XML 20 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans And Allowance For Loan Losses (Tables)
3 Months Ended
Mar. 31, 2014
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
    March 31,     December 31,  
    2014     2013  
 
Commercial real estate mortgages $ 326,610   $ 336,542  
Commercial and industrial   81,102     73,972  
Commercial construction and land development   12,467     18,129  
Agricultural and other loans to farmers   28,136     26,929  
Total commercial loans   448,315     455,572  
 
Residential real estate mortgages   337,799     317,115  
Home equity loans   49,199     49,565  
Other consumer loans   13,946     14,523  
Total consumer loans   400,944     381,203  
 
Tax exempt loans   17,551     16,355  
 
Net deferred loan costs and fees   (189 )   (273 )
Total loans   866,621     852,857  
Allowance for loan losses   (8,722 )   (8,475 )
Total loans net of allowance for loan losses $ 857,899   $ 844,382  
Summary Of Non-Performing Loans
    March 31,     December 31,  
    2014     2013  
 
Commercial real estate mortgages $ 2,056   $ 2,046  
Commercial and industrial loans   1,256     793  
Commercial construction and land development   1,714     1,913  
Agricultural and other loans to farmers   59     56  
Total commercial loans   5,085     4,808  
 
Residential real estate mortgages   3,328     3,227  
Home equity loans   650     745  
Other consumer loans   92     60  
Total consumer loans   4,070     4,032  
 
Total non-accrual loans   9,155     8,840  
Accruing loans contractually past due 90 days or more   159   --  
Total non-performing loans $ 9,314   $ 8,840  
 
Allowance for loan losses to non-performing loans   93.6 %   95.9 %
Non-performing loans to total loans   1.07 %   1.04 %
Allowance to total loans   1.01 %   0.99 %
Summary Of Troubled Debt Restructures
For the Three Months Ended For the Three Months Ended
  March 31, March 31,
  2014 2013
  Number
of Loans
Pre-Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
Number
of Loans
Pre-Modification
Outstanding
Recorded
Investment
Post -
Modification
Outstanding
Recorded
Investment
 
Commercial and industrial loans 0 $ --- $ --- 0 $ --- $ ---
Total commercial loans 0 -- --- 0 -- --
 
Residential real estate mortgages 0 $ --- $ --- 0 $ --- $ ---
Home equity loans 0 -- --- 1   16   22
Other consumer loans 0 -- --- 1   14   14
Total consumer loans 0 -- --- 2   30   36
 
Total 0 $ --- $ --- 2 $ 30 $ 36

 

Past Due Financing Receivable Post Modification Balances
  March 31,
  2014 2013
 
Extended maturity and adjusted interest rate $ -- $ 36
Temporary payment amount adjustment -- --
Court ordered concession -- --
Total $ -- $ 36
Schedule Of Past Due Loans
>90 Days
March 31, 2014 30-59 60-89 90 Days                 Past Due
  Days Days or Total     Total Non - and
  Past Due Past Due Greater Past Due Current Loans Accrual Accruing
Commercial real estate mortgages $ 720 $ 189 $ 1,541 $ 2,450 $ 324,160 $ 326,610 $ 2,056 $ ---
Commercial and industrial   440 --   1,021   1,461   79,641   81,102   1,256 --
Commercial construction                            
and land development -- 67   1,647   1,714   10,753   12,467   1,714 --
Agricultural and other loans                          
to farmers 79 19   7   105   28,031   28,136   59 --
Residential real estate mortgages 2,125 213   1,927   4,265   333,534   337,799   3,328 158
Home equity 53 36   216   305   48,894   49,199   650 --
Other consumer loans 115 49   57   221   13,725   13,946   92 1
Tax exempt -- -- - -- - --   17,551   17,551 - -- --
Total $ 3,532 $ 573 $ 6,416 $ 10,521 $ 856,289 $ 866,810 $ 9,155 $ 159

 

                              >90 Days
December 31, 2013 30-59 60-89 90 Days                 Past Due
  Days Past Days Past or Total     Total Non - and
  Due Due Greater Past Due Current Loans Accrual Accruing
Commercial real estate mortgages $ 786 $ 361 $ 698 $ 1,845 $ 334,697 $ 336,542 $ 2,046 $ ---
Commercial and industrial   29   20   456   505   73,467   73,972   793 ---
Commercial construction                              
and land development -- --   1,845   1,845   16,284   18,129   1,913 ---
Agricultural and other loans                          
to farmers   22 -- --   22   26,907   26,929   56 ---
Residential real estate mortgages   2,170 1,864 1,649   5,683   311,432   317,115   3,227 ---
Home equity   67 -- --   67   49,498   49,565   745 ---
Other consumer loans   57 80 41   178   14,345   14,523   60 ---
Tax exempt -- -- -- --   16,355   16,355 --  
Total $ 3,131 $ 2,325 $ 4,689 $ 10,145 $ 842,985 $ 853,130 $ 8,840 $ ---
Schedule Of Impaired Loans

Details of impaired loans as of March 31, 2014 and December 31, 2013 follows:

  March 31, 2014 December 31, 2013
      Unpaid         Unpaid    
  Recorded Principal Related Recorded Principal Related
  Investment Balance Allowance  Investment Balance Allowance
With no related allowance:                        
Commercial real estate mortgages $ 2,350 $ 2,424 $ --- $ 1,949 $ 2,103 $ ---
Commercial and industrial   684   794 --   660   770 --
Commercial construction and land development   1,714   3,639 --   68   68 --
Agricultural and other loans to farmers   59   59 --   56   56 --
Residential real estate loans   441   441 --   442   442 --
Home equity loans   20   20 --   21   21 --
Other consumer   12   12 --   13   13 --
Subtotal $ 5,280 $ 7,389 $ --- $ 3,209 $ 3,473 $ ---
 
With an allowance:                        
Commercial real estate mortgages $ 460 $ 460 $ 86 $ 854 $ 854 $ 100
Commercial and industrial   587   587   459   150   150   150
Commercial construction and land development -- -- -- 1,845   3,770   20
Agricultural and other loans to farmers -- -- -- -- -- --
Residential real estate loans -- -- -- -- -- --
Home equity loans -- -- -- -- -- --
Other consumer -- -- -- -- -- --
Subtotal $ 1,047 $ 1,047 $ 545 $ 2,849 $ 4,774 $ 270
Total $ 6,327 $ 8,436 $ 545 $ 6,058 $ 8,247 $ 270

 

Details of impaired loans for the three months ended March 31, 2014 and 2013 follows:

  March 31, 2014 March 31, 2013
 
  Average     Average    
  Recorded Interest Recorded Interest
  Investment Recorded  Investment Recorded 
With no related allowance:                
Commercial real estate mortgages $ 2,310 $ 15 $ 2,245 $ 17
Commercial and industrial   737   1   917   1
Commercial construction and land development   1,902 --   205 --
Agricultural and other loans to farmers   62 --   582 --
Residential real estate mortgages   471 3   268 2
Home equity loans   21 --   18 1
Other consumer   12 --   2 --
Subtotal $ 5,515 $ 19 $ 4,237 $ 21
 
With an allowance:                
Commercial real estate mortgages $ 460 $ -- $ 239 $ ---
Commercial and industrial   248 -- -- --
Commercial construction and land development -- -- 2,029 --
Agricultural and other loans to farmers -- -- -- --
Residential real estate mortgages -- -- -- --
Home equity loans -- -- -- --
Other consumer -- -- -- --
Subtotal $ 708 $ -- $ 2,268 $ ---
 
Total $ 6,223 $ 19 $ 6,505 $ 21
Schedule Of Loans With Credit Quality Indicators

          Commercial Agricultural    
  Commercial Commercial construction and other    
  real estate and and land loans to    
March 31, 2014 mortgages industrial development farmers Total
Pass $ 296,783 $ 67,252 $ 8,935 $ 27,649 $ 400,619
Other Assets                    
Especially Mentioned   20,444   10,474   489   180   31,587
Substandard   9,383   3,376   3,043   307   16,109
Doubtful -- -- -- -- --
Loss -- -- -- -- --
Total $ 326,610 $ 81,102 $ 12,467 $ 28,136 $ 448,315

 

 

          Commercial Agricultural    
  Commercial Commercial construction and other    
  real estate and and land loans to    
December 31, 2013 mortgages industrial development farmers Total
Pass $ 307,486 $ 60,330 $ 14,403 $ 26,447 $ 408,666
Other Assets                    
Especially Mentioned   19,768   10,568   437   182   30,955
Substandard 9,288 3,074 3,289   300 15,951
Doubtful -- -- -- -- --
Loss -- -- -- -- --
Total $ 336,542 $ 73,972 $ 18,129 $ 26,929 $ 455,572
Schedule Of Allowance For Loan Losses By Portfolio Segment

                Commercial                                    
Three Months Ended         Commercial     Construction                                    
March 31, 2014   Commercial     and     and land           Residential           Home   Tax      
    Real Estate     Industrial     development     Agricultural      Real Estate     Consumer     Equity   Exempt   Total  
Beginning Balance $ 4,825   $ 1,266   $ 314   $ 335   $ 1,166   $ 137   $ 264   $ 168 $ 8,475  
Charged Off --     (11 )   --     (14 )   (168 )   (17 )   (18 ) --   (228 )
Recoveries   6     2     --   --     1     9     --   --   18  
Provision   (96 )   397     (83 )   29     129     77     (7 )   11   457  
Ending Balance $ 4,735   $ 1,654   $ 231   $ 350   $ 1,128   $ 206   $ 239   $ 179 $ 8,722  
 
of which:                                                    
 
Amount for loans individually                                                    
evaluated for impairment $ 86   $ 459   $ --   $ ---   $ --   $ --   $ --   $ --- $ 545  
 
Amount for loans collectively                                                    
evaluated for impairment $ 4,649   $ 1,195   $ 231   $ 350   $ 1,128   $ 206   $ 239   $ 179 $ 8,177  
 
Loans individually evaluated                                                    
for impairment $ 2,056   $ 1,256   $ 1,714   $ 59   $ --   $ --   $ --   $ --- $ 5,085  
 
Loans collectively evaluated                                                    
for impairment $ 324,554   $ 79,846   $ 10,753   $ 28,077   $ 337,799   $ 13,946   $ 49,199   $ 17,551 $ 861,725  

 

              Commercial                                    
Three Months Ended       Commercial     Construction                                    
March 31, 2013   Commercial   and     and land         Residential           Home   Tax      
    Real Estate   Industrial     development     Agricultural    Real Estate     Consumer     Equity   Exempt   Total  
Beginning Balance $ 4,320 $ 1,026   $ 515   $ 303 $ 1,330   $ 207   $ 255   $ 141   $ 8,097  
Charged Off --   (164 )   --   --   (228 )   (28 )   (9 )   --     (429 )
Recoveries --   10     --     1   --     5     18     --     34  
Provision 93   139     (175 )   33   252     13     --     (2 )   353  
Ending Balance $ 4,413 $ 1,011   $ 340   $ 337 $ 1,354   $ 197   $ 264   $ 139   $ 8,055  
 
of which:                                                  
 
Amount for loans individually                                                  
evaluated for impairment $ 75 $ ---   $ 45   $ --- $ --   $ --   $ --   $ --   $ 120  
 
Amount for loans collectively                                                  
evaluated for impairment $ 4,338 $ 1,011   $ 295   $ 337 $ 1,354   $ 197   $ 264   $ 139   $ 7,935  
 
Loans individually evaluated                                                  
for impairment $ 1,633 $ 632   $ 2,029   $ 562 $ --   $ --   $ --   $ --   $ 4,856  
 
Loans collectively evaluated                                                  
for impairment $ 314,028 $ 77,411   $ 13,494   $ 25,837 $ 296,017   $ 18,025   $ 52,965   $ 15,111   $ 812,888