XML 79 R16.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans
9 Months Ended
Sep. 30, 2012
Loans Receivable, Net [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
8.Loans

 

Loans receivable consist of the following (in thousands):

 

  September 30,
2012
  December 31,
2011
 
Real Estate:        
Secured by 1-4 family residential $210,053  $203,401 
Secured by multi-family residential  119,968   126,246 
Secured by commercial real estate  672,383   649,746 
Construction  31,428   31,552 
   1,033,832   1,010,945 
Other Loans:        
Commercial  365,510   349,053 
Home equity and improvement  111,563   122,143 
Consumer Finance  16,785   18,887 
   493,858   490,083 
Total loans  1,527,690   1,501,028 
Deduct:        
Undisbursed loan funds  (14,831)  (13,243)
Net deferred loan origination fees and costs  (727)  (709)
Allowance for loan loss  (26,310)  (33,254)
Totals $1,485,822  $1,453,822 

 

Loan segments have been identified by evaluating the portfolio based on collateral and credit risk characteristics.

 

The following table discloses allowance for loan loss activity for the quarter ended September 30, 2012 and September 30, 2011 by portfolio segment and impairment method (in thousands):

 

Quarter Ended September
30, 2012
 1-4 Family
Residential
Real Estate
  Construction  Multi- Family
Residential
Real Estate
  Commercial
Real Estate
  Commercial  Home Equity
and
Improvement
  Consumer  Total 
Beginning Allowance $3,104  $46  $2,610  $13,914  $5,156  $1,435  $144  $26,409 
Charge-Offs  (217)  -   -   (780)  (355)  (203)  (19)  (1,574)
Recoveries  26   -   122   430   140   38   14   770 
Provisions  83   17   (261)  225   162   471   8   705 
Ending Allowance $2,996  $63  $2,471  $13,789  $5,103  $1,741  $147  $26,310 

 

Quarter Ended September
30, 2011
 1-4 Family
Residential
Real Estate
  Construction  Multi- Family
Residential
Real Estate
  Commercial
Real Estate
  Commercial  Home Equity
and
Improvement
  Consumer  Total 
Beginning Allowance $5,930  $47  $1,943  $22,444  $8,290  $1,639  $227  $40,530 
Charge-Offs  (647)  -   (78)  (2,544)  (2,533)  (290)  (36)  (6,128)
Recoveries  38   -   -   185   342   35   11   611 
Provisions  (1,298)  22   762   1,801   1,705   88   17   3,097 
Ending Allowance $4,023  $69  $2,637  $21,886  $7,804  $1,472  $219  $38,110 

 

The following table discloses allowance for loan loss activity year to date as of September 30, 2012 and 2011 by portfolio segment and impairment method (in thousands):

 

Year to Date September 30,
2012
 1-4 Family
Residential
Real Estate
  Construction  Multi- Family
Residential
Real Estate
  Commercial
Real Estate
  Commercial  Home Equity
and
Improvement
  Consumer  Total 
Beginning Allowance $4,095  $63  $2,850  $17,640  $6,576  $1,856  $174  $33,254 
Charge-Offs  (1,539)  -   (555)  (10,170)  (3,507)  (668)  (74)  (16,513)
Recoveries  150   -   122   574   295   77   45   1,263 
Provisions  290   -   54   5,745   1,739   476   2   8,306 
Ending Allowance $2,996  $63  $2,471  $13,789  $5,103  $1,741  $147  $26,310 

 

Year-to-Date September 30,
2011
 1-4 Family
Residential
Real Estate
  Construction  Multi- Family
Residential
Real Estate
  Commercial
Real Estate
  Commercial  Home Equity
and
Improvement
  Consumer  Total 
Beginning Allowance $5,956  $73  $2,147  $20,208  $10,871  $1,528  $297  $41,080 
Charge-Offs  (2,087)  -   (442)  (5,971)  (2,975)  (801)  (67)  (12,343)
Recoveries  56   -   -   497   374   56   55   1,038 
Provisions  98   (4)  932   7,152   (466)  689   (66)  8,335 
Ending Allowance $4,023  $69  $2,637  $21,886  $7,804  $1,472  $219  $38,110 

  

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of September 30, 2012:

 

(In Thousands)

 

  1-4 Family     Multi- Family               
 Residential     Residential  Commercial     Home Equity       
 Real Estate  Construction  Real Estate  Real Estate  Commercial  & Improvement  Consumer  Total 
Allowance for loan losses:                                
                                 
Ending allowance balance attributable to loans:                                
                                 
Individually evaluated for impairment $191  $-  $-  $520  $-  $8  $-  $719 
                                 
Collectively evaluated for impairment  2,805   63   2,471   13,269   5,103   1,733   147   25,591 
                                 
Acquired with deteriorated credit quality  -   -   -   -   -   -   -   - 
                                 
Total ending allowance balance $2,996  $63  $2,471  $13,789  $5,103  $1,741  $147  $26,310 
                                 
Loans:                                
                                 
Loans individually evaluated for impairment $8,715  $-  $1,181  $33,868  $6,427  $36  $-  $50,227 
                                 
Loans collectively evaluated for impairment  201,875   16,582   118,918   640,397   360,321   112,029   16,790   1,466,912 
                                 
Loans acquired with deteriorated credit quality  38   -   -   289   46   -   -   373 
                                 
Total ending loans balance $210,628  $16,582  $120,099  $674,554  $366,794  $112,065  $16,790  $1,517,512 

 

The following table presents the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2011:

 

(In Thousands)

 

  1-4 Family     Multi- Family               
 Residential     Residential  Commercial     Home Equity       
 Real Estate  Construction  Real Estate  Real Estate  Commercial  & Improvement  Consumer  Total 
Allowance for loan losses:                                
                                 
Ending allowance balance attributable to loans:                                
                                 
Individually evaluated for impairment $654  $-  $195  $5,400  $969  $-  $-  $7,218 
                                 
Collectively evaluated for impairment  3,441   63   2,655   12,240   5,607   1,856   174   26,036 
                                 
Acquired with deteriorated credit quality  -   -   -         -      - 
                                 
Total ending allowance balance $4,095  $63  $2,850  $17,640  $6,576  $1,856  $174  $33,254 
                                 
Loans:                                
                                 
Loans individually evaluated for impairment $4,537  $-  $1,435  $34,009  $6,773  $40  $-  $46,794 
                                 
Loans collectively evaluated for impairment  199,453   18,288   125,080   616,856   343,147   122,623   18,910   1,444,357 
                                 
Loans acquired with deteriorated credit quality  70   -   -   825   312   -   -   1,207 
                                 
Total ending loans balance $204,060  $18,288  $126,515  $651,690  $350,232  $122,663  $18,910  $1,492,358 

 
 The following table presents the average balance, interest income recognized and cash basis income recognized on impaired loans by class of loans. (In Thousands)

 

  Three Months Ended September 30,
2012
  Nine Months Ended September 30, 2012 
  Average
Balance
  Interest
Income
Recognized
  Cash Basis
Income
Recognized
  Average
Balance
  Interest
Income
Recognized
  Cash Basis
Income
Recognized
 
Residential Owner Occupied $1,912   15  $14  $1,921  $45  $42 
Residential Non Owner Occupied  6,141   54   58   5,397   126   129 
Total Residential Real Estate  8,053   69   72   7,318   171   171 
Construction  -   -   -   -   -   - 
Multi-Family  811   10   10   627   11   11 
CRE Owner Occupied  12,414   53   44   11,019   92   88 
CRE Non Owner Occupied  14,881   104   161   15,231   284   287 
Agriculture Land  773   6   1   1,107   20   15 
Other CRE  5,987   1   1   7,015   4   4 
Total Commercial Real Estate  34,055   164   207   34,372   400   394 
Commercial Working Capital  2,048   9   11   2,005   13   15 
Commercial Other  4,188   25   26   4,538   40   42 
Total Commercial  6,236   34   37   6,543   53   57 
Consumer  -   -   -   -   -   - 
Home Equity and Home Improvement  36   -   -   37   2   2 
Total Impaired Loans $49,191  $277  $326  $48,897  $637  $635 

 

The following table presents the average balance, interest income recognized and cash basis income recognized on impaired loans by class of loans: (In Thousands)

 

  Three Months Ended September 30,
2011
  Nine Months Ended September 30, 2011 
  Average
Balance
  Interest
Income
Recognized
  Cash Basis
Income
Recognized
  Average
Balance
  Interest
Income
Recognized
  Cash Basis
Income
Recognized
 
Residential Owner Occupied $2,224  $14  $14  $2,763  $53  $51 
Residential Non Owner Occupied  2,249   28   28   2,656   64   68 
Total Residential Real Estate  4,473   42   42   5,419   117   119 
Construction  -   -   -   31   -   - 
Multi-Family  1,836   16   16   2,263   73   67 
CRE Owner Occupied  10,210   52   55   11,340   267   249 
CRE Non Owner Occupied  19,830   184   183   19,950   674   624 
Agriculture Land  1,773   17   16   2,072   39   39 
Other CRE  8,483   10   7   7,869   51   42 
Total Commercial Real Estate  40,296   263   261   41,231   1,031   954 
Commercial Working Capital  3,346   21   21   4,260   68   71 
Commercial Other  9,012   40   39   10,745   180   179 
Total Commercial  12,358   61   60   15,005   248   250 
Consumer  -   -   -   -   -   - 
Home Equity and Home Improvement  311   4   3   313   11   11 
Total Impaired Loans $59,274  $386  $382  $64,262  $1,480  $1,401 
 
 The following table presents loans individually evaluated for impairment by class of loans as of September 30, 2012: (In Thousands)

 

  Unpaid
Principal
Balance*
  Recorded
Investment
  Allowance
for Loan
Losses
Allocated
 
With no allowance recorded:            
Residential Owner Occupied $949  $918  $- 
Residential Non Owner Occupied  7,709   6,934   - 
Total Residential Real Estate  8,658   7,852   - 
Construction  -   -   - 
Multi-Family Residential Real Estate  1,346   1,181   - 
CRE Owner Occupied  14,643   11,545   - 
CRE Non Owner Occupied  17,272   15,235   - 
Agriculture Land  1,159   961   - 
Other CRE  9,694   5,359   - 
Total Commercial Real Estate  42,768   33,100   - 
Commercial Working Capital  2,378   2,292   - 
Commercial Other  5,899   4,181   - 
Total Commercial  8,277   6,473   - 
Consumer  -   -   - 
Home Equity and Home Improvement  16   16   - 
Total loans with no allowance recorded $61,065  $48,622  $- 
             
With an allowance recorded:            
Residential Owner Occupied $969  $902  $191 
Residential Non Owner Occupied  -   -   - 
Total Residential Real Estate  969   902   191 
Construction  -   -   - 
Multi-Family Residential Real Estate  -   -   - 
CRE Owner Occupied  1,007   834   376 
CRE Non Owner Occupied  585   222   144 
Agriculture Land  -   -   - 
Other CRE  -   -   - 
Total Commercial Real Estate  1,592   1,056   520 
Commercial Working Capital  -   -   - 
Commercial Other  -   -   - 
Total Commercial  -   -   - 
Consumer  -   -   - 
Home Equity and Home Improvement  20   20   8 
Total loans with an allowance recorded $2,581  $1,978  $719 

 

* Presented gross of charge offs

 

Impaired loans have been recognized in conformity with FASB ASC Topic 310.

 
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2011: (In Thousands)

 

  Unpaid
Principal
Balance*
  Recorded
Investment
  Allowance
for Loan
Losses
Allocated
 
With no allowance recorded:            
Residential Owner Occupied $981  $984  $- 
Residential Non Owner Occupied  1,871   1,877   - 
Total Residential Real Estate  2,852   2,861   - 
Construction  -   -   - 
Multi-Family Residential Real Estate  1,138   1,137   - 
CRE Owner Occupied  5,868   5,879   - 
CRE Non Owner Occupied  8,408   8,421   - 
Agriculture Land  1,072   1,073   - 
Other CRE  5,607   5,605   - 
Total Commercial Real Estate  20,955   20,978   - 
Commercial Working Capital  1,391   1,393   - 
Commercial Other  3,444   3,453   - 
Total Commercial  4,835   4,846   - 
Consumer  -   -   - 
Home Equity and Home Improvement  39   40   - 
Total loans with no allowance recorded $29,819  $29,862  $- 
             
With an allowance recorded:            
Residential Owner Occupied $1,020  $1,020  $373 
Residential Non Owner Occupied  726   726   281 
Total Residential Real Estate  1,746   1,746   654 
Construction  -   -   - 
Multi-Family Residential Real Estate  298   298   195 
CRE Owner Occupied  2,284   2,284   589 
CRE Non Owner Occupied  8,589   8,596   3,235 
Agriculture Land  300   300   163 
Other CRE  2,676   2,676   1,413 
Total Commercial Real Estate  13,849   13,856   5,400 
Commercial Working Capital  358   358   192 
Commercial Other  1,879   1,881   777 
Total Commercial  2,237   2,239   969 
Consumer  -   -   - 
Home Equity and Home Improvement  -   -   - 
Total loans with an allowance recorded $18,130  $18,139  $7,218 

 

* Presented net of charge-offs

 
 The following table presents the aggregate amounts of non-performing assets, comprised of non-performing loans and real estate owned on the dates indicated:

 

  September 30,
2012
  December 31,
2011
 
  (in thousands) 
Non-accrual loans $37,803  $39,328 
Loans over 90 days past due and still accruing  -   - 
Troubled debt restructuring, still accruing  4,305   3,380 
Total non-performing loans  42,108  $42,708 
Real estate and other assets held for sale  2,843   3,628 
Total non-performing assets $44,951  $46,336 

 

The following table presents the aging of the recorded investment in past due and non accrual loans as of September 30, 2012 by class of loans: (In Thousands)

 

  Current  30-59
days
  60-89
days
  90+
days
  Total
Past
Due
  Total
Non
Accrual
 
Residential Owner Occupied $131,214  $1,573  $549  $1,161  $3,283  $1,589 
Residential Non Owner Occupied  72,958   598   1,063   1,512   3,173   4,196 
Total residential real estate  204,172   2,171   1,612   2,673   6,456   5,785 
Construction  16,582   -   -   -   -   - 
Multi-Family  120,062   -   -   37   37   727 
CRE Owner Occupied  317,578   2,637   1,306   1,888   5,831   9,971 
CRE Non Owner Occupied  238,125   16   107   2,713   2,836   8,422 
Agriculture Land  71,714   353   139   148   640   975 
Other Commercial Real Estate  34,114   -   -   3,716   3,716   4,885 
Total Commercial Real Estate  661,531   3,006   1,552   8,465   13,023   24,253 
Commercial Working Capital  158,180   209   115   1,067   1,391   1,942 
Commercial Other  204,184   382   880   1,777   3,039   4,733 
Total Commercial  362,364   591   995   2,844   4,430   6,675 
Consumer  16,657   105   13   15   133   15 
Home Equity / Home Improvement  110,042   1,458   222   343   2,023   343 
Total Loans $1,491,410  $7,331  $4,394  $14,377  $26,102  $37,798 
 
 The following table presents the aging of the recorded investment in past due and non accrual loans as of December 31, 2011 by class of loans: (In Thousands)

 

  Current  30-59
days
  60-89
days
  90+ days  Total
Past
Due
  Total Non
Accrual
 
Residential Owner Occupied $131,014  $1,573  $220  $1,996  $3,789  $2,490 
Residential Non Owner Occupied  67,516   563   410   768   1,741   1,397 
Total residential real estate  198,530   2,136   630   2,764   5,530   3,887 
Construction  18,288   -   -   -   -   - 
Multi-Family  125,050   1,022   -   443   1,465   443 
CRE Owner Occupied  288,096   1,468   993   4,771   7,232   7,691 
CRE Non Owner Occupied  243,016   921   1,990   3,384   6,295   10,398 
Agriculture Land  70,490   -   -   456   456   1,275 
Other Commercial Real Estate  30,056   98   -   5,951   6,049   8,342 
Total Commercial Real Estate  631,658   2,487   2,983   14,562   20,032   27,706 
Commercial Working Capital  137,310   -   223   242   465   1,410 
Commercial Other  209,187   278   59   2,933   3,270   5,481 
Total Commercial  346,497   278   282   3,175   3,735   6,891 
Consumer  18,736   129   35   10   174   10 
Home Equity / Home Improvement  119,400   2,602   267   394   3,263   394 
Total Loans $1,458,159  $8,654  $4,197  $21,348  $34,199  $39,331 

 

Troubled Debt Restructurings

 

The Company has allocated $166,000 and $1.8 million, respectively, of specific reserves to customers whose loan terms have been modified in troubled debt restructurings (“TDRs”) as of September 30, 2012 and December 31, 2011. The Company had not committed to lend any additional amounts to customers with outstanding loans that are classified as TDRs as of September 30, 2012 and had committed to lend additional amounts totaling up to $64,000 as of December 31, 2011.

 

The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Each TDR is uniquely designed to meet the specific needs of the borrower. Commercial and industrial loans modified in a TDR often involve temporary interest-only payments, term extensions, and converting revolving credit lines to term loans. Additional collateral or an additional guarantor is often requested when granting a concession. Commercial mortgage loans modified in a TDR often involve temporary interest-only payments, re-amortization of remaining debt in order to lower payments, and sometimes reducing the interest rate lower than the current market rate. Residential mortgage loans modified in a TDR are comprised of loans where monthly payments are lowered, either through interest rate reductions or principal only payments for a period of time, to accommodate the borrowers’ financial needs, interest is capitalized into principal, or the term and amortization are extended. Home equity modifications are made infrequently and usually involve providing an interest rate that is lower than the borrower would be able to obtain due to credit issues.

 A majority of the loans modified in a TDR are already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding balance. Loans modified as a TDR may have the financial effect of increasing the allowance associated with the loan. If the loan is determined to be collateral dependent, the estimated fair value of the collateral, less any selling costs is used to determine if there is a need for a specific allowance or charge-off. If the loan is determined to be cash flow dependent, the allowance is measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate.

 

The following table presents loans by class modified as TDRs that occurred during the three and nine month period ending September 30, 2012 (Dollars In Thousands):

 

  Loans Modified as a TDR for the Three
Months Ended September 30, 2012
  Loans Modified as a TDR for the Nine Months
Ended September 30, 2012
 
Troubled Debt Restructurings Number of
Loans
  Recorded
Investment
(as of Period
End)
  Increase
/(Decrease) in the
Allowance
(as of Period
End)
  Number of
Loans
  Recorded
Investment
(as of Period
End)
  Increase
/(Decrease)  in the
Allowance
(as of Period
End)
 
Residential Owner Occupied  2  $221  $(11)  7  $778  $(5)
Residential Non Owner Occupied  1   34   -   2   116   - 
CRE Owner Occupied  3   565   -   5   1,461   - 
CRE Non Owner Occupied  1   217   (6)  1   217   (6)
Agriculture Land  1   127   -   2   439   (7)
Other CRE  -   -   -   1   61   (2)
Commercial / Industrial  2   34   -   2   34   (1)
Home Equity / Improvement  -   -   -   -   -   - 
Total  10  $1,198  $(17)  20  $3,106  $(21)

 

The TDRs described above decreased the allowance for loan losses by $17,000 for the quarter ended September 30, 2012, after $64,000 of charge-offs during the quarter ended September 30, 2012. During the nine months ended September 30, 2012, the TDRs described above decreased the allowance for loan losses by $21,000 after $1.5 million of charge-offs.

 

The following table presents loans by class modified as TDRs that occurred during the period ending September 30, 2011 (Dollars In Thousands):

  

  Loans Modified as a TDR for the Three Months
Ended September 30, 2011
  Loans Modified as a TDR for the Nine Months
Ended September 30, 2011
 
Troubled Debt Restructurings Number of
Loans
  Recorded
Investment
(as of Period
End)
  Increase
/(Decrease) in the
Allowance
(as of Period
End)
  Number of
Loans
  Recorded
Investment
(as of Period
End)
  Increase in
the
Allowance
(as of Period
End)
 
Residential Owner Occupied  1  $13  $-   2  $29  $- 
CRE Owner Occupied  2   553   -   3   698   434 
CRE Non Owner Occupied  3   3,433   240   4   5,148   1,397 
Home Equity / Improvement  1   23   (7)  1   23   - 
Total  7  $4,022  $233   10  $5,898  $1,831 
 
 The TDRs described above increased the allowance for loan losses by $233,000 and $1.8 million for the three and nine months ending September 30, 2011, and resulted in $78,000 of charge offs during the three and nine months ending September 30, 2011.

 

There were five loans that defaulted during 2012 which had been modified within one year of the default date. A default for purposes of this disclosure is a TDR loan in which the borrower is 90 days past due. The recorded investment on these five loans was $1.7 million at September 30, 2012. There was no allowance for loan loss impact as a result of these defaults as they were already classified as collateral dependent and written down according to the fair value of their respective collateral.

 

The terms of certain other loans were modified during the period ending September 30, 2012 that did not meet the definition of a TDR. The modification of these loans involved a modification of the terms of a loan to borrowers who were not experiencing financial difficulties. A total of 256 loans were modified under this definition during the nine month period ended September 30, 2012.

 

In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed in an internal loan committee meeting.

 

Credit Quality Indicators

 

Loans are categorized into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are analyzed individually by classifying the loans as to credit risk. This analysis includes all non-homogeneous loans, such as commercial and commercial real estate loans and certain homogenous mortgage, home equity and consumer loans. This analysis is performed on a quarterly basis. First Defiance uses the following definitions for risk ratings:

 

Special Mention. Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.

 

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

 

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

 

Not Graded. Loans classified as not graded are generally smaller balance residential real estate, home equity and consumer installment loans which are originated primarily by using an automated underwriting system. These loans are monitored based on their delinquency status and are evaluated individually only if they are seriously delinquent.

 

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans. As of September 30, 2012, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: (In Thousands)

 

Category Pass  Special
Mention
  Substandard  Doubtful  Not
Graded
  Total 
Residential Owner Occupied $4,096  $43  $4,495   -  $125,863  $134,497 
Residential Non Owner Occupied  56,705   2,304   10,675   -   6447   76,131 
Total residential real estate  60,801   2,347   15,170   -   132,310   210,628 
Construction  9,484   -   -   -   7,098   16,582 
Multi Family  115,662   927   2,469   -   1,041   120,099 
CRE Owner Occupied  292,529   9,875   18,489   -   2,516   323,409 
CRE Non Owner Occupied  208,354   3,654   28,839   -   114   240,961 
Agriculture Land  69,543   1,260   1,551   -   -   72,354 
Other CRE  29,458   497   6,949   -   926   37,830 
Total Commercial Real Estate  599,884   15,286   55,828   -   3,556   674,554 
Commercial Working Capital  150,303   4,891   4,377   -   -   159,571 
Commercial Other  191,707   6,278   9,238   -   -   207,223 
Total Commercial  342,010   11,169   13,615   -   -   366,794 
Consumer  -   -   63   -   16,727   16,790 
Home Equity/Improvement  -   -   898   -   111,167   112,065 
Total $1,127,841  $29,729  $88,043   -  $271,899  $1,517,512 
 
As of December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: (In Thousands)
 
Category Pass  Special
Mention
  Substandard  Doubtful  Not
Graded
  Total 
Residential Owner Occupied $5,496  $205  $4,383  $-  $124,720  $134,804 
Residential Non Owner Occupied  48,653   2,965   8,408   -   9,231   69,257 
Total residential real estate  54,149   3,170   12,791   -   133,951   204,061 
Construction  13,417   -   127   -   4,744   18,288 
Multi Family  117,699   3,519   4,186   -   1,111   126,515 
CRE Owner Occupied  256,861   12,058   26,323   -   84   295,326 
CRE Non Owner Occupied  210,113   5,390   33,656   -   152   249,311 
Agriculture Land  66,484   1,723   2,740   -   -   70,947 
Other CRE  21,616   2,687   10,661   -   1,141   36,105 
Total Commercial Real Estate  555,074   21,858   73,380   -   1,377   651,689 
Commercial Working Capital  125,149   6,125   6,501   -   -   137,775 
Commercial Other  182,964   10,328   19,165   -   -   212,457 
Total Commercial  308,113   16,453   25,666   -   -   350,232 
Consumer  -   -   63   10   18,837   18,910 
Home Equity/Improvement  -   -   1,734   -   120,928   122,662 
Total $1,048,452  $45,000  $117,947  $10  $280,948  $1,492,357