XML 108 R34.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans And Allowance For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
December 31, December 31,
2014 2013
Commercial real estate mortgages $ 325,949 $ 336,542
Commercial and industrial 73,893 73,972
Commercial construction and land development 25,421 18,129
Agricultural and other loans to farmers 30,471 26,929
Total commercial loans 455,734 455,572
Residential real estate mortgages 382,678 317,115
Home equity loans 51,795 49,565
Other consumer loans 12,140 14,523
Total consumer loans 446,613 381,203
Tax exempt loans 16,693 16,355
Net deferred loan costs and fees (16 ) (273 )
Total loans 919,024 852,857
Allowance for loan losses (8,969 ) (8,475 )
Total loans net of allowance for loan losses $ 910,055 $ 844,382
Summary Of Troubled Debt Restructures
For the Twelve Months Ended For the Twelve Months Ended
December 31, December 31,
2014 2013
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
Commercial real estate mortgages 1 $ 30 $ 30 3 $ 173 $ 166
Commercial and industrial loans 0 - -- - -- 0 - -- - --
Agricultural and other loans to farmers 1 100 97 0 - -- - --
Total commercial loans 2 130 127 3 173 166
Residential real estate mortgages 0 $ --- $ - -- 1 $ 166 $ 164
Home equity loans 0 - -- - -- 1 16 20
Other consumer loans 0 - -- - -- 1 14 13
Total consumer loans 0 - -- - -- 3 196 197
Total 2 $ 130 $ 127 6 $ 369 $ 363
Summary Of Post-Modification Balance of Troubled Debt Restructurings
2014 2013
Extended maturity and adjusted interest rate $ 97 $ 79
Extended amortization and adjusted interest rate 30 - --
Court ordered concession - -- 284
Total $ 127 $ 363
Schedule Of Past Due Loans
30-59 >90 Days
December 31, 2014 Days Past Due
Past 60-89 Days 90 Days or Total Total Non- and
Due Past Due Greater Past Due Current Loans Accrual Accruing
Commercial real
estate mortgages $ 189 $ 234 $ 1,843 $ 2,266 $ 323,683 $ 325,949 $ 3,156 $ ---
Commercial and industrial 665 45 333 1,043 72,850 73,893 624 ---
Commercial construction
and land development - -- - -- 1,328 1,328 24,093 25,421 1,328 ---
Agricultural and other
loans to farmers 27 - -- 64 91 30,380 30,471 84 ---
Residential real
estate mortgages 1,980 547 1,681 4,208 378,470 382,678 6,051 ---
Home equity 138 40 575 753 51,042 51,795 1,029 ---
Other consumer loans 231 5 7 243 11,897 12,140 16 ---
Tax exempt - -- - -- - -- - -- 16,693 16,693 - -- ---
Total $ 3,230 $ 871 $ 5,831 $ 9,932 $ 909,108 $ 919,040 $ 12,288 $ ---

>90 Days
30-59 60-89 90 Past Due
December 31, 2013 Days Days Days or Total Total Non- and
Past Due Past 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
Schedule Of Loans With Credit Quality Indicators

Commercial Agricultural
Commercial Commercial construction and other
real estate and and land loans to
December 31, 2014 mortgages industrial development farmers Total
Pass $ 302,376 $ 62,226 $ 23,290 $ 30,047 $ 417,939
Other Assets Especially
Mentioned 11,501 7,349 - -- 193 19,043
Substandard 12,072 4,318 2,131 231 18,752
Doubtful - -- - -- - -- - -- - --
Loss - -- - -- - -- - -- - --
Total $ 325,949 $ 73,893 $ 25,421 $ 30,471 $ 455,734

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
Summary Of Allowance For Loan Losses By Portfolio Segment
Commercial
Twelve Months Commercial Construction
Ended Commercial and and land Residential Home Tax
December 31, 2014 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 (238 ) (475 ) -- (14 ) (650 ) (191 ) (52 ) -- (1,620 )
Recoveries 85 16 -- 130 12 37 1 -- 281
Provision (204 ) 122 (169 ) (174 ) 2,186 111 58 (97 ) 1,833
Ending Balance $ 4,468 $ 929 $ 145 $ 277 $ 2,714 $ 94 $ 271 $ 71 $ 8,969
of which:
Amount for loans
individually
evaluated
for impairment $ 776 $ 187 $ -- $ --- $ -- $ 1 $ --- $ --- $ 964
Amount for loans
collectively
evaluated
for impairment $ 3,692 $ 742 $ 145 $ 277 $ 2,714 $ 93 $ 271 $ 71 $ 8,005
Loans individually
evaluated for
impairment $ 3,592 $ 634 $ 1,328 $ 181 $ 389 $ 10 $ --- $ --- $ 6,134
Loans collectively
evaluated for
impairment $ 322,357 $ 73,259 $ 24,093 $ 30,290 $ 382,289 $ 12,130 $ 51,795 $ 16,693 $ 912,906

Commercial
Twelve Months Ended Commercial Construction
December 31, 2013 Real Commercial and land Residential Home Tax
Estate and 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 (214 ) (405 ) -- (81 ) (406 ) (120 ) (29 ) -- (1,255 )
Recoveries 105 23 -- 37 7 23 20 -- 215
Provision 614 622 (201 ) 76 235 27 18 27 1,418
Ending Balance $ 4,825 $ 1,266 $ 314 $ 335 $ 1,166 $ 137 $ 264 $ 168 $ 8,475
of which:
Amount for loans
Individually
evaluated for
impairment $ 100 $ 150 $ 20 $ --- $ --- $ --- $ --- $ --- $ 270
Amount for loans
Collectively
evaluated for
impairment $ 4,725 $ 1,116 $ 294 $ 335 $ 1,166 $ 137 $ 264 $ 168 $ 8,205
Loans individually
Evaluated for
impairment $ 2,046 $ 793 $ 1,913 $ 56 $ --- $ --- $ --- $ --- $ 4,808
Loans collectively
Evaluated for
impairment $ 334,496 $ 73,179 $ 16,216 $ 26,873 $ 317,115 $ 14,523 $ 49,565 $ 16,355 $ 848,322


Commercial
Twelve Months Commercial Construction
Ended Commercial and and land Residential Home Tax
December 31, 2012 Real Estate Industrial development Agricultural Real Estate Consumer Equity Exempt Total
Beginning Balance $ 3,900 $ 1,321 $ 594 $ 332 $ 1,436 $ 286 $ 266 $ 86 $ 8,221
Charged Off (474 ) (102 ) (344 ) (160 ) (568 ) (294 ) (92 ) -- (2,034 )
Recoveries 9 25 -- 82 104 38 -- -- 258
Provision 885 (218 ) 265 49 358 177 81 55 1,652
Ending Balance $ 4,320 $ 1,026 $ 515 $ 303 $ 1,330 $ 207 $ 255 $ 141 $ 8,097
of which:
Amount for loans
individually
evaluated for
impairment $ --- $ --- $ 120 $ --- $ -- $ --- $ --- $ --- $ 120
Amount for loans
collectively
evaluated for
impairment $ 4,320 $ 1,026 $ 395 $ 303 $ 1,330 $ 207 $ 255 $ 141 $ 7,977
Loans individually
evaluated for
impairment $ 1,888 $ 818 $ 2,359 $ 664 $ -- $ --- $ --- $ --- $ 5,729
Loans collectively
evaluated for
impairment $ 322,605 $ 58,555 $ 19,761 $ 24,258 $ 297,103 $ 19,001 $ 53,303 $ 15,244 $ 809,830
Loan To Related Parties
2014 2013
Beginning balance $ 3,334 $ 2,491
Changes in composition (199 ) 203
New loans 9 1,017
Less: repayments (242 ) (377 )
Ending balance $ 2,902 $ 3,334