XML 40 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans And Allowance For Loan Losses (Tables)
6 Months Ended
Jun. 30, 2016
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
    June 30,     December 31,  
    2016     2015  
 
Commercial real estate mortgages $ 390,033   $ 371,002  
Commercial and industrial   80,749     79,911  
Commercial construction and land development   25,467     24,926  
Agricultural and other loans to farmers   33,081     31,003  
Total commercial loans   529,330     506,842  
 
Residential real estate mortgages   446,933     408,401  
Home equity loans   49,330     51,530  
Other consumer loans   6,946     7,949  
Total consumer loans   503,209     467,880  
 
Tax exempt loans   16,352     15,244  
 
Net deferred loan costs and fees   131     104  
Total loans   1,049,022     990,070  
Allowance for loan losses   (9,891 )   (9,439 )
Total loans net of allowance for loan losses $ 1,039,131   $ 980,631  
Summary Of Non-Performing Loans
    June 30,   December 31,
    2016   2015
 
Commercial real estate mortgages $ 1,087 $ 1,279
Commercial and industrial loans   190   292
Commercial construction and land development   813   1,111
Agricultural and other loans to farmers --   16
Total commercial loans   2,090   2,698
 
Residential real estate mortgages   3,157   3,452
Home equity loans   134   820
Other consumer loans   91   10
Total consumer loans   3,382   4,282
 
Total non-accrual loans   5,472   6,980
Accruing loans contractually past due 90 days or more   81   28
Total non-performing loans $ 5,553 $ 7,008
Summary Of Troubled Debt Restructures
  For the Three Months Ended For the Six Months Ended
  June 30, 2016 June 30, 2016
      Pre-   Post-      Pre-   Post-
        Modification   Modification       Modification    Modification
        Outstanding   Outstanding      Outstanding    Outstanding
    Number   Recorded   Recorded Number   Recorded   Recorded
    of Loans   Investment   Investment of Loans   Investment   Investment
 
Commercial real estate mortgages   1 $ 30 $ 30 3 $ 425 $ 418
Agricultural and other loans to farmers   --   --   -- 2   30   25
Total commercial loans   1   30   30 5   455   443
 
Total   1 $ 30 $ 30 5 $ 455 $ 443
 
 
  For the Three Months Ended For the Six Months Ended
  June 30, 2015 June 30, 2015
        Pre-   Post-      Pre-   Post-
         Modification   Modification       Modification    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 $ 18 $ 17
Total commercial loans   --   --   -- 1   18   17
 
Residential real estate mortgages   2 $ 795 $ 794 3 $ 1,267 $ 1,266
Total consumer loans   2   795   794 3   1,267   1,266
 
Total   2 $ 795 $ 794 4 $ 1,285 $ 1,283

 

Summary Of Post-Modification Balance of Troubled Debt Restructurings
  June 30, 2016 June 30, 2015
     Three   Six    Three     Six
     Months    Months    Months    Months
     Ended    Ended   Ended    Ended
 
Extended maturity and adjusted interest rate $ -- $ -- $ -- $ 489
Extended maturity and adjusted payment --   413 -- --
Adjusted payment -- --   607   607
Adjusted payment and capitalized interest -- --   187   187
Other concessions   30   30 -- --
Total $ 30 $ 443 $ 794 $ 1,283
Schedule Of Past Due Loans
                                  >90 Days
June 30, 2016   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 $ 844 $ 103 $ 333   $ 1,280   388,753 $ 390,033 $ 1,087 $ ---  
Commercial and industrial   4   30   190     224   80,525   80,749   190 --  
Commercial construction                                    
and land development -- --   813     813   24,654   25,467   813 --  
Agricultural and other                                    
loans to farmers   13 --   81     94   32,987   33,081 --   81  
Residential real                                    
estate mortgages   1,488   753   991     3,232   443,701   446,933   3,157 --  
Home equity   31   15   10     56   49,274   49,330   134 --  
Other consumer loans   34   1   2     37   6,909   6,946   91 --  
Tax exempt   --   --   --      --    16,352    16,352   --   --  
Total $ 2,414 $ 902 $ 2,420   $ 5,736 $ 1,043,155 $ 1,048,891 $ 5,472 $ 81  

 

                                  >90 Days
December 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 $ 99 $ 287 $ 241   $ 627 $ 370,375 $ 371,002 $ 1,279 $ ---  
Commercial and industrial   9   1   271     281   79,630   79,911   292 --  
Commercial construction                                    
and land development -- --   1,111     1,111   23,815   24,926   1,111 --  
Agricultural and other                                    
loans to farmers   12   70   3     85   30,918   31,003   16   3  
Residential real                                    
estate mortgages   1,313   452   1,299     3,064   403,588   406,652   3,452   25  
Home equity   245 --   797     1,042   50,488   51,530   820 --  
Other consumer loans   66 -- --     66   9,632   9,698   10 --  
Tax exempt   --   --   --      --    15,244    15,244   --   --   
Total $ 1,744 $ 810 $ 3,722   $ 6,276 $ 983,690 $ 989,966 $ 6,980 $ 28  
Schedule Of Impaired Loans

Details of impaired loans as of June 30, 2016 and December 31, 2015 follows:

  June 30, 2016 December 31, 2015
        Unpaid           Unpaid    
    Recorded   Principal   Related   Recorded   Principal   Related
    Investment   Balance   Allowance   Investment   Balance   Allowance
With no related allowance:                        
Commercial real estate mortgages $ 1,900 $ 1,900 $ --- $ 1,692 $ 1,736 $ ---
Commercial and industrial   89   89 ---   202   352 ---
Commercial construction and                        
land development --- --- --- --- --- ---
Agricultural and other loans to farmers   127   127 ---   106   106 ---
Residential real estate loans   1,214   1,330 ---   1,332   1,362 ---
Home equity loans   17   17 ---   18   18 ---
Other consumer   ---   ---    ---   ---   ---   ---
Subtotal $ 3,347 $ 3,463 $ --- $ 3,350 $ 3,574 $ ----
 
With an allowance:                        
Commercial real estate mortgages $ 536 $ 536 $ 43 $ 531 $ 531 $ 43
Commercial and industrial   220   370   175   224   374   175
Commercial construction and                        
land development   813   2,738   60   1,111   3,036   58
Agricultural and other loans to farmers --- --- --- --- --- ---
Residential real estate loans   512   628   92   515   515   97
Home equity loans --- --- --- --- --- ---
Other consumer   7   7 ---   8   8 ---
Subtotal $ 2,088 $ 4,279 $ 370 $ 2,389 $ 4,464 $ 373
Total $ 5,435 $ 7,742 $ 370 $ 5,739 $ 8,038 $ 373

 

Details of impaired loans for the three and six months ended June 30, 2016 and 2015 follows:

  June 30, 2016 June 30, 2015
    Three Months Ended    Six Months Ended    Three Months Ended   Six 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 $ 1,850 $ 32 $ 1,859 $ 53 $ 2,413 $ 7 $ 2,698 $ 14
Commercial and industrial   92   2   94   4   441   3   446   5
Commercial construction                                
And land development --- --- --- ---   1,260 ---   1,260 ---
Agricultural and other                                
loans to farmers   128   3   135   5   113   2   118   4
Residential real                                
estate mortgages   1,214   17   1,146   38   1,498   13   1,483   25
Home equity loans   16 ---   17   1   18 ---   19   1
Other consumer   ---   ---   ---   --- ---   ---   ---   ---
Subtotal $ 3,300 $ 54 $ 3,251 $ 101 $ 5,743 $ 25 $ 6,024 $ 49
 
With an allowance:                                
Commercial real                                
estate mortgages $ 482 $ --- $ 443 $ --- $ 955 $ --- $ 955 $ ---
Commercial and industrial   221 ---   222 ---   170 ---   170 ---
Commercial construction                                
and land development   865 ---   988 --- --- --- --- ---
Agricultural and other                                
loans to farmers --- --- --- ---   54 ---   54 ---
Residential real                                
estate mortgages   513 ---   514 ---   184 ---   183 ---
Home equity loans --- --- --- --- --- --- --- ---
Other consumer   7 ---   8 ---   10 ---   10 ---
Subtotal $ 2,088 $ --- $ 2,175 $ --- $ 1,373 $ --- $ 1,372 $ ---
 
Total $ 5,388 $ 54 $ 5,426 $ 101 $ 7,116 $ 25 $ 7,396 $ 49
Schedule Of Loans With Credit Quality Indicators

            Commercial   Agricultural    
    Commercial   Commercial   construction   and other    
    real estate   and   and land   loans to    
June 30, 2016   mortgages   industrial   development   farmers   Total
Pass $ 364,130 $ 76,628 $ 24,654 $ 32,507 $ 497,919
Other Assets Especially                    
Mentioned   10,381   1,838 ---   289   12,508
Substandard   15,509   2,281   813   285   18,888
Doubtful --- --- --- --- ---
Loss   13    2   ---   ---    15
Total $ 390,033 $ 80,749 $ 25,467 $ 33,081 $ 529,330

 

            Commercial   Agricultural    
    Commercial   Commercial   construction   and other    
    real estate   and   and land   loans to    
December 31, 2015   mortgages   industrial   development   farmers   Total
Pass $ 345,197 $ 74,771 $ 23,460 $ 30,688 $ 474,116
Other Assets Especially                    
Mentioned   7,381   2,349   355   168   10,253
Substandard   18,424   2,790   1,111   147   22,472
Doubtful --- --- --- --- ---
Loss   ---   1   ---   ---   1
Total $ 371,002 $ 79,911 $ 24,926 $ 31,003 $ 506,842
Schedule Of Allowance For Loan Losses By Portfolio Segment
                Commercial                                  
Three Months         Commercial     Construction                                  
Ended Commercial     and     and land         Residential           Home   Tax      
June 30, 2016 Real Estate     Industrial     development     Agricultural   Real Estate     Consumer     Equity   Exempt   Total
Beginning Balance $ 4,667   $ 1,233   $ 231   $ 365 $ 2,621   $ 108   $ 539   $ 50 $ 9,814  
Charged Off --     (1 )   --   --   (91 )   (7 ) --     --   (99 )
Recoveries   7     3     --   --   8     7     1     --   26  
Provision   (9 )   32     (36 )   18   145     (8 )   7     1   150  
Ending Balance $ 4,665   $ 1,267   $ 195   $ 383 $ 2,683   $ 100   $ 547   $ 51 $ 9,891  
 
 
                Commercial                                  
                Construction                                  
Six Months Ended Commercial      Commercial     and land         Residential           Home   Tax      
June 30, 2016 Real Estate     and Industrial     development     Agricultural   Real Estate     Consumer     Equity   Exempt   Total
Beginning Balance $ 4,246   $ 1,236   $ 184   $ 307 $ 2,747   $ 111   $ 561   $ 47 $ 9,439  
Charged Off   (34 )   (90 )   --   --   (122 )   (17 ) --     --   (263 )
Recoveries   13     4     --     40   28     13     2     --   100  
Provision   440     117     11     36   30     (7 )   (16 )   4   615  
Ending Balance $ 4,665   $ 1,267   $ 195   $ 383 $ 2,683   $ 100   $ 547   $ 51 $ 9,891  
 
of which:                                                  
 
Amount for loans                                                  
individually                                                  
evaluated for                                                  
impairment $  43   $ 175   $ 60   $ --- $ 54   $ 38   $ ---   $ -- $ 370  
 
Amount for loans                                                  
collectively                                                  
evaluated for                                                  
impairment $ 4,622   $ 1,092   $ 135   $ 383 $ 2,629   $ 62   $ 547   $ 51 $ 9,521  
 
Loans individually                                                  
Evaluated for                                                  
impairment $ 2,436   $ 309   $ 813   $ 127 $ 1,540   $ 7   $ 203   $ -- $ 5,435  
 
Loans collectively                                                  
Evaluated for                                                  
impairment $ 387,597    $ 80,440   $ 24,654   $ 32,954 $ 445,393   $ 6,939   $ 49,127   $ 16,352  $ 1,043,456  
 
 
 
 
                Commercial                                  
Three Months               Construction                                  
Ended Commercial     Commercial     and land         Residential           Home   Tax      
June 30, 2015 Real Estate     and Industrial     development     Agricultural   Real Estate     Consumer     Equity   Exempt   Total
Beginning Balance $  4,500   $ 1,074   $ 107   $ 334   2,875   $ 145   $ 367   $ 76 $ 9,478  
Charged Off   (181 )   (213 )   --   --   (70 )   (14 )   (311 )   --   (789 )
Recoveries   5     1     --   -- --     4   --     --   10  
Provision   (35 )   285     38     38   (320 )   (25 )   416       3   400  
Ending Balance $  4,289   $ 1,147   $ 145   $ 372 $ 2,485   $ 110   $ 472   $ 79 $ 9,099  

 

 

                Commercial                                  
                Construction                                  
Six Months Ended    Commercial     Commercial     and land         Residential           Home     Tax      
June 30, 2015   Real Estate     and 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   (206 )   (288 ) --   (18 )   (70 )   (25 )   (351 ) --   (958 )
Recoveries   39     2   --   12     129     11   --   --   193  
Provision   (12 )   504   --   101     (288 )   30     552     8   895  
Ending Balance $ 4,289   $ 1,147   $ 145 $ 372   $ 2,485   $ 110   $ 472   $ 79 $ 9,099  
 
of which:                                                  
 
Amount for loans                                                  
individually                                                  
evaluated for                                                  
impairment $ 419   $ 169   $ --- $ 47   $ 40   $ ---   $ 1   $ - $ 676  
 
Amount for loans                                                  
collectively                                                  
evaluated for                                                  
impairment $ 3,870   $ 978   $ 145 $ 325   $ 2,445   $ 110   $ 471   $ 79 $ 8,423  
 
Loans individually                                                  
evaluated for                                                  
impairment $ 2,992   $ 469   $ 1,260 $ 166   $ 1,180   $ 9   $ ---   $ ---- $ 6,076  
 
Loans collectively                                                  
Evaluated for                                                  
impairment $ 351,137   $ 87,733   $ 33,160 $ 33,368   $ 392,575   $ 11,132   $ 51,794   $ 16,146 $ 977,045  

 

                Commercial                                    
Twelve Months         Commercial     Construction                                    
Ended   Commercial     and     and land         Residential           Home     Tax        
December 31, 2015   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 )   (323 ) ---   (72 )   (70 )   (111 )   (376 ) --     (1,619 )
Recoveries   98     36   ---   18     129     22     1   --     304  
Provision   347     594     39   84     (26 )   106     665     (24 )   1,785  
Ending Balance $ 4,246   $ 1,236   $ 184 $ 307   $ 2,747   $ 111   $ 561   $ 47   $ 9,439  
 
of which:                                                    
 
Amount for loans                                                    
individually                                                    
evaluated                                                    
for impairment $ 43   $ 175   $ 58 $ ---   $ 97   $ ---   $ ---   $ ---   $ 373  
 
Amount for loans                                                    
collectively                                                    
evaluated for                                                    
impairment $ 4,203   $ 1,061   $ 126 $ 307   $ 2,650   $ 111   $ 561   $ 47   $ 9,066  
 
Loans individually                                                    
evaluated                                                    
for impairment $ 2,223   $ 426   $ 1,111 $ 106   $ 1,847   $ 8   $ 18   $ ---   $ 5,739  
 
Loans collectively                                                    
evaluated                                                    
for impairment $ 368,779   $ 79,485   $ 23,815 $ 30,897   $ 404,805   $ 9,690   $ 51,512   $ 15,244   $ 984,227