XML 69 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans And Allowance For Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
    March 31,     December 31,  
    2015     2014  
 
Commercial real estate mortgages $ 343,183   $ 325,949  
Commercial and industrial   82,497     73,893  
Commercial construction and land development   25,725     25,421  
Agricultural and other loans to farmers   31,548     30,471  
Total commercial loans   482,953     455,734  
 
Residential real estate mortgages   377,878     382,678  
Home equity loans   50,958     51,795  
Other consumer loans   11,355     12,140  
Total consumer loans   440,191     446,613  
 
Tax exempt loans   16,576     16,693  
 
Net deferred loan costs and fees   39     (16 )
Total loans   939,759     919,024  
Allowance for loan losses   (9,478 )   (8,969 )
Total loans net of allowance for loan losses $ 930,281   $ 910,055  
Summary Of Non-Performing Loans
    March 31,   December 31,
    2015   2014
 
Commercial real estate mortgages $ 3,229 $ 3,156
Commercial and industrial loans   569   624
Commercial construction and land development   1,260   1,328
Agricultural and other loans to farmers   72   84
Total commercial loans   5,130   5,192
 
Residential real estate mortgages   5,997   6,051
Home equity loans   1,153   1,029
Other consumer loans   17   16
Total consumer loans   7,167   7,096
 
Total non-accrual loans   12,297   12,288
Accruing loans contractually past due 90 days or more - -- - --
Total non-performing loans $ 12,297 $ 12,288
Summary Of Troubled Debt Restructures
  For the Three Months Ended
      March 31,    
      2015    
    Pre- Post-
      Modification   Modification 
      Outstanding   Outstanding 
  Number   Recorded   Recorded
  of Loans   Investment   Investment
 
Agricultural and other loans to farmers 1 $ 18 $ 18
Total commercial loans 1   18   18
 
Residential real estate mortgages 1 $ 472 $ 472
Total consumer loans 1   472   472
 
Total 2 $ 490 $ 490
Past Due Financing Receivable Post Modification Balances
Extended maturity and adjusted interest rate $ 472
Extended maturity   18
Total $ 490
Schedule Of Past Due Loans
                              >90 Days
March 31, 2015   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 $ 598 $ 167 $ 2,133 $ 2,898 $ 340,285 $ 343,183 $ 3,229 $ ---
Commercial and industrial   161 --   395   556   81,941   82,497   569 ---
Commercial construction and                              
land development -- --   1,260   1,260   24,465   25,725   1,260 ---
Agricultural and other                              
loans to farmers --       54   54   31,494   31,548   72 ---
Residential real estate mortgages   2,559   38   1,689   4,286   373,592   377,878   5,997 ---
Home equity   191   609   676   1,476   49,482   50,958   1,153 ---
Other consumer loans   81 -- --   81   11,274   11,355   17 ---
Tax exempt -- -- -- --   16,576   16,576 -- ---
Total $ 3,590 $ 814 $ 6,207 $ 10,611 $ 929,109 $ 939,720 $ 12,297 $ ---

 

                              >90 Days
    30-59   60-89                     Past Due
December 31, 2014   Days Past   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 $ ---
Schedule Of Impaired Loans
      March 31, 2015           December 31, 2014    
        Unpaid           Unpaid    
    Recorded   Principal   Related   Recorded   Principal   Related
    Investment   Balance   Allowance   Investment   Balance   Allowance
With no related allowance:                        
Commercial real estate mortgages $ 2,518 $ 2,571 $ --- $ 1,606 $ 1,606 $ ---
Commercial and industrial   378   532 - --   309   309 - --
Commercial construction                        
and land development   1,260   3,185 - --   1,328   3,253 - --
Agricultural and other                        
loans to farmers   114   114 - --   181   181 - --
Residential real estate loans   860   890 - --   389   419 - --
Home equity loans   19   19 - -- - -- - -- - --
Other consumer - -- - -- - -- - -- - -- - --
Subtotal $ 5,149 $ 7,311 $ --- $ 3,813 $ 5,768 $ ---
 
With an allowance:                        
Commercial real estate mortgages $ 1,434 $ 1,434 $ 669 $ 1,986 $ 2,014 $ 776
Commercial and industrial   200   350   200   325   555   187
Commercial construction                        
and land development - -- - -- - -- - -- - -- - --
Agricultural and other                        
loans to farmers   54   54   39 - -- - -- - --
Residential real estate loans - -- - -- - -- - -- - -- - --
Home equity loans - -- - -- - -- - -- - -- - --
Other consumer   10   10   1   10   10   1
Subtotal $ 1,698 $ 1,848 $ 909 $ 2,321 $ 2,579 $ 964
Total $ 6,847 $ 9,159 $ 909 $ 6,134 $ 8,347 $ 964

 

Details of impaired loans for the three months ended March 31, 2015 and 2014 follows:

    Three Months Ended   Three Months Ended
    March 31, 2015   March 31, 2014
 
    Average       Average    
    Recorded   Interest   Recorded   Interest
    Investment   Recorded   Investment   Recorded
With no related allowance:                
Commercial real estate mortgages $ 2,501 $ 16 $ 2,310 $ 15
Commercial and industrial   498   1   737   1
Commercial construction and land development   1,260 - --   1,902 - --
Agricultural and other loans to farmers   124   2   62 - --
Residential real estate mortgages   826   9   471   3
Home equity loans   19 - --   21 - --
Other consumer - --       12 - --
Subtotal $ 5,228 $ 28 $ 5,515 $ 19
 
With an allowance:                
Commercial real estate mortgages $ 1,434 $ --- $ 460 $ ---
Commercial and industrial   191 - --   248 - --
Commercial construction and land development - -- - -- - -- - --
Agricultural and other loans to farmers   54 - -- - -- - --
Residential real estate mortgages - -- - -- - -- - --
Home equity loans - -- - -- - -- - --
Other consumer   10 - -- - -- - --
Subtotal $ 1,689 $ --- $ 708 $ ---
 
Total $ 6,917 $ 28 $ 6,223 $ 19
Schedule Of Loans With Credit Quality Indicators
          Commercial   Agricultural    
    Commercial   Commercial   construction   and other    
    real estate   and   and land   loans to    
March 31, 2015   mortgages   industrial   development   farmers   Total
Pass $ 319,509 $ 72,206 $ 23,666 $ 31,140 $ 446,521
Other Assets Especially                    
Mentioned   11,425   6,535   799   191   18,950
Substandard   12,249   3,756   1,260   217   17,482
Doubtful - -- - -- - -- - -- - --
Loss - -- - -- - -- - -- - --
Total $ 343,183 $ 82,497 $ 25,725 $ 31,548 $ 482,953

 

            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
Schedule Of Allowance For Loan Losses By Portfolio Segment
                Commercial                                  
                  Construction                                  
Three Months Ended   Commercial     Commercial       and           Residential                      
March 31, 2015   Real     and       land           Real         Home     Tax      
    Estate     Industrial       development     Agricultural     Estate   Consumer     Equity     Exempt   Total  
Beginning Balance $ 4,468   $ 929   $   145   $ 277   $ 2,714 $ 94   $ 271   $ 71 $ 8,969  
Charged Off   (25)   (75)   --     (18) --   (11)   (40) --   (169)
Recoveries   34     1     --     12     129   7   --   --   183  
Provision   23     219       (38)   63     32   55     136     5   495  
Ending Balance $ 4,500   $ 1,074   $   107   $ 334   $ 2,875 $ 145   $ 367   $ 76 $ 9,478  
 
of which:                                                    
 
Amount for loans                                                    
individually                                                    
evaluated                                                    
for impairment $ 669   $ 200   $ - -   $ 39   $ --- $ ---   $ 1   $ --- $ 909  
 
Amount for loans                                                    
collectively evaluated                                                    
for impairment $ 3,831   $ 874   $   107   $ 295   $ 2,875 $ 145   $ 366   $ 76 $ 8,569  
 
Loans individually                                                    
evaluated                                                    
for impairment $ 3,687   $ 578   $   1,260   $ 168   $ 388 $ ---   $ 10   $ --- $ 6,091  
 
Loans collectively                                                    
evaluated                                                    
for impairment $ 339,496   $ 81,919   $   24,465   $ 31,380   $ 377,490 $ 11,355   $ 50,948   $ 16,576 $ 933,629  

 

                    Commercial                                      
                    Construction                                      
Three Months Ended     Commercial     Commercial       and             Residential                        
March 31, 2014     Real     and       land             Real           Home     Tax      
      Estate     Industrial       development       Agricultural     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