XML 81 R26.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans And Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2015
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
    September 30,     December 31,  
    2015     2014  
 
Commercial real estate mortgages $ 372,517   $ 325,949  
Commercial and industrial   77,888     73,893  
Commercial construction and land development   25,154     25,421  
Agricultural and other loans to farmers   32,520     30,471  
Total commercial loans   508,079     455,734  
 
Residential real estate mortgages   391,068     382,678  
Home equity loans   51,290     51,795  
Other consumer loans   10,147     12,140  
Total consumer loans   452,505     446,613  
 
Tax exempt loans   15,319     16,693  
 
Net deferred loan costs and fees   47     (16 )
Total loans   975,950     919,024  
Allowance for loan losses   (9,037 )   (8,969 )
Total loans net of allowance for loan losses $ 966,913   $ 910,055  
Summary Of Non-Performing Loans
    September 30,   December 31,
    2015   2014
 
Commercial real estate mortgages $ 1,163 $ 3,156
Commercial and industrial loans   297   624
Commercial construction and land development   1,260   1,328
Agricultural and other loans to farmers   16   84
Total commercial loans   2,736   5,192
 
Residential real estate mortgages   3,492   6,051
Home equity loans   791   1,029
Other consumer loans   14   16
Total consumer loans   4,297   7,096
 
Total non-accrual loans   7,033   12,288
Accruing loans contractually past due 90 days or more - -- - --
Total non-performing loans $ 7,033 $ 12,288
Summary Of Troubled Debt Restructures
    For the Three Months Ended   For the Nine Months Ended
    September 30,   September 30,
    2015   2015
         
        Pre-Modification   Post-Modification       Pre-Modification   Post-Modification
        Outstanding   Outstanding       Outstanding   Outstanding
    Number   Recorded   Recorded   Number   Recorded   Recorded
    of Loans   Investment   Investment   of Loans   Investment   Investment
 
Commercial real estate mortgages   3 $ 214 $ 226   3 $ 214 $ 226
Commercial and industrial loans -- -- -- -- -- --
Agricultural and other                        
loans to farmers -- -- --   1   18   16
Total commercial loans   3   214   226   4   232   242
 
Residential real estate mortgages -- $ --- $ ---   3 $ 1,267 $ 1,266
Home equity loans -- -- - -- -- -- --
Other consumer loans -- -- - -- -- -- --
Total consumer loans -- -- - --   3   1,267   1,266
 
Total   3 $ 214 $ 226   7 $ 1,499 $ 1,508

 

  For the Three Months Ended For the Nine Months Ended
  September 30, September 30,
  2014 2014
       
      Pre-Modification   Post-Modification     Pre-Modification Post-Modification 
      Outstanding   Outstanding     Outstanding

 

 Outstanding
  Number   Recorded   Recorded Number   Recorded Recorded 
  of Loans   Investment   Investment of 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
Past Due Financing Receivable Post Modification Balances
    September 30, 2015   September 30, 2014
    Three   Nine   Three   Nine
    Months   Months   Months   Months
    Ended   Ended   Ended   Ended
 
Extended maturity and adjusted interest rate $ 118 $ 134 $ 99 $ 99
Adjusted payment --   607 -- --
Adjusted payment and capitalized interest --   187 -- --
Extended maturity, adjusted interest rate,                
and adjusted payment   108   580 -- --
Total $ 226 $ 1,508 $ 99 $ 99
Schedule Of Past Due Loans
      60-89                       >90 Days
    30-59   Days   90Days   Total             Past Due
September 30, 2015   Days   Past   or     Past       Total Non- and
    Past Due   Due   Greater     Due   Current   Loans   Accrual Accruing
Commercial real                                
estate mortgages $ 698 $ --- $ 115   $ 813 $ 371,704 $ 372,517 $ 1,163 $ ---
Commercial and industrial   13   3   274     290   77,598   77,888   297 ---
Commercial construction                                
and land development - -- - --   1,260     1,260   23,894   25,154   1,260 ---
Agricultural and other                                
loans to farmers   2 - -- - --     2   32,518   32,520   16 ---
Residential real                                
estate mortgages   1,429   78   1,149     2,656   388,412   391,068   3,492 ---
Home equity   25   60   767     852   50,438   51,290   791 ---
Other consumer loans   57   6   2     65   10,082   10,147   14 ---
Tax exempt - -- - -- - --   - --   15,319   15,319 - -- ---
Total $ 2,224 $ 147 $ 3,567   $ 5,938 $ 969,965 $ 975,903 $ 7,033 $ ---

 

        60-89                       >90 Days
    30-59   Days   90 Days   Total             Past Due
December 31, 2014   Days Past   Past   or     Past       Total Non - and
    Due   Due   Greater     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

Details of impaired loans as of September 30, 2015 and December 31, 2014 follows:

    September 30, 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 $ 1,583 $ 1,627 $ --- $ 1,606 $ 1,606 $ ---
Commercial and industrial   212   246 - --   309   309 - --
Commercial construction                        
and land development - -- - -- - --   1,328   3,253 - --
Agricultural and other                        
loans to farmers   108   108 - --   181   181 - --
Residential real                        
estate loans   1,302   1,447 - --   389   419 - --
Home equity loans   18   18 - -- - -- - -- - --
Other consumer - -- - -- - -- - -- - -- - --
Subtotal $ 3,223 $ 3,446 $ --- $ 3,813 $ 5,768 $ ---
 
With an allowance:                        
Commercial real                        
estate mortgages $ 405 $ 405 $ 39 $ 1,986 $ 2,014 $ 776
Commercial and industrial   225   375   176   325   555   187
Commercial construction                        
and land development   1,260   3,185   24 - -- - -- - --
Agricultural and other                        
loans to farmers - -- - -- - -- - -- - -- - --
Residential real                        
estate loans   348   348   52 - -- - -- - --
Home equity loans - -- - -- - -- - -- - -- - --
Other consumer   9   9 - --   10   10   1
Subtotal $ 2,247 $ 4,322 $ 291 $ 2,321 $ 2,579 $ 964
Total $ 5,470 $ 7,768 $ 291 $ 6,134 $ 8,347 $ 964
 


Details of impaired loans for the three and nine months ended September 30, 2015 and 2014 follows:

        September 30, 2015           September 30, 2014    
    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                                  
estate mortgages $ 2,408 $ 20 $ 3,099 $ 42 $ 1,763 $ 11 $ 1,877  $ 43
Commercial and industrial   231   2   334   7   512   1     663   3
Commercial construction                                  
and land development - -- - -- - -- - --   1,328 - --     1,576 - --
Agricultural and                                  
other loans to farmers   123   3   155   7   143 - --     89   2
Residential real                                  
estate mortgages   1,332   8   1,325   21   468   3     470   10
Home equity loans   18 - --   18   1   20   1     20   1
Other consumer - -- - -- - -- - --   11 - --     12 - --
Subtotal $ 4,112 $ 33 $ 4,931 $ 78 $ 4,245 $ 16 $ 4,707 $ 59
 
With an allowance:                                  
Commercial real                                  
estate mortgages $ 405 $ --- $ 405 $ --- $ 229 $ ---   $ 498 $ ---
Commercial and industrial   226 - --   228 - --   404 - --     403 - --
Commercial construction             - --                  
and land development   1,260 - --   1,260     - -- - --    - -- - --
Agricultural and             - --                  
other loans to farmers - -- - -- - --     - -- - --    - -- - --
Residential real             - --                  
estate mortgages   348 - --   346     - -- - --    - -- - --
Home equity loans - -- - -- - -- - -- - -- - --    - -- - --
Other consumer   10 - --   10 - -- - -- - --    - -- - --
Subtotal $ 2,249 $ --- $ 2,249 $ --- $ 633 $ ---   $ 901 $ ---
 
Total $ 6,361 $ 33 $ 7,180 $ 78 $ 4,878 $ 16 $ 5,608 $ 59

 

Schedule Of Loans With Credit Quality Indicators
            Commercial        
    Commercial       construction   Agricultural    
    real estate   Commercial   and land   and other loans    
September 30, 2015   mortgages   and industrial   development   to farmers   Total
Pass $ 346,503 $ 72,568 $ 23,607 $ 32,182 $ 474,860
Other Assets Especially Mentioned   8,845   2,623   287   183   11,938
Substandard   17,169   2,696   1,260   155   21,280
Doubtful - -- - -- - -- - -- - --
Loss - --   1 - -- - --   1
Total $ 372,517 $ 77,888 $ 25,154 $ 32,520 $ 508,079

 

            Commercial        
    Commercial       construction   Agricultural    
    real estate   Commercial   and land   and other loans    
December 31, 2014   mortgages   and industrial   development   to 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                                        
Three Months Ended         Commercial       Construction                                        
September 30, 2015   Commercial     and       and land             Residential           Home     Tax        
    Real Estate     Industrial       development     Agricultural       Real Estate     Consumer     Equity     Exempt     Total  
Beginning Balance $ 4,289   $ 1,147   $   145   $ 372   $   2,485   $ 110   $ 472   $ 79   $ 9,099  
Charged Off   (461 )   (22 )   - --     (54 )   - --     (23 )   (25 ) - --     (585 )
Recoveries   58     31     - --     3     - --     6   - --   - --     98  
Provision   600     (49 )     (12 )   28       (182 )   11     34     (5 )   425  
Ending Balance $ 4,486   $ 1,107   $   133   $ 349   $   2,303   $ 104   $ 481   $ 74   $ 9,037  
 
                  Commercial                                        
Nine Months Ended         Commercial       Construction                                        
September 30, 2015   Commercial     and       and land             Residential           Home     Tax        
    Real Estate     Industrial       development     Agricultural       Real Estate     Consumer     Equity     Exempt     Total  
Beginning Balance $ 4,468   $ 929   $   145   $ 277   $   2,714   $ 94   $ 271   $ 71   $ 8,969  
Charged Off   (667 )   (310 )   - --     (72 )     (70 )   (48 )   (376 ) - --     (1,543 )
Recoveries   97     33     - --     15       129     17   - --   - --     291  
Provision   588     455       (12 )   129       (470 )   41     586     3     1,320  
Ending Balance $ 4,486   $ 1,107   $   133   $ 349   $   2,303   $ 104   $ 481   $ 74   $ 9,037  
 
of which:                                                          
 
Amount for loans                                                          
individually                                                          
evaluated for                                                          
impairment $ 39   $ 176   $   24   $ ---   $   52   $ ---   $ ---   $ ---   $ 291  
 
Amount for loans                                                          
collectively                                                          
evaluated for                                                          
impairment $ 4,447   $ 931   $   109   $ 349   $   2,251   $ 104   $ 481   $ 74   $ 8,746  
 
Loans individually                                                          
evaluated for                                                          
impairment $ 1,988   $ 437   $   1,260   $ 108   $   1,650   $ 9   $ 18   $ ---   $ 5,470  
 
Loans collectively                                                          
evaluated for                                                          
impairment $ 370,529   $ 77,451   $   23,894   $ 32,412   $   389,418   $ 10,138   $ 51,272   $ 15,319   $ 970,433  

                  Commercial                                    
        Commercial       Construction                                    
Three Months Ended   Commercial     and       and land           Residential           Home   Tax        
September 30, 2014   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  

 

                Commercial                                        
Twelve Months Ended         Commercial       Construction                                        
December 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   (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