan portfolio based on rating category
($ in thousands) Commercial  Commercial RE  Agricultural  Residential  Consumer    
December 31, 2018 & Industrial  & Construction  & Farmland  Real Estate  & Other  Total 
                   
1-2 $195  $-  $-  $-  $-  $195 
3  19,849   94,669   8,277   145,020   62,345   330,160 
4  103,817   244,170   43,425   39,561   1,657   432,630 
Total Pass (1 - 4)  123,861   338,839   51,702   184,581   64,002   762,985 
                         
Special Mention (5)  680   20   310   -   -   1,010 
Substandard (6)  2,305   1,714   -   2,488   334   6,841 
Doubtful (7)  195   218   -   35   -   448 
Loss (8)  -   -   -   -   -   - 
Total Loans $127,041  $340,791  $52,012  $187,104  $64,336  $771,284 

 

($ in thousands) Commercial  Commercial RE  Agricultural  Residential  Consumer    
December 31, 2017 & 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  
December 31, 2018   Past Due     Past Due     90 Days     Due     Current     Receivable  
                                     
Commercial & industrial   $ 120     $ -     $ 661     $ 781     $ 126,260     $ 127,041  
Commercial RE & construction     342       1       -       343       340,448       340,791  
Agricultural & farmland     -       -       -       -       52,012       52,012  
Residential real estate     2,391       824       372       3,587       183,517       187,104  
Consumer & other     177       79       78       334       64,002       64,336  
Total Loans   $ 3,030     $ 904     $ 1,111     $ 5,045     $ 766,239     $ 771,284  

 

($ 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
($ in thousands)               
Twelve Months Ended Recorded  Unpaid Principal  Related  Average Recorded  Interest Income 
December 31, 2018 Investment  Balance  Allowance  Investment  Recognized 
With no related allowance recorded:               
Commercial & industrial $575  $802  $-  $370  $21 
Commercial RE & construction  283   283   -   336   21 
Agricultural & farmland  -   -   -   -   - 
Residential real estate  1,249   1,292   -   1,995   91 
Consumer & other  113   113   -   125   8 
With a specific allowance recorded:                    
Commercial & industrial  125   125   61   127   21 
Commercial RE & construction  -   -   -   -   - 
Agricultural & farmland  -   -   -   -   - 
Residential real estate  862   888   73   426   20 
Consumer & other  77   77   4   91   6 
Totals:                    
Commercial & industrial $700  $927  $61  $497  $42 
Commercial RE & construction $283  $283  $-  $336  $21 
Agricultural & farmland $-  $-  $-  $-  $- 
Residential real estate $2,111  $2,180  $73  $2,421  $111 
Consumer & other $190  $190  $4  $216  $14 

 

($ in thousands)               
Twelve Months Ended Recorded  Unpaid Principal  Related  Average Recorded  Interest Income 
December 31, 2017 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