XML 26 R11.htm IDEA: XBRL DOCUMENT  v2.3.0.11
IMPAIRED LOANS AND ALLOWANCE FOR LOAN LOSSES
6 Months Ended
Jun. 30, 2011
IMPAIRED LOANS AND ALLOWANCE FOR LOAN LOSSES [Abstract]  
IMPAIRED LOANS AND ALLOWANCE FOR LOAN LOSSES
5.           LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES

Loans receivable at June 30, 2011 and December 31, 2010 are summarized as follows:


   
June 30, 2011
 
December 31, 2010
 
First mortgage loans:
     
Secured by:
     
One-to four-family residences
 $136,088,957 $141,061,321 
Multifamily properties
  54,843,887  57,461,170 
Commercial properties
  62,765,758  69,253,792 
    Construction and land development loans
  3,091,562  4,193,756 
Total first mortgage loans
  256,790,164  271,970,039 
         
Consumer loans:
       
Automobile
  13,420,343  13,548,710 
Second mortgage
  48,405,196  51,349,053 
Other
  4,091,681  4,282,717 
Total consumer loans
  65,917,220  69,180,480 
         
Total loans
  322,707,384  341,150,519 
         
Undisbursed portion of construction loans
  (1,421,434) (295,609)
Unearned premiums, net
  (33,918) 83,528 
Net deferred loan origination fees
  (330,827) (331,010)
   $320,921,205 $340,607,428 

Activity in the allowance for loan losses by segment for the three and six months ended June 30, 2011 is summarized in the following table.
 
                    
   
For the Three Months Ended June 30, 2011
 
   
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
1-4 Family Residential Real Estate
  
Consumer
  
Total
 
Allowance for Loan Losses:
                  
Beginning balance
 $2,490,162  $289,260  $870,437  $1,015,455  $1,575,760  $6,241,074 
Charge-offs
  (271,687)  -   (278,387)  (26,250)  (283,907)  (860,231)
Recoveries
  -   -   -   -   6,615   6,615 
Provisions
  313,259   (11,898)  (19,545)  28,674   174,510   485,000 
Ending balance
 $2,531,734  $277,362   572,505  $1,017,879  $1,472,978  $5,872,458 
                          
   
For the Six Months Ended June 30, 2011
 
   
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
1-4 Family Residential Real Estate
  
Consumer
  
Total
 
Allowance for Loan Losses:
                        
Beginning balance
 $2,555,094  $354,911  $803,850  $1,009,630  $1,423,376  $6,146,861 
Charge-offs
  (372,810)  (70,000)  (278,387)  (41,205)  (309,256)  (1,071,658)
Recoveries
  -   -   -   127   12,128   12,255 
Provisions
  349,450   (7,549)  47,042   49,327   346,730   785,000 
Ending balance
 $2,531,734  $277,362  $572,505  $1,017,879  $1,472,978  $5,872,458 

Activity in the allowance for loan losses for the three and six months ended June 30, 2010 is summarized as follows:
 
   
Three Months
  
Six Months
 
   
Ended June 30,
  
Ended June 30,
 
   
2010
  
2010
 
        
Balance at beginning of period
 $7,760,897  $7,170,595 
Charge-offs
  (379,781)  (593,975)
Recoveries
  1,600   6,096 
Provision charged to operations
  1,610,000   2,410,000 
Balance at end of period
 $8,992,716  $8,992,716 

The following table presents the balance in the allowance for loan losses and recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2011 and December 31, 2010.
 
                    
   
June 30, 2011
 
   
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
1-4 Family Residential Real Estate
  
Consumer
  
Total
 
Allowance for Loan Losses:
                  
Individually evaluated for impairment
 $1,080,843  $151,600  $-  $135,250  $208,132  $1,575,825 
Collectively evaluated for impairment
  1,450,891   125,762   572,505   882,629   1,264,846   4,296,633 
Total ending allowance balance
 $2,531,734   277,362   572,505   1,017,879  $1,472,978  $5,872,458 
                          
Loans:
                        
Individually evaluated for impairment
 $8,580,917  $2,767,333  $-  $5,300,853  $860,026  $17,509,129 
Collectively evaluated for impairment
  54,184,841   324,229   54,843,887   130,788,104   65,057,194   305,198,255 
Total ending allowance balance
 $62,765,758  $3,091,562  $54,843,887  $136,088,957  $65,917,220  $322,707,384 
                          
   
December 31, 2010
 
   
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
1-4 Family Residential Real Estate
  
Consumer
  
Total
 
Allowance for Loan Losses:
                        
Individually evaluated for impairment
 $1,121,500  $237,000  $201,500  $85,111  $115,683  $1,760,794 
Collectively evaluated for impairment
  1,433,594   117,911   602,350   924,519   1,307,693   4,386,067 
Total ending allowance balance
 $2,555,094  $354,911  $803,850  $1,009,630  $1,423,376  $6,146,861 
                          
Loans:
                        
Individually evaluated for impairment
 $12,194,848  $3,301,345  $1,558,628  $5,167,369  $607,064  $22,829,254 
Collectively evaluated for impairment
  57,058,944   892,411   55,902,542   135,893,952   68,573,416   318,321,265 
Total ending allowance balance
 $69,253,792  $4,193,756  $57,461,170  $141,061,321  $69,180,480  $341,150,519 
 
The following table summarizes the recorded investment in impaired loans by segment, including loans for which no impairment is recorded, loans for which an impairment is recorded, and the resulting allowance for the impairment by segment as of June 30, 2011 and December 31, 2010.
 
                    
   
June 30, 2011
  
December 31, 2010
 
   
Carrying Amount
  
Unpaid Principal Balance
  
Associated Allowance
  
Carrying Amount
  
Unpaid Principal Balance
  
Associated Allowance
 
With no specific allowance recorded:
                
Commercial Real Estate
 $510,248  $510,248  $-  $1,584,352  $1,852,852  $- 
Construction and Land Development
  892,017   2,962,017   -   892,017   2,962,017   - 
Multi-Family Real Estate
  -   -   -   -   -   - 
1-4 Family Residential Real Estate
  4,348,861   4,572,492   -   4,560,823   4,872,752   - 
Consumer
  484,631   484,631   -   433,793   442,786   - 
With an allowance recorded:
                        
Commercial Real Estate
  8,070,669   8,070,669   1,080,843   10,610,496   10,610,496   1,121,500 
Construction and Land Development
  1,875,316   1,875,316   151,600   2,409,328   2,409,328   237,000 
Multi-Family Real Estate
  -   -   -   1,558,628   1,558,628   201,500 
1-4 Family Residential Real Estate
  951,992   951,992   135,250   606,546   606,546   85,111 
Consumer
  375,395   375,395   208,132   173,271   173,271   115,683 
Total:
                        
Commercial Real Estate
  8,580,917   8,580,917   1,080,843   12,194,848   12,463,348   1,121,500 
Construction and Land Development
  2,767,333   4,837,333   151,600   3,301,345   5,371,345   237,000 
Multi-Family Real Estate
  -   -   -   1,558,628   1,558,628   201,500 
1-4 Family Residential Real Estate
  5,300,853   5,524,484   135,250   5,167,369   5,479,298   85,111 
Consumer
  860,026   860,026   208,132   607,064   616,057   115,683 
   $17,509,129  $19,802,760  $1,575,825  $22,829,254  $25,488,676  $1,760,794 

The following table summarizes the average balances and interest income recognized related to impaired loans for the six months ended June 30, 2011.
 
   
Average Balance
  
Interest Income
 
Commercial Real Estate
 $10,331,802  $237,602 
Construction and Loan Development
  2,857,988   - 
Multi-Family Real Estate
  779,314   - 
1-4 Family Residential Real Estate
  5,190,938   139,239 
Consumer
  941,855   23,267 
   $20,101,897  $400,108 


Credit Quality Indicators

Credit quality indicators are used by management in determining the allowance for loan losses.  The primary credit quality indicators used by management include loan classification and delinquency status.  These indicators are used to identify and evaluate trends and deterioration in the loan portfolio.

The primary credit quality indicator used by management in the commercial real estate, construction and land development, and multi-family real estate loan portfolios is the internal classification of the loans.  Loans in these portfolios that are over $500,000 are reviewed annually at which time they are assigned a classification.  Loans may also be reviewed prior to the annual review cycle based on current information that becomes available regarding the borrower's ability to service the loan.  Loans may be classified as watch, special mention, substandard, or doubtful.  An asset is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any.  Substandard assets include those characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected.  
 
Assets classified as doubtful have all of the weaknesses inherent in those classified substandard, with the added characteristic that the weaknesses present make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.  Assets that do not expose the Bank to risk sufficient to warrant classification in one of the aforementioned categories, but which possess potential weaknesses that deserve management's close attention are designated as special mention.  If left uncorrected, these potential weaknesses could increase the level of risk to the Bank in the future.  Commercial loans to borrowers whose most recent financial information shows deterioration in the earliest stages and warrant greater than routine attention and monitoring by management are designated as watch.

The primary credit quality indicator used by management in the residential real estate and consumer loan portfolios is the delinquency status of the loans.

The following table summarizes the recorded investment in loan segments by credit quality indicator as of June 30, 2011 and December 31, 2010.  Past due status is reported as of June 30, 2011 and December 31, 2010.  Internal classification ratings reflect the most recent classification assigned generally based on an annual review.
 
                          
Commercial Loans
                        
Credit risk profile by internally assigned grade
                   
                          
   
June 30, 2011
  
December 31, 2010
 
   
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
Total
  
Commercial Real Estate
  
Construction and Land Development
  
Multi-Family Real Estate
  
Total
 
Grade:
                        
Pass
 $47,121,335  $324,229  $51,050,837  $98,496,401  $53,092,384  $892,411  $53,291,156  $107,275,951 
Watch
  6,590,308   -   3,793,050   10,383,358   3,966,560   -   2,611,386   6,577,946 
Special Mention
  473,198   -   -   473,198   -   -   -   - 
Substandard
  7,500,074   2,615,733   -   10,115,807   11,073,348   3,064,345   1,357,128   15,494,821 
Doubtful
  1,080,843   151,600   -   1,232,443   1,121,500   237,000   201,500   1,560,000 
   $62,765,758  $3,091,562  $54,843,887  $120,701,207  $69,253,792  $4,193,756  $57,461,170  $130,908,718 
                                  
                                  
Residential Real Estate and Consumer Loans
                         
Credit risk profile based on delinquency status
                         
                                  
   
June 30, 2011
  
December 31, 2010
 
   
1-4 Family Residential Real Estate
  
Second Mortgage
  
Other Consumer Loans
  
Total
  
1-4 Family Residential Real Estate
  
Second Mortgage
  
Other Consumer Loans
  
Total
 
Current
 $131,463,843  $47,558,068  $17,172,949  $196,194,860  $137,430,650  $50,136,653  $17,590,417  $205,157,720 
Past due 30-89 days
  2,438,477   313,040   281,675   3,033,192   1,473,094   786,900   203,341   2,463,335 
Past due 90 days and greater
  2,186,637   534,088   57,400   2,778,125   2,157,577   425,500   37,669   2,620,746 
   $136,088,957  $48,405,196  $17,512,024  $202,006,177  $141,061,321  $51,349,053  $17,831,427  $210,241,801 

An aging analysis of the recorded investment in loans by segment at June 30, 2011 and December 31, 2010 is summarized as follows.
 
   
30-89 Days
  
90 Days Past Due
          
   
Past Due
  
and Greater
  
Total Past Due
  
Current
  
Total
 
June 30, 2011
               
Commercial Loans:
               
Commercial Real Estate
 $1,855,149  $179,773  $2,034,922  $60,730,836  $62,765,758 
Construction and Land Development
  -   1,620,394   1,620,394   1,471,168   3,091,562 
Multi-Family Real Estate
  -   -   -   54,843,887   54,843,887 
1-4 Family Residential Real Estate
  2,438,477   2,186,637   4,625,114   131,463,843   136,088,957 
Consumer:
                    
Second mortgage
  313,040   534,088   847,128   47,558,068   48,405,196 
Other consumer loans
  281,675   57,400   339,075   17,172,949   17,512,024 
   $4,888,341  $4,578,292  $9,466,633  $313,240,751  $322,707,384 
                      
December 31, 2010
                    
Commercial Loans:
                    
Commercial Real Estate
 $-  $440,193  $440,193  $68,813,599  $69,253,792 
Construction and Land Development
  -   1,411,752   1,411,752   2,782,004   4,193,756 
Multi-Family Real Estate
  373,518   1,558,628   1,932,146   55,529,024   57,461,170 
1-4 Family Residential Real Estate
  1,473,094   2,157,577   3,630,671   137,430,650   141,061,321 
Consumer:
                    
Second mortgage
  786,900   425,500   1,212,400   50,136,653   51,349,053 
Other consumer loans
  203,341   37,669   241,010   17,590,417   17,831,427 
   $2,836,853  $6,031,319  $8,868,172  $332,282,347  $341,150,519 

Nonaccrual loans at June 30, 2011 and December 31, 2010 by segment are summarized below:
 
        
   
June 30, 2011
  
December 31, 2010
 
Commercial Loans:
      
Commercial Real Estate
 $332,822  $5,408,650 
Construction and Land Development
  2,767,333   1,679,839 
Multi-Family Real Estate
  -   1,558,628 
1-4 Family Residential Real Estate
  2,437,212   2,459,406 
Consumer:
        
Second mortgage
  534,089   425,500 
Other consumer loans
  57,400   37,669 
   $6,128,856  $11,569,692 
 
The Company had loans renegotiated in troubled debt restructurings of $15.1 million as of June 30, 2011, of which $3.1 million were included in nonaccrual loans and $12.0 million were on accrual status. The Company had loans renegotiated in troubled debt restructurings of $17.4 million as of December 31, 2010, of which $5.2 million were included in nonaccrual loans and $12.2 million were on accrual status.