XML 68 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans And Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
September 30, December 31,
2014 2013
Commercial real estate mortgages $ 329,263 $ 336,542
Commercial and industrial 76,152 73,972
Commercial construction and land development 23,828 18,129
Agricultural and other loans to farmers 28,649 26,929
Total commercial loans 457,892 455,572
Residential real estate mortgages 359,494 317,115
Home equity loans 51,693 49,565
Other consumer loans 12,239 14,523
Total consumer loans 423,426 381,203
Tax exempt loans 16,729 16,355
Net deferred loan costs and fees (102 ) (273 )
Total loans 897,945 852,857
Allowance for loan losses (8,635 ) (8,475 )
Total loans net of allowance for loan losses $ 889,310 $ 844,382
Summary Of Non-Performing Loans
September 30, December 31,
2014 2013
Commercial real estate mortgages $ 1,053 $ 2,046
Commercial and industrial loans 604 793
Commercial construction and land development 1,328 1,913
Agricultural and other loans to farmers 56 56
Total commercial loans 3,041 4,808
Residential real estate mortgages 2,545 3,227
Home equity loans 622 745
Other consumer loans 20 60
Total consumer loans 3,187 4,032
Total non-accrual loans 6,228 8,840
Accruing loans contractually past due 90 days or more 87 - --
Total non-performing loans $ 6,315 $ 8,840
Summary Of Troubled Debt Restructures

For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2014 2014
Pre- Post- Pre- Post-
Modification Modification Modification Modification
Number Outstanding Outstanding Number Outstanding Outstanding
of Recorded Recorded of Recorded Recorded
Loans Investment Investment Loans Investment Investment
Agricultural and other loans to farmers 1 $ 100 $ 99 1 $ 100 $ 99
Total commercial loans 1 100 99 1 100 99
Total 1 $ 100 $ 99 1 $ 100 $ 99

For the Three Months Ended For the Nine Months Ended
September 30, September 30,
2013 2013
Pre-
Pre- Post- Post-
Modification Modification Modification Modification
Outstanding Outstanding Outstanding Outstanding
Number of Recorded Recorded Number Recorded Recorded
Loans Investment Investment of Loans Investment Investment
Commercial and industrial loans 0 $ --- $ --- 1 $ 50 $ 47
Total commercial loans 0 1 50 47
Residential real estate mortgages 1 166 166 1 166 166
Home equity loans 0 --- --- 1 16 21
Other consumer loans 0 --- --- 1 14 13
Total consumer loans 1 166 166 3 196 200
Total 1 $ 166 $ 166 4 $ 246 $ 247

Past Due Financing Receivable Post Modification Balances
September 30, 2014 September 30, 2013
Three Nine Three Nine
Months Months Months Months
Ended Ended Ended Ended
Extended maturity and adjusted interest rate $ 99 $ 99 $ --- $ 81
Court ordered concession - -- - -- 166 166
Total $ 99 $ 99 $ 166 $ 247
Schedule Of Past Due Loans

>90Days
30-59 60-89 90 Days Past Due
September 30, 2014 Days Days or Total Non- and
Past Due Past Due Greater Past Due Current Total Loans Accrual Accruing
Commercial real estate
mortgages $ 401 $ 1,611 $ 328 $ 2,340 $ 326,923 $ 329,263 $ 1,053 $ ---
Commercial and industrial 133 10 372 515 75,637 76,152 604 - --
Commercial construction
and land development - -- - -- 1,328 1,328 22,500 23,828 1,328 - --
Agricultural and other loans
to farmers 39 58 - -- 97 28,552 28,649 56 - --
Residential real estate
mortgages 472 3,753 847 5,072 354,422 359,494 2,545 87
Home equity 907 - -- 242 1,149 50,544 51,693 622 - --
Other consumer loans 114 - -- 8 122 12,117 12,239 20 - --
Tax exempt - -- - -- - -- - -- 16,729 16,729 - -- - --
Total $ 2,066 $ 5,432 $ 3,125 $ 10,623 $ 887,424 $ 898,047 $ 6,228 $ 87

>90 Days
December 31, 2013 30-59 60-89 90 Days Past Due
Days Days or Total Non- and
Past Due Past Due Greater Past Due Current Total 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

September 30, 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 $ 1,560 $ 1,634 $ --- $ 1,949 $ 2,103 $ ---
Commercial and industrial 326 506 - -- 660 770 - --
Commercial construction
and land development 1,328 3,253 - -- 68 68 - --
Agricultural and other loans
to farmers 155 155 - -- 56 56 - --
Residential real estate loans 438 438 - -- 442 442 - --
Home equity loans 19 19 - -- 21 21 - --
Other consumer 11 11 - -- 13 13 - --
Subtotal $ 3,837 $ 6,016 $ --- $ 3,209 $ 3,473 $ ---
With an allowance:
Commercial real estate mortgages $ 229 $ 229 $ 68 $ 854 $ 854 $ 100
Commercial and industrial 290 290 237 150 150 150
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 $ 519 519 $ 305 $ 2,849 $ 4,774 $ 270
Total $ 4,356 $ 6,535 $ 305 $ 6,058 $ 8,247 $ 270

Details of impaired loans for the three and nine months ended September 30, 2014 and 2013 follows:

September 30, 2014 September 30, 2013
Three Months Ended Nine Months Ended Three Months Ended Nine Months Ended
Average Average Average Average
Recorded Interest Recorded Interest Recorded Interest Recorded Interest
Investment Recorded Investment Recorded Investment Recorded Investment Recorded
With no related allowance:
Commercial real $ 1,763 $ 11 $ 1,877 $ 43 $ 2,441 $ 17 $ 2,465 $ 49
estate mortgages
Commercial and industrial 512 1 663 3 596 2 703 4
Commercial construction 1,328 - -- 1,576 - -- - -- - -- - -- - --
and land development
Agricultural and other loans 143 - -- 89 2 119 - -- 340 - --
to farmers
Residential real 468 3 470 10 457 - -- 350 - --
estate mortgages
Home equity loans 20 1 20 1 21 - -- 20 1
Other consumer 11 - -- 12 - -- 13 - -- 14 1
Subtotal $ 4,245 $ 16 $ 4,707 $ 59 $ 3,647 $ 19 $ 3,892 $ 55
With an allowance:
Commercial real $ 229 $ --- $ 498 $ --- $ --- $ --- $ --- $ ---
estate mortgages
Commercial and industrial 404 - -- 403 - -- - - -- - -- - --
Commercial construction - -- - -- - -- - -- 1,965 - -- 2,075 - --
and land development
Agricultural and other loans - -- - -- - -- - -- - -- - -- - -- - --
to farmers
Residential real - -- - -- - -- - -- - -- - -- - -- - --
estate mortgages
Home equity loans - -- - -- - -- - -- - -- - -- - -- - --
Other consumer - -- - -- - -- - -- - -- - -- - -- - --
Subtotal 633 901 1,965 2,075
Total $ 4,878 $ 16 $ 5,608 $ 59 $ 5,612 $ 19 $ 5,967 $ 55


Schedule Of Loans With Credit Quality Indicators


Commercial Agricultural
Commercial Commercial construction and other
real estate and and land loans to
September 30, 2014 mortgages industrial development farmers Total
Pass $ 302,297 $ 64,193 $ 21,112 $ 28,186 $ 415,788
Other Assets
Especially Mentioned 17,850 9,130 422 167 27,569
Substandard 9,116 2,829 2,294 296 14,535
Doubtful --- --- --- --- ---
Loss --- --- --- --- ---
Total $ 329,263 $ 76,152 $ 23,828 $ 28,649 $ 457,892

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
September 30, 2014 Commercial and and land Residential Home Tax
Real Estate Industrial development Agricultural Real Estate Consumer Equity Exempt Total
Beginning Balance $ 4,887 $ 1,573 $ 254 $ 371 $ 1,149 $ 103 $ 241 $ 173 $ 8,751
Charged-off (19 ) (317 ) - -- - -- (264 ) (68 ) - -- - -- (668 )
Recoveries 34 1 - -- 11 - -- 14 1 - -- 61
Provision (71 ) 150 77 (26 ) 275 97 - -- (11 ) 491
Ending Balance $ 4,831 $ 1,407 $ 331 $ 356 $ 1,160 $ 146 $ 242 $ 162 $ 8,635

Commercial
Nine Months Ended Commercial Construction
September 30, 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 (184 ) (416 ) -- (14 ) (557 ) (148 ) (18 ) - -- (1,337 )
Recoveries 40 13 -- 26 12 29 1 - -- 121
Provision 150 544 17 9 539 128 (5 ) (6 ) 1,376
Ending Balance $ 4,831 $ 1,407 $ 331 $ 356 $ 1,160 $ 146 $ 242 $ 162 $ 8,635
of which:
Amount for loans
individually
evaluated for
impairment $ 68 $ 237 $ -- $ --- $ --- $ --- $ --- $ --- $ 305
Amount for loans
collectively evaluated
for impairment $ 4,763 $ 1 ,170 $ 331 $ 356 $ 1,160 $ 146 $ 242 $ 162 $ 8,330
Loans individually
evaluated for
impairment $ 1,053 $ 604 $ 1,328 $ 56 $ --- $ --- $ --- $ --- $ 3,041
Loans collectively
evaluated for
impairment $ 329,538 $ 75,548 $ 22,500 $ 28,593 $ 359,494 $ 12,239 $ 51,693 $ 16,729 $ 895,006

Commercial
Three Months Ended Commercial Construction
September 30, 2013 Commercial and and land Residential Home Tax
Real Estate Industrial development Agricultural Real Estate Consumer Equity Exempt Total
Beginning Balance $ 4,435 $ 1,062 $ 355 $ 323 $ 1,421 $ 147 $ 270 $ 154 $ 8,167
Charged-off (55 ) (8 ) - -- - -- (32 ) (12 ) - -- - -- (107 )
Recoveries 102 12 - -- 24 5 7 - -- - -- 150
Provision 223 146 19 (5 ) (169 ) 3 (57 ) 10 170
Ending Balance $ 4,705 $ 1,212 $ 374 $ 342 $ 1,225 $ 145 $ 213 $ 164 $ 8,380

Commercial
Nine Months Ended Commercial Construction
September 30, 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 (139 ) (186 ) - -- (81 ) (319 ) (80 ) (34 ) - -- (839 )
Recoveries 105 22 - -- 25 6 17 19 - -- 194
Provision 419 350 (141 ) 95 208 1 (27 ) 23 928
Ending Balance $ 4,705 $ 1,212 $ 374 $ 342 $ 1,225 $ 145 $ 213 $ 164 $ 8,380