XML 46 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Note 3 - Loans/Leases Receivable
6 Months Ended
Jun. 30, 2012
Financing Receivables [Text Block]
NOTE 3 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of June 30, 2012 and December 31, 2011 is presented as follows:

   
As of June 30,
2012
   
As of December 31,
2011
 
             
Commercial and industrial loans
  $ 350,780,417     $ 350,794,278  
Commercial real estate loans
               
Owner-occupied commercial real estate
    188,948,747       167,790,621  
Commercial construction, land development, and other land
    46,663,733       60,384,738  
Other non owner-occupied commercial real estate
    340,674,818       349,628,491  
      576,287,298       577,803,850  
                 
Direct financing leases *
    98,567,582       93,212,362  
Residential real estate loans **
    107,450,497       98,107,051  
Installment and other consumer loans
    77,416,813       78,223,080  
      1,210,502,607       1,198,140,621  
Plus deferred loan/lease origination costs, net of fees
    2,801,194       2,604,876  
      1,213,303,801       1,200,745,497  
Less allowance for estimated losses on loans/leases
    (18,724,535 )     (18,789,262 )
    $ 1,194,579,266     $ 1,181,956,235  
                 
                 
* Direct financing leases:
               
Net minimum lease payments to be received
  $ 112,122,885     $ 106,389,988  
Estimated unguaranteed residual values of leased assets
    1,144,745       1,043,326  
Unearned lease/residual income
    (14,700,048 )     (14,220,952 )
      98,567,582       93,212,362  
Plus deferred lease origination costs, net of fees
    3,519,830       3,217,011  
      102,087,412       96,429,373  
Less allowance for estimated losses on leases
    (1,610,999 )     (1,339,496 )
    $ 100,476,413     $ 95,089,877  

**Includes residential real estate loans held for sale totaling $4,349,967 and $3,832,760 as of June 30, 2012, and December 31, 2011, respectively.

Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum.  The evaluation consists of discussions with reputable and current vendors and management’s expertise and understanding of the current states of particular industries to determine informal valuations of the equipment.  As necessary and where available, management will utilize valuations by independent appraisers.  The large majority of leases with residual values contain a lease options rider which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value.  In these cases, the residual value is protected and the risk of loss is minimal.

For the three and six months ended June 30, 2012 and 2011, there were no losses on residual values.  At June 30, 2012, the Company had 38 leases remaining with residual values totaling $1,144,745 that were not protected with a lease end options rider.  At December 31, 2011, the Company had 39 leases remaining with residual values totaling $1,043,326 that were not protected with a lease end options rider.  Management has performed specific evaluations of these residual values and determined that the valuations are appropriate.

The aging of the loan/lease portfolio by classes of loans/leases as of June 30, 2012 is presented as follows:

Classes of Loans/Leases
 
Current
   
30-59 Days
Past Due
   
60-89 Days
Past Due
   
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases
   
Total
 
                                     
Commercial and Industrial
  $ 347,348,642     $ 834,831     $ 17,821     $ 965,673     $ 1,613,450     $ 350,780,417  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    187,712,914       548,615       -       -       687,218       188,948,747  
Commercial Construction, Land Development, and Other Land
    42,799,962       -       1,076,387       -       2,787,384       46,663,733  
Other Non Owner-Occupied Commercial Real Estate
    326,648,116       2,178,037       3,258,985       137,611       8,452,069       340,674,818  
Direct Financing Leases
    96,813,835       796,205       270,034       -       687,508       98,567,582  
Residential Real Estate
    106,016,069       -       411,031       -       1,023,397       107,450,497  
Installment and Other Consumer
    75,469,221       231,520       671,731       48,607       995,734       77,416,813  
    $ 1,182,808,759     $ 4,589,208     $ 5,705,989     $ 1,151,891     $ 16,246,760     $ 1,210,502,607  
                                                 
As a percentage of total loan/lease portfolio
    97.71 %     0.38 %     0.47 %     0.10 %     1.34 %     100.00 %

The aging of the loan/lease portfolio by classes of loans/leases as of December 31, 2011 is presented as follows:

Classes of Loans/Leases
 
Current
   
30-59 Days
Past Due
   
60-89 Days
Past Due
   
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases
   
Total
 
                                     
Commercial and Industrial
  $ 347,417,683     $ 226,394     $ 239,991     $ 120,000     $ 2,790,210     $ 350,794,278  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    166,632,318       146,847       -       -       1,011,456       167,790,621  
Commercial Construction, Land Development, and Other Land
    55,741,827       211,878       486,802       968,919       2,975,312       60,384,738  
Other Non Owner-Occupied Commercial Real Estate
    336,080,128       522,323       3,732,935       -       9,293,105       349,628,491  
Direct Financing Leases
    91,273,406       826,187       396,344       -       716,425       93,212,362  
Residential Real Estate
    95,456,433       1,127,465       389,678       -       1,133,475       98,107,051  
Installment and Other Consumer
    76,376,399       737,543       12,122       22,160       1,074,856       78,223,080  
    $ 1,168,978,194     $ 3,798,637     $ 5,257,872     $ 1,111,079     $ 18,994,839     $ 1,198,140,621  
                                                 
As a percentage of total loan/lease portfolio
    97.57 %     0.32 %     0.44 %     0.09 %     1.59 %     100.00 %

Nonperforming loans/leases by classes of loans/leases as of June 30, 2012 is presented as follows:

Classes of Loans/Leases
 
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases *
   
Troubled Debt Restructurings - Accruing
   
Total Nonperforming Loans/Leases
   
Percentage of Total Nonperforming Loans/Leases
 
                               
Commercial and Industrial
  $ 965,673     $ 1,613,450     $ 185,591     $ 2,764,714       10.13 %
Commercial Real Estate
                                       
Owner-Occupied Commercial Real Estate
    -       687,218       -       687,218       2.52 %
Commercial Construction, Land Development, and Other Land
    -       2,787,384       337,500       3,124,884       11.45 %
Other Non Owner-Occupied Commercial Real Estate
    137,611       8,452,069       9,167,020       17,756,700       65.05 %
Direct Financing Leases
    -       687,508       -       687,508       2.52 %
Residential Real Estate
    -       1,023,397       167,739       1,191,136       4.36 %
Installment and Other Consumer
    48,607       995,734       39,553       1,083,894       3.97 %
    $ 1,151,891     $ 16,246,760     $ 9,897,403     $ 27,296,054       100.00 %

*Nonaccrual loans/leases includes $6,122,952 of troubled debt restructurings, including $156,595 in commercial and industrial loans,  $5,628,957 in commercial real estate loans, $64,726 in direct financing leases, and $272,674 in installment loans.

Nonperforming loans/leases by classes of loans/leases as of December 31, 2011 is presented as follows:

Classes of Loans/Leases
 
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases **
   
Troubled Debt Restructurings - Accruing
   
Total Nonperforming Loans/Leases
   
Percentage of Total Nonperforming Loans/Leases
 
                               
Commercial and Industrial
  $ 120,000     $ 2,790,210     $ 187,407     $ 3,097,617       9.68 %
Commercial Real Estate
                                       
Owner-Occupied Commercial Real Estate
    -       1,011,456       -       1,011,456       3.16 %
Commercial Construction, Land Development, and Other Land
    968,919       2,975,312       6,076,143       10,020,374       31.30 %
Other Non Owner-Occupied Commercial Real Estate
    -       9,293,105       5,049,795       14,342,900       44.81 %
Direct Financing Leases
    -       716,425       590,238       1,306,663       4.08 %
Residential Real Estate
    -       1,133,475       -       1,133,475       3.54 %
Installment and Other Consumer
    22,160       1,074,856       -       1,097,016       3.43 %
    $ 1,111,079     $ 18,994,839     $ 11,903,583     $ 32,009,501       100.00 %

**Nonaccrual loans/leases includes $8,622,874 of troubled debt restructurings, including $198,697 in commercial and industrial loans, $8,074,777 in commercial real estate loans, $64,726 in direct financing leases, and $284,674 in installment loans.

Changes in the allowance for estimated losses on loans/leases by portfolio segment for the three and six months ended June 30, 2012 and 2011, respectively, are presented as follows:

   
Three Months Ended June 30, 2012
 
                                     
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                     
Balance, beginning
  $ 4,585,467     $ 10,855,442     $ 1,366,528     $ 963,157     $ 1,236,050     $ 19,006,644  
Provisions charged to expense
    (683,718 )     1,275,510       258,469       23,557       174,651       1,048,469  
Loans/leases charged off
    (79,334 )     (1,427,987 )     (27,543 )     -       (199,935 )     (1,734,799 )
Recoveries on loans/leases previously charged off
    358,377       7,026       13,545       -       25,273       404,221  
Balance, ending
  $ 4,180,792     $ 10,709,991     $ 1,610,999     $ 986,714     $ 1,236,039     $ 18,724,535  

   
Three Months Ended June 30, 2011
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 8,454,099     $ 8,631,699     $ 1,467,934     $ 706,305     $ 1,469,979     $ 20,730,016  
Provisions charged to expense
    224,974       865,054       123,221       50,770       408,202       1,672,221  
Loans/leases charged off
    (1,593,901 )     (921,407 )     -       -       (176,397 )     (2,691,705 )
Recoveries on loans/leases previously charged off
    39,272       27,293       154       -       25,381       92,100  
Balance, ending
  $ 7,124,444     $ 8,602,639     $ 1,591,309     $ 757,075     $ 1,727,165     $ 19,802,632  

   
Six Months Ended June 30, 2012
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 4,878,006     $ 10,596,958     $ 1,339,496     $ 704,946     $ 1,269,856     $ 18,789,262  
Provisions charged to expense
    (774,618 )     1,533,374       573,915       286,525       209,719       1,828,915  
Loans/leases charged off
    (455,742 )     (1,427,987 )     (343,264 )     (4,757 )     (327,801 )     (2,559,551 )
Recoveries on loans/leases previously charged off
    533,146       7,646       40,852       -       84,265       665,909  
Balance, ending
  $ 4,180,792     $ 10,709,991     $ 1,610,999     $ 986,714     $ 1,236,039     $ 18,724,535  

   
Six Months Ended June 30, 2011
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $ 7,548,922     $ 9,087,315     $ 1,530,572     $ 748,028     $ 1,449,819     $ 20,364,656  
Provisions charged to expense
    1,216,493       392,902       303,885       9,047       817,558       2,739,885  
Loans/leases charged off
    (1,790,617 )     (921,537 )     (243,446 )     -       (617,032 )     (3,572,632 )
Recoveries on loans/leases previously charged off
    149,646       43,959       298       -       76,820       270,723  
Balance, ending
  $ 7,124,444     $ 8,602,639     $ 1,591,309     $ 757,075     $ 1,727,165     $ 19,802,632  

The allowance for estimated losses on loans/leases by impairment evaluation and by portfolio segment as of June 30, 2012 and December 31, 2011 is presented as follows:

   
As of June 30, 2012
 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                     
Allowance for loans/leases individually evaluated for impairment
  $ 265,046     $ 3,175,726     $ 90,000     $ 117,877     $ 2,313     $ 3,650,962  
Allowance for loans/leases collectively evaluated for impairment
    3,915,746       7,534,265       1,520,999       868,837       1,233,726       15,073,573  
    $ 4,180,792     $ 10,709,991     $ 1,610,999     $ 986,714     $ 1,236,039     $ 18,724,535  
                                                 
                                                 
Loans/leases individually evaluated for impairment
  $ 1,011,904     $ 21,305,295     $ 687,508     $ 1,191,136     $ 965,678     $ 25,161,521  
Loans/leases collectively evaluated for impairment
    349,768,513       554,982,003       97,880,074       106,259,361       76,451,135       1,185,341,086  
    $ 350,780,417     $ 576,287,298     $ 98,567,582     $ 107,450,497     $ 77,416,813     $ 1,210,502,607  
                                                 
                                                 
Allowance as a percentage of loans/leases individually evaluated for impairment
    26.19 %     14.91 %     13.09 %     9.90 %     0.24 %     14.51 %
Allowance as a percentage of loans/leases collectively evaluated for impairment
    1.12 %     1.36 %     1.55 %     0.82 %     1.61 %     1.27 %
      1.19 %     1.86 %     1.63 %     0.92 %     1.60 %     1.54 %

   
As of December 31, 2011
 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Allowance for loans/leases individually evaluated for impairment
  $ 903,187     $ 4,297,738     $ 66,675     $ 55,884     $ 22,819     $ 5,346,303  
Allowance for loans/leases collectively evaluated for impairment
    3,974,819       6,299,220       1,272,821       649,062       1,247,037       13,442,959  
    $ 4,878,006     $ 10,596,958     $ 1,339,496     $ 704,946     $ 1,269,856     $ 18,789,262  
                                                 
Loans/leases individually evaluated for impairment
  $ 2,152,855     $ 24,281,365     $ 1,306,663     $ 1,133,474     $ 984,806     $ 29,859,163  
Loans/leases collectively evaluated for impairment
    348,641,423       553,522,485       91,905,699       96,973,577       77,238,274       1,168,281,458  
    $ 350,794,278     $ 577,803,850     $ 93,212,362     $ 98,107,051     $ 78,223,080     $ 1,198,140,621  
                                                 
Allowance as a percentage of loans/leases individually evaluated for impairment
    41.95 %     17.70 %     5.10 %     4.93 %     2.32 %     17.91 %
Allowance as a percentage of loans/leases collectively evaluated for impairment
    1.14 %     1.14 %     1.38 %     0.67 %     1.61 %     1.15 %
      1.39 %     1.83 %     1.44 %     0.72 %     1.62 %     1.56 %

Information for impaired loans/leases is presented in the tables below.  The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease.  The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.

Information for impaired loans/leases by classes of financing receivable as of and for the six months ended June 30, 2012 is as follows:

Classes of Loans/Leases
 
Recorded Investment
   
Unpaid Principal Balance
   
Related Allowance
   
Average Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
 
                                     
Impaired Loans/Leases with No Specific Allowance Recorded:
                             
Commercial and Industrial
  $ 679,015     $ 1,410,800     $ -     $ 1,230,600     $ -     $ -  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    555,729       555,729       -       711,463       -       -  
Commercial Construction, Land Development, and Other Land
    1,427,018       2,009,619       -       5,041,106       3,851       3,851  
Other Non Owner-Occupied Commercial Real Estate
    4,700,668       5,500,668       -       6,864,499       894       894  
Direct Financing Leases
    569,233       569,233       -       804,542       -       -  
Residential Real Estate
    733,354       733,354       -       784,598       3,346       3,346  
Installment and Other Consumer
    963,365       982,097       -       972,903       124       124  
    $ 9,628,382     $ 11,761,500     $ -     $ 16,409,711     $ 8,215     $ 8,215  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
Commercial and Industrial
  $ 332,889     $ 332,889     $ 265,046     $ 281,764     $ 3,951     $ 3,951  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    66,660       66,660       1,276       66,660       -       -  
Commercial Construction, Land Development, and Other Land
    2,352,865       2,376,100       1,018,457       2,328,678       -       -  
Other Non Owner-Occupied Commercial Real Estate
    12,202,355       12,202,355       2,155,993       8,771,552       150,664       150,664  
Direct Financing Leases
    118,275       118,275       90,000       100,425       -       -  
Residential Real Estate
    457,782       457,782       117,877       421,985       -       -  
Installment and Other Consumer
    2,313       2,313       2,313       1,332       -       -  
    $ 15,533,139     $ 15,556,374     $ 3,650,962     $ 11,972,396     $ 154,615     $ 154,615  
                                                 
Total Impaired Loans/Leases:
                                               
Commercial and Industrial
  $ 1,011,904     $ 1,743,689     $ 265,046     $ 1,512,364     $ 3,951     $ 3,951  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    622,389       622,389       1,276       778,123       -       -  
Commercial Construction, Land Development, and Other Land
    3,779,883       4,385,719       1,018,457       7,369,784       3,851       3,851  
Other Non Owner-Occupied Commercial Real Estate
    16,903,023       17,703,023       2,155,993       15,636,051       151,558       151,558  
Direct Financing Leases
    687,508       687,508       90,000       904,967       -       -  
Residential Real Estate
    1,191,136       1,191,136       117,877       1,206,583       3,346       3,346  
Installment and Other Consumer
    965,678       984,410       2,313       974,235       124       124  
    $ 25,161,521     $ 27,317,874     $ 3,650,962     $ 28,382,107     $ 162,830     $ 162,830  

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

Information for impaired loans/leases by classes of financing receivable for the three months ended June 30, 2012 and 2011 is as follows:

   
Three Months Ended June 30, 2012
   
Three Months Ended June 30, 2011
 
Classes of Loans/Leases
 
Average Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
   
Average Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
 
                                     
Impaired Loans/Leases with No Specific Allowance Recorded:
                                   
Commercial and Industrial
  $ 870,085     $ -     $ -     $ 1,455,378     $ -     $ -  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    668,313       -       -       1,737,998       -       -  
Commercial Construction, Land Development, and Other Land
    4,773,032       1,683       1,683       184,693       -       -  
Other Non Owner-Occupied Commercial Real Estate
    6,997,797       -       -       3,840,268       -       -  
Direct Financing Leases
    585,845       -       -       1,052,176       -       -  
Residential Real Estate
    734,485       1,673       1,673       958,303       -       -  
Installment and Other Consumer
    974,591       101       101       668,265       -       -  
    $ 15,604,148     $ 3,457     $ 3,457     $ 9,897,081     $ -     $ -  
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
Commercial and Industrial
  $ 314,872     $ 1,971     $ 1,971     $ 3,666,049     $ 1,705     $ 1,705  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    66,660       -       -       370,843       18,145       18,145  
Commercial Construction, Land Development, and Other Land
    2,348,194       -       -       4,688,045       -       -  
Other Non Owner-Occupied Commercial Real Estate
    8,354,604       83,113       83,113       7,130,672       -       -  
Direct Financing Leases
    118,275       -       -       746,288       -       -  
Residential Real Estate
    462,406       -       -       140,332       -       -  
Installment and Other Consumer
    1,998       -       -       233,087       -       -  
    $ 11,667,009     $ 85,084     $ 85,084     $ 16,975,316     $ 19,850     $ 19,850  
                                                 
Total Impaired Loans/Leases:
                                               
Commercial and Industrial
  $ 1,184,957     $ 1,971     $ 1,971     $ 5,121,427     $ 1,705     $ 1,705  
Commercial Real Estate
                                               
Owner-Occupied Commercial Real Estate
    734,973       -       -       2,108,841       18,145       18,145  
Commercial Construction, Land Development, and Other Land
    7,121,226       1,683       1,683       4,872,738       -       -  
Other Non Owner-Occupied Commercial Real Estate
    15,352,401       83,113       83,113       10,970,940       -       -  
Direct Financing Leases
    704,120       -       -       1,798,464       -       -  
Residential Real Estate
    1,196,891       1,673       1,673       1,098,635       -       -  
Installment and Other Consumer
    976,589       101       101       901,352       -       -  
    $ 27,271,157     $ 88,541     $ 88,541     $ 26,872,397     $ 19,850     $ 19,850  

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

Information for impaired loans/leases by classes of financing receivable as of December 31, 2011 is as follows:

Classes of Loans/Leases
 
Recorded Investment
   
Unpaid Principal Balance
   
Related Allowance
 
                   
Impaired Loans/Leases with No Specific Allowance Recorded:
                 
Commercial and Industrial
  $ 360,947     $ 979,901     $ -  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    736,610       736,610       -  
Commercial Construction, Land Development, and Other Land
    -       -       -  
Other Non Owner-Occupied Commercial Real Estate
    3,936,826       3,986,820       -  
Direct Financing Leases
    1,094,178       1,094,178       -  
Residential Real Estate
    788,685       862,298       -  
Installment and Other Consumer
    593,987       593,987       -  
    $ 7,511,233     $ 8,253,794     $ -  
                         
Impaired Loans/Leases with Specific Allowance Recorded:
                       
Commercial and Industrial
  $ 1,791,908     $ 1,791,908     $ 903,187  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    217,059       217,059       47,911  
Commercial Construction, Land Development, and Other Land
    9,051,455       9,051,455       3,002,450  
Other Non Owner-Occupied Commercial Real Estate
    10,339,415       10,839,415       1,247,377  
Direct Financing Leases
    212,485       212,485       66,675  
Residential Real Estate
    344,789       344,789       55,884  
Installment and Other Consumer
    390,819       390,819       22,819  
    $ 22,347,930     $ 22,847,930     $ 5,346,303  
                         
Total Impaired Loans/Leases:
                       
Commercial and Industrial
  $ 2,152,855     $ 2,771,809     $ 903,187  
Commercial Real Estate
                       
Owner-Occupied Commercial Real Estate
    953,669       953,669       47,911  
Commercial Construction, Land Development, and Other Land
    9,051,455       9,051,455       3,002,450  
Other Non Owner-Occupied Commercial Real Estate
    14,276,241       14,826,235       1,247,377  
Direct Financing Leases
    1,306,663       1,306,663       66,675  
Residential Real Estate
    1,133,474       1,207,087       55,884  
Installment and Other Consumer
    984,806       984,806       22,819  
    $ 29,859,163     $ 31,101,724     $ 5,346,303  

Impaired loans/leases for which no allowance has been provided have adequate collateral, based on management’s current estimates.

For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of June 30, 2012 and December 31, 2011:

   
As of June 30, 2012
 
         
Commercial Real Estate
       
               
Non Owner-Occupied
       
Internally Assigned Risk Rating
 
Commercial and Industrial
   
Owner-Occupied Commercial Real Estate
   
Commercial Construction, Land Development, and Other Land
   
Other Commercial Real Estate
   
Total
 
                               
Pass (Ratings 1 through 5)
  $ 326,648,303     $ 183,382,668     $ 40,298,069     $ 303,371,664     $ 853,700,704  
Special Mention (Rating 6)
    8,239,440       3,609,328       442,149       9,046,514       21,337,431  
Substandard (Rating 7)
    15,892,674       1,956,751       5,923,515       28,256,640       52,029,580  
Doubtful (Rating 8)
    -       -       -       -       -  
    $ 350,780,417     $ 188,948,747     $ 46,663,733     $ 340,674,818     $ 927,067,715  

   
As of June 30, 2012
         
Delinquency Status *
 
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
         
                                         
Performing
  $ 97,880,074     $ 106,259,361     $ 76,332,919     $ 280,472,354          
Nonperforming
    687,508       1,191,136       1,083,894       2,962,538          
    $ 98,567,582     $ 107,450,497     $ 77,416,813     $ 283,434,892          

*Performing = loans/leases accruing and less than 90 days past due.  Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing troubled debt restructurings.

   
As of December 31, 2011
 
         
Commercial Real Estate
       
               
Non Owner-Occupied
       
Internally Assigned Risk Rating
 
Commercial and Industrial
   
Owner-Occupied Commercial Real Estate
   
Commercial Construction, Land Development, and Other Land
   
Other Commercial Real Estate
   
Total
 
                               
Pass (Ratings 1 through 5)
  $ 324,225,905     $ 158,955,618     $ 46,268,554     $ 310,401,972     $ 839,852,049  
Special Mention (Rating 6)
    8,814,497       2,700,496       764,586       13,754,798       26,034,377  
Substandard (Rating 7)
    17,753,876       6,134,507       13,351,598       25,471,721       62,711,702  
Doubtful (Rating 8)
    -       -       -       -       -  
    $ 350,794,278     $ 167,790,621     $ 60,384,738     $ 349,628,491     $ 928,598,128  

    As of December 31, 2011          
Delinquency Status *
 
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
         
                                         
Performing
  $ 91,905,699     $ 96,973,576     $ 77,126,064     $ 266,005,339          
Nonperforming
    1,306,663       1,133,475       1,097,016       3,537,154          
    $ 93,212,362     $ 98,107,051     $ 78,223,080     $ 269,542,493          

*Performing = loans/leases accruing and less than 90 days past due.  Nonperforming = loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to 90 days past due, and accruing troubled debt restructurings.

For commercial and industrial and commercial real estate loans, the Company’s credit quality indicator is internally assigned risk ratings.  Each commercial loan is assigned a risk rating upon origination.  The risk rating is reviewed every 15 months, at a minimum, and on an as needed basis depending on the specific circumstances of the loan.

For direct financing leases, residential real estate loans, and installment and other consumer loans, the Company’s credit quality indicator is performance determined by delinquency status.  Delinquency status is updated daily by the Company’s loan system.

As of June 30, 2012 and December 31, 2011, troubled debt restructurings totaled $16,020,355 and $20,526,457, respectively.

For each class of financing receivable, the following presents the number and recorded investment of troubled debt restructurings, by type of concession, that were restructured during the three and six months ended June 30, 2012 and 2011.

   
For the three months ended June 30, 2012
   
For the three months ended June 30, 2011
 
Classes of Loans/Leases
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                                 
CONCESSION - Extension of maturity
                                               
Other Non Owner-Occupied Commercial Real Estate
    -     $ -     $ -     $ -       1     $ 2,851,134     $ 2,851,134     $ -  
TOTAL
    -     $ -     $ -     $ -       1     $ 2,851,134     $ 2,851,134     $ -  

   
For the six months ended June 30, 2012
   
For the six months ended June 30, 2011
 
Classes of Loans/Leases
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
Number of Loans / Leases
   
Pre-Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                                                 
CONCESSION - Extension of maturity
                                                               
Other Non Owner-Occupied Commercial Real Estate
    -     $ -     $ -     $ -       1     $ 2,851,134     $ 2,851,134     $ -  
      -     $ -     $ -     $ -       1     $ 2,851,134     $ 2,851,134     $ -  
                                                                 
CONCESSION - Significant payment delay
                                                               
Commercial and Industrial
    -     $ -     $ -     $ -       4     $ 1,175,819     $ 1,175,819     $ -  
Commercial Construction, Land Development, and Other Land
    2       200,000       200,000       144,000       -       -       -       -  
      2     $ 200,000     $ 200,000     $ 144,000       4     $ 1,175,819     $ 1,175,819     $ -  
                                                                 
CONCESSION - Interest rate adjusted below market
                                                               
Commercial Construction, Land Development, and Other Land
    1     $ 337,500     $ 337,500     $ -       -     $ -     $ -     $ -  
Residential Real Estate
    1       167,739       167,739       -       -       -       -       -  
Installment and Other Consumer
    1       16,043       16,043       -       -       -       -       -  
      3     $ 521,282     $ 521,282     $ -       -     $ -     $ -     $ -  
                                                                 
TOTAL
    5     $ 721,282     $ 721,282     $ 144,000       5     $ 4,026,953     $ 4,026,953     $ -  

Of the troubled debt restructurings reported above, three with post-modification recorded investments totaling $3,051,134 were on nonaccrual as of June 30, 2012.  None of the troubled debt restructurings reported above had partial charge-offs.

For the three and six months ended June 30, 2012, none of the Company’s troubled debt restructurings has redefaulted within 12 months subsequent to restructure where default is defined as delinquency of 90 days or more and/or placement on nonaccrual status.