XML 40 R29.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans And Allowance For Loan Losses (Tables)
9 Months Ended
Sep. 30, 2016
Loans And Allowance For Loan Losses [Abstract]  
Summary Of Composition Of Loan Portfolio
    September 30,     December 31,  
    2016     2015  
 
Commercial real estate mortgages $ 387,838   $ 371,002  
Commercial and industrial   97,608     79,911  
Commercial construction and land development   15,869     24,926  
Agricultural and other loans to farmers   32,435     31,003  
Total commercial loans   533,750     506,842  
 
Residential real estate mortgages   484,347     408,401  
Home equity loans   47,640     51,530  
Other consumer loans   6,564     7,949  
Total consumer loans   538,551     467,880  
 
Tax exempt loans   16,109     15,244  
 
Net deferred loan costs and fees   (167 )   104  
Total loans   1,088,243     990,070  
Allowance for loan losses   (10,103 )   (9,439 )
Total loans net of allowance for loan losses $ 1,078,140   $ 980,631  
Summary Of Non-Performing Loans
    September 30,   December 31,
    2016   2015
 
Commercial real estate mortgages $ 1,841 $ 1,279
Commercial and industrial loans   276   292
Commercial construction and land development   637   1,111
Agricultural and other loans to farmers ---   16
Total commercial loans   2,754   2,698
 
Residential real estate mortgages   3,429   3,452
Home equity loans   102   820
Other consumer loans   117   10
Total consumer loans   3,648   4,282
 
Total non-accrual loans   6,402   6,980
Accruing loans contractually past due 90 days or more ---   28
Total non-performing loans $ 6,402 $ 7,008
Summary Of Troubled Debt Restructures
  For the Three Months Ended For the Nine Months Ended
  September 30, 2016 September 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   2 $ 936 $ 915 5 $ 1,361 $ 1,326
Commercial and industrial loans   2   51   51 2   51   51
Agricultural and other loans to farmers --- --- --- 2   30   24
Total commercial loans   4   987   966 9   1,442   1,401
 
Other consumer loans   1 $ 9 $ 9 1 $ 9 $ 9
Total consumer loans   1   9   9 1   9   9
 
Total   5 $ 996 $ 975 10 $ 1,451 $ 1,410

 

 

  For the Three Months Ended For the Nine Months Ended
  September 30, 2015 September 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
 
Commercial real estate mortgages 3 $ 214 $ 226 3 $ 214 $ 226
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
Total consumer loans --- --- --- 3   1,267   1,266
 
Total 3 $ 214 $ 226 7 $ 1,499 $ 1,508
Summary Of Post-Modification Balance of Troubled Debt Restructurings
    September 30, 2016   September 30, 2015
    Three Months   Nine Months   Three Months   Nine Months
    Ended   Ended   Ended   Ended
 
Extended maturity and adjusted interest rate $ --- $ --- $ 118 $ 134
Extended maturity and adjusted payment   60   468 --- ---
Adjusted payment   915   915 ---   607
Adjusted payment and capitalized interest --- --- ---   187
Extended maturity, adjusted interest rate                
and adjusted payment --- ---   108   580
Other concessions ---   27 --- ---
Total $ 975 $ 1,410 $ 226 $ 1,508
Schedule Of Past Due Loans
                              >90 Days
September 30, 2016   30-59   60-89   90Days                 Past Due
    Days   Days   or   Total       Total Non- and
    Past Due   Past Due   Greater   Past Due   Current   Loans   Accrual Accruing
Commercial real                              
estate mortgages $ 281 $ 163 $ 869 $ 1,313 $ 386,525 $ 387,838 $ 1,841 $ ---
Commercial and industrial   43 ---   190   233   97,375   97,608   276 ---
Commercial construction                              
and land development --- ---   637   637   15,232   15,869   637 ---
Agricultural and other                              
loans to farmers ---   29 ---   29   32,406   32,435 --- ---
Residential real                              
estate mortgages   720   409   1,084   2,213   482,134   484,347   3,429 ---
Home equity   1 ---   39   40   47,600   47,640   102 ---
Other consumer loans   6   3   11   20   6,544   6,564   117 ---
Tax exempt --- --- --- ---   16,109   16,109 --- ---
Total $ 1,051 $ 604 $ 2,830 $ 4,485 $ 1,083,925 $ 1,088,410 $ 6,402 $ ---

 

                                >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 September 30, 2016 and December 31, 2015 follows:

  September 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 $ 3,308 $ 3,396 $ --- $ 1,692 $ 1,736 $ ---
Commercial and industrial   136   136       202   352 ---
Commercial construction and                        
land development --- --- --- --- --- ---
Agricultural and other loans to farmers   122   122 ---   106   106 ---
Residential real estate loans   1,223   1,340 ---   1,332   1,362 ---
Home equity loans   16   16 ---   18   18 ---
Other consumer --- --- --- --- --- ---
Subtotal $ 4,805 $ 5,010 $ --- $ 3,350 $ 3,574 $ ---
 
With an allowance:                        
Commercial real estate mortgages $ 659 $ 659 $ 40 $ 531 $ 531 $ 43
Commercial and industrial   219   369   174   224   374   175
Commercial construction and                        
land development   637   2,562   60   1,111   3,036   58
Agricultural and other loans to farmers --- --- --- --- --- ---
Residential real estate loans   495   495   87   515   515   97
Home equity loans --- --- --- --- --- ---
Other consumer   16   16   10   8   8 ---
Subtotal $ 2,026 $ 4,101 $ 371 $ 2,389 $ 4,464 $ 373
Total $ 6,831 $ 9,111 $ 371 $ 5,739 $ 8,038 $ 373

 

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

  September 30, 2016 September 30, 2015
    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 $ 2,775 $ 38 $ 2,713 $ 131 $ 2,408 $ 20 $ 3,099 $ 42
Commercial and industrial   138   1   141   2   231   2   334   7
Commercial construction                                
and land development --- --- --- --- --- --- --- ---
Agricultural and other                                
loans to farmers   124   3   131   8   123   3   155   7
Residential real                                
estate mortgages   1,342   17   1,344   55   1,332   8   1,325   21
Home equity loans   16 ---   17   1   18 ---   18   1
Other consumer ---   1 ---   1 --- --- --- ---
Subtotal $ 4,395 $ 60 $ 4,346 $ 198 $ 4,112 $ 33 $ 4,931 $ 78
 
With an allowance:                                
Commercial real                                
estate mortgages $ 533 $ --- $ 551 $ --- $ 405 $ --- $ 405 $ ---
Commercial and industrial   220 ---   221 ---   226 ---   228 ---
Commercial construction     ---     ---     ---        
and land development   809       928       1,260       1,260 ---
Agricultural and other                                
loans to farmers --- --- --- --- --- --- --- ---
Residential real                                
estate mortgages   496 ---   331 ---   348 ---   346 ---
Home equity loans --- --- --- --- --- ---     ---
Other consumer   16 ---   17 ---   10 ---   10 ---
Subtotal $ 2,074 $ --- $ 2,048 $ --- $ 2,249 $ --- $ 2,249 $ ---
 
Total $ 6,469 $ 60 $ 6,394 $ 198 $ 6,361 $ 33 $ 7,180 $ 78
Schedule Of Loans With Credit Quality Indicators

            Commercial   Agricultural    
    Commercial   Commercia   construction   and other    
    real estate   l and   and land   loans to    
September 30, 2016   mortgages   industrial   development   farmers   Total
Pass $ 361,326 $ 93,652 $ 15,232 $ 31,882 $ 502,092
Other Assets Especially                    
Mentioned   11,404   1,680 ---   279   13,363
Substandard   15,108   2,274   637   274   18,293
Doubtful --- --- --- --- ---
Loss ---   2 --- ---   2
Total $ 387,838 $ 97,608 $ 15,869 $ 32,435 $ 533,750

 

            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                                    
          Commercial     Construction                                    
Three Months Ended   Commercial     and     and land           Residential           Home     Tax      
September 30, 2016   Real Estate     Industrial     development     Agricultural     Real Estate     Consumer     Equity     Exempt   Total  
Beginning Balance $ 4,665   $ 1,267   $ 195   $ 383   $ 2,683   $ 100   $ 547   $ 51 $ 9,891  
Charged Off   (99 ) ---   ---   ---     (19 )   (2 ) ---   ---   (120 )
Recoveries   22     151   ---     5     8     4     3   ---   193  
Provision   321     (85 )   (53 )   (34 )   8     16     (35 )   1   139  
Ending Balance $ 4,909   $ 1,333   $ 142   $ 354   $ 2,680   $ 118   $ 515   $ 52 $ 10,103  

 

                Commercial                                  
          Commercial     Construction                                  
Nine Months Ended   Commercial     and     and land         Residential           Home     Tax      
September 30, 2016   Real Estate     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   (133 )   (90 ) ---   ---   (141 )   (19 ) ---   ---   (383 )
Recoveries   35     155   ---     45   36     17     5   ---   293  
Provision   761     32     (42 )   2   38     9     (51 )   5   754  
Ending Balance $ 4,909   $ 1,333   $ 142   $ 354 $ 2,680   $ 118   $ 515   $ 52 $ 10,103  
 
of which:                                                  
 
Amount for loans                                                  
individually evaluated                                                  
for impairment $ 40   $ 174   $ 60   $ --- $ 87   $ ---   $ 10   $ --- $ 371  
 
Amount for loans                                                  
collectively evaluated                                                  
for impairment $ 4,869   $ 1,159   $ 82   $ 354 $ 2,593   $ 118   $ 505   $ 52 $ 9,732  
 
Loans individually                                                  
evaluated for                                                  
impairment $ 3,967   $ 355   $ 637   $ 122 $ 1,718   $ 16   $ 16   $ --- $ 6,831  
 
Loans collectively                                                  
evaluated for                                                  
impairment $ 383,871   $ 97,253   $ 15,232   $ 32,313 $ 482,629   $ 6,548   $ 47,624   $ 16,109 $ 1,081,579  

 

                Commercial                                      
          Commercial     Construction                                      
Three Months Ended   Commercial     and     and land           Residential           Home     Tax        
September 30, 2015   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                                    
          Commercial     Construction                                    
Nine Months Ended    Commercial     and     and land           Residential           Home     Tax      
September 30, 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 )   (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                                    
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