XML 52 R36.htm IDEA: XBRL DOCUMENT v3.20.4
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Schedule of categories of loans
   Total Loans   Nonaccrual Loans 
($ in thousands)  December 2020   December 2019   December 2020   December 2019 
Commercial & industrial  $204,767   $151,047   $902   $1,772 
Commercial real estate - owner occupied   113,169    98,488    1,450    1,362 
Commercial real estate - nonowner occupied   257,651    268,294    962    464 
Agricultural   55,235    50,994    -    - 
Residential real estate   182,165    193,159    2,704    1,635 
Home equity line of credit (HELOC)   46,310    48,070    390    249 
Consumer   14,847    14,738    18    18 
Total loans  $874,144   $824,790   $6,426   $5,500 
                     
Net deferred costs (fees)  $(1,421)  $720           
                     
Total loans, net deferred costs (fees)  $872,723   $825,510           
                     
Allowance for loan losses  $(12,574)  $(8,755)          
Summary loan commitments, unused lines of credit and standby letters of credit
($ in thousands)  2020   2019 
Loan commitments and unused lines of credit  $215,616   $187,855 
Standby letters of credit   3,161    2,657 
Totals  $218,777   $190,512 
Schedule of allowance for loan and lease losses (“ALLL”) and the recorded investment in loans based on portfolio segment and impairment method
($ in thousands)                        
For the Twelve Months Ended December 31, 2020  Commercial
& industrial
   Commercial
real estate
   Agricultural   Residential
real estate
   Consumer   Total 
                         
Beginning balance  $1,883   $3,602   $434   $2,203   $633   $8,755 
Charge offs   (582)   -    -    (82)   (79)   (743)
Recoveries   16    -    -    40    6    62 
Provision   1,757    1,849    62    373    459    4,500 
Ending balance  $3,074   $5,451   $496   $2,534   $1,019   $12,574 
December 31, 2020  Commercial
& industrial
   Commercial
real estate
   Agricultural   Residential
real estate
   Consumer   Total 
Allowance:                        
Ending balance:                        
individually evaluated for impairment  $-   $174   $-   $160   $3   $337 
Ending balance:                              
collectively evaluated for impairment  $3,074   $5,277   $496   $2,374   $1,016   $12,237 
                               
Totals  $3,074   $5,451   $496   $2,534   $1,019   $12,574 
                               
Loans:                              
Ending balance:                              
individually evaluated for impairment  $849   $2,202   $-   $2,746   $162   $5,959 
Ending balance:                              
collectively evaluated for impairment  $203,918   $368,618   $55,235   $179,419   $60,995   $868,185 
                               
Totals  $204,767   $370,820   $55,235   $182,165   $61,157   $874,144 
($ in thousands)
For the Twelve Months Ended December 31, 2019
  Commercial
& industrial
   Commercial
real estate
   Agricultural   Residential
real estate
   Consumer   Total 
                         
Beginning balance  $1,435   $2,923   $482   $2,567   $760   $8,167 
Charge offs   (143)   -    -    (53)   (63)   (259)
Recoveries   9    1    -    14    23    47 
Provision (credit)   582    678    (48)   (325)   (87)   800 
Ending balance  $1,883   $3,602   $434   $2,203   $633   $8,755 
December 31, 2019  Commercial
& industrial
   Commercial real estate   Agricultural   Residential real estate   Consumer   Total 
Allowance:                        
Ending balance:                        
individually evaluated for impairment  $511   $147   $-   $68   $-   $726 
Ending balance:                              
collectively evaluated for impairment  $1,372   $3,455   $434   $2,135   $633   $8,029 
                               
Totals  $1,883   $3,602   $434   $2,203   $633   $8,755 
                               
Loans:                              
Ending balance:                              
individually evaluated for impairment  $1,722   $1,558   $-   $2,274   $31   $5,585 
Ending balance:                              
collectively evaluated for impairment  $149,325   $365,224   $50,994   $190,885   $62,777   $819,205 
                               
Totals  $151,047   $366,782   $50,994   $193,159   $62,808   $824,790 
Summary of credit risk profile of the Company's loan portfolio based on rating category
($ in thousands)
December 31, 2020
  Commercial & industrial   Commercial real estate - owner occupied   Commercial real estate - nonowner occupied   Agricultural   Residential real estate   HELOC   Consumer   Total 
                                 
Pass (1 - 4)  $202,543   $108,726   $250,405   $55,227   $178,575   $45,866   $14,807   $856,149 
Special Mention (5)   1,485    2,993    3,338    -    -    -    14    7,830 
Substandard (6)   151    -    3,026    8    3,560    444    26    7,215 
Doubtful (7)   588    1,450    882    -    30    -    -    2,950 
Loss (8)   -    -    -    -    -    -    -    - 
Total Loans  $204,767   $113,169   $257,651   $55,235   $182,165   $46,310   $14,847   $874,144 
December 31, 2019  Commercial
& industrial
   Commercial real estate - owner occupied   Commercial real estate - nonowner occupied   Agricultural   Residential real estate   HELOC   Consumer   Total 
                                 
Pass (1 - 4)  $147,667   $96,836   $265,839   $50,994   $190,438   $47,787   $14,706   $814,267 
Special Mention (5)   597    -    543    -    -    -    -    1,140 
Substandard (6)   1,444    290    1,663    -    2,689    283    32    6,401 
Doubtful (7)   1,339    1,362    249    -    32    -    -    2,982 
Loss (8)   -    -    -    -    -    -    -    - 
Total Loans  $151,047   $98,488   $268,294   $50,994   $193,159   $48,070   $14,738   $824,790 
Summary of loan portfolio aging analysis
($ in thousands)  30-59 Days   60-89 Days   Greater Than
90 Days
   Total Past       Total Loans 
December 31, 2020  Past Due   Past Due   Past Due   Due   Current   Receivable 
                         
Commercial & industrial  $380   $-   $618   $998   $203,769   $204,767 
Commercial real estate - owner occupied   -    -    1,450    1,450    111,719    113,169 
Commercial real estate - nonowner occupied   -    141    699    840    256,811    257,651 
Agricultural   8    -    -    8    55,227    55,235 
Residential real estate   12    1,393    1,212    2,617    179,548    182,165 
HELOC   190    74    198    462    45,848    46,310 
Consumer   123    42    20    185    14,662    14,847 
Total Loans  $713   $1,650   $4,197   $6,560   $867,584   $874,144 
   30-59 Days   60-89 Days   Greater Than
90 Days
   Total Past       Total Loans 
December 31, 2019  Past Due   Past Due   Past Due   Due   Current   Receivable 
                         
Commercial & industrial  $64   $-   $312   $376   $150,671   $151,047 
Commercial real estate - owner occupied   -    -    -    -    98,488    98,488 
Commercial real estate - nonowner occupied   -    -    215    215    268,079    268,294 
Agricultural   13    -    -    13    50,981    50,994 
Residential real estate   309    415    644    1,368    191,791    193,159 
HELOC   166    91    56    313    47,757    48,070 
Consumer   65    93    14    172    14,566    14,738 
Total Loans  $617   $599   $1,241   $2,457   $822,333   $824,790 
Summary of impaired loan activity
($ in thousands)
Twelve Months Ended
  Recorded   Unpaid Principal   Related   Average Recorded   Interest Income 
December 31, 2020  Investment   Balance   Allowance   Investment   Recognized 
With no related allowance recorded:                    
Commercial & industrial  $849   $1,645   $-   $1,878   $50 
Commercial real estate - owner occupied   1,441    1,441    -    1,573    11 
Commercial real estate - nonowner occupied   182    182    -    258    14 
Agricultural   -    -    -    -    - 
Residential real estate   1,017    1,084    -    1,243    64 
HELOC   89    89         98    4 
Consumer   7    7    -    12    1 
With a specific allowance recorded:                         
Commercial & industrial   -    -    -    -    - 
Commercial real estate - owner occupied   -    -    -    -    - 
Commercial real estate - nonowner occupied   579    579    174    579    3 
Agricultural   -    -    -    -    - 
Residential real estate   1,729    1,774    160    1,785    14 
HELOC   66    66    3    83    6 
Consumer   -    -    -    -    - 
Totals:                         
Commercial & industrial  $849   $1,645   $-   $1,878   $50 
Commercial real estate - owner occupied  $1,441   $1,441   $-   $1,573   $11 
Commercial real estate - nonowner occupied  $761   $761   $174   $837   $17 
Agricultural  $-   $-   $-   $-   $- 
Residential real estate  $2,746   $2,858   $160   $3,028   $78 
HELOC  $155   $155   $3   $181   $10 
Consumer  $7   $7   $-   $12   $1 
($ in thousands)
Twelve Months Ended
  Recorded   Unpaid Principal   Related   Average Recorded   Interest Income 
December 31, 2019  Investment   Balance   Allowance   Investment   Recognized 
With no related allowance recorded:                    
Commercial & industrial  $722   $1,092   $-   $1,377   $114 
Commercial real estate - owner occupied   -    -    -    -    - 
Commercial real estate - nonowner occupied   196    197    -    259    21 
Agricultural   -    -    -    -    - 
Residential real estate   1,621    1,687    -    2,001    106 
HELOC   16    16         18    1 
Consumer   15    15    -    19    1 
With a specific allowance recorded:                         
Commercial & industrial   1,000    1,000    511    823    49 
Commercial real estate - owner occupied   1,362    1,362    147    1,362    38 
Commercial real estate - nonowner occupied   -    -    -    -    - 
Agricultural   -    -    -    -    - 
Residential real estate   653    653    68    666    31 
HELOC   -    -    -    -    - 
Consumer   -    -    -    -    - 
Totals:                         
Commercial & industrial  $1,722   $2,092   $511   $2,200   $163 
Commercial real estate - owner occupied  $1,362   $1,362   $147   $1,362   $38 
Commercial real estate - nonowner occupied  $196   $197   $-   $259   $21 
Agricultural  $-   $-   $-   $-   $- 
Residential real estate  $2,274   $2,340   $68   $2,667   $137 
HELOC  $16   $16   $-   $18   $1 
Consumer  $15   $15   $-   $19   $1 
Schedule of TDR activity
($ in thousands)  Number of Loans   Pre-Modification
Recorded
Balance
   Post Modification
Recorded Balance
 
Commercial & industrial       3   $     763   $    763 
                
Total modifications   3   $763   $763 
   Interest           Total 
   Only   Term   Combination   Modification 
                 
Commercial & industrial  $150   $613   $          -   $763 
                     
Total modifications  $150   $613   $-   $763