XML 82 R27.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS RECEIVABLE AND ALLOWANCE FOR LOAN LOSSES (Tables)
 6 Months Ended
Jun. 30, 2012
Notes to Financial Statements  
Loans Receivable

 

The composition of loans, categorized by the type of the loan, is as follows:

   June 30, 2012   December 31, 2011 
           
Commercial, industrial, and municipal  $137,827   $127,192 
Commercial real estate mortgage   179,186    184,360 
Commercial construction and development   21,337    20,078 
Residential real estate mortgage   98,025    78,114 
Residential construction and development   13,084    13,419 
Residential real estate home equity   23,607    23,193 
Consumer and individual   5,566    3,732 
           
Subtotals – Gross loans   478,632    450,088 
Loans in process of disbursement   (4,867)   (4,787)
           
Subtotals – Disbursed loans   473,765    445,301 
Net deferred loan costs   213    197 
Allowance for loan losses   (7,648)   (7,941)
           
Net loans receivable  $466,330   $437,557 
Summary of Impaired Loans Receivable at Period End

 

The following is a summary of information pertaining to impaired loans at period-end: 

 

   June 30, 2012   December 31, 2011 
           
Impaired loans without a valuation allowance  $7,425   $5,474 
Impaired loans with a valuation allowance   9,150    11,745 
           
Total impaired loans before valuation allowances   16,575    17,219 
Valuation allowance related to impaired loans   2,570    3,178 
           
Net impaired loans  $14,005   $14,041 

 
Loans Receivable Allowance for Loan Losses Activity

 

Activity in the allowance for loans losses during the six months ended June 30, 2012 follows:

 

Allowance for loan losses:   Commercial    Commercial Real Estate    

Residential

Real Estate

    Consumer    Unallocated    Total 
                               
Beginning Balance  $3,406   $3,175   $1,242   $118   $—   $7,941 
Provision   (390)   (15)   717    13    —    325 
Recoveries   6    3    2    2    —    13 
Charge offs   (105)   (115)   (388)   (23)   —    (631)
                               
Ending balance  $2,917   $3,048   $1,573   $110   $—   $7,648 
Individually evaluated for impairment  $1,244   $815   $495   $16   $—   $2,570 
Collectively evaluated for impairment  $1,673   $2,233   $1,078   $94   $—   $5,078 
                               
Loans receivable (gross):                              
                               
Individually evaluated for impairment  $5,770   $8,216   $2,518   $71   $—   $16,575 
Collectively evaluated for impairment  $132,057   $192,307   $132,198   $5,495   $—   $462,057 

 

 Activity in the allowance for loans losses during the six months ended June 30, 2011, follows: 
  
Allowance for loan losses:  Commercial   Commercial Real Estate   Residential Real Estate   Consumer   Unallocated   Total 
                               
Beginning Balance  $3,862   $3,674   $211   $213   $—   $7,960 
Provision   579    (653)   932    (68)   —    790 
Recoveries   139    6    —    5    —    150 
Charge offs   (766)   (132)   (102)   (83)   —    (1,083)
                               
Ending balance  $3,814   $2,895   $1,041   $67   $—   $7,817 
Individually evaluated for impairment  $1,943   $882   $542   $20   $—   $3,387 
Collectively evaluated for impairment  $1,871   $2,013   $499   $47   $—   $4,430 
                               
Loans receivable (gross):                              
                               
Individually evaluated for impairment  $7,338   $7,688   $2,163   $78   $—   $17,267 
Collectively evaluated for impairment  $123,409   $192,238   $111,323   $3,667   $—   $430,637 

 
Loans Receivable Commercial Credit Exposure

 

The commercial credit exposure based on internally assigned credit grade at June 30, 2012, follows:

 

   Commercial   Commercial Real Estate  Construction & Development   Agricultural   Government   Total 
                               
High quality (risk rating 1)  $44   $—   $—   $—   $—   $44 
Minimal risk (2)   14,800    22,022    155    523    1,644    39,144 
Average risk (3)   64,681    99,031    14,762    1,975    12,343    192,792 
Acceptable risk (4)   27,403    40,870    2,368    347    —    70,988 
Watch risk (5)   7,616    7,940    1,875    —    —    17,431 
Substandard risk (6)   681    1,736    1,548    —    —    3,965 
Impaired loans (7)   5,742    7,587    629    28    —    13,986 
                               
Total  $120,967   $179,186   $21,337   $2,873   $13,987   $338,350 

 

 The commercial credit exposure based on internally assigned credit grade at December 31, 2011, follows: 
  
   Commercial   Commercial
 Real Estate		   Construction & Development   Agricultural   Government   Total 
                               
High quality (risk rating 1)  $65   $—   $—   $—   $—   $65 
Minimal risk (2)   10,404    21,922    205    534    1,660    34,725 
Average risk (3)   54,387    103,614    12,981    1,088    6,153    178,223 
Acceptable risk (4)   38,381    42,435    2,401    307    —    83,524 
Watch risk (5)   7,054    7,972    2,903    —    —    17,929 
Substandard risk (6)   675    1,005    937    —    —    2,617 
Impaired loans (7)   6,456    7,412    651    28    —    14,547 
                               
Total  $117,422   $184,360   $20,078   $1,957   $7,813   $331,630 

 
Loans Receivable Consumer Credit Exposure

 

The consumer credit exposure based on payment activity at June 30, 2012, follows:

 

    Residential-   Residential-   Construction and         
    Prime   HELOC   Development   Consumer   Total 
                           
Performing   $96,026   $23,410   $13,006   $5,509   $137,951 
Nonperforming    1,999    197    78    57    2,331 
                           
Total   $98,025   $23,607   $13,084   $5,566   $140,282 
                           

 

The consumer credit exposure based on payment activity at December 31, 2011, follows:       
       
     Residential-    Residential-    Construction and           
     Prime    HELOC    Development    Consumer    Total 
                           
Performing   $76,474   $23,034   $13,341   $3,677   $116,526 
Nonperforming    1,640    159    78    55    1,932 
                           
Total   $78,114   $23,193   $13,419   $3,732   $118,458 
                           

  
Loans Receivable Payment Age Analysis

 

The payment age analysis of loans receivable disbursed at June 30, 2012, follows:

 

   30-59   60-89   90+   Total       Total   90+ and 
Loan Class  Days   Days   Days   Past Due   Current   Loans   Accruing 
                                    
Commercial:                                   
                                    
Commercial and industrial  $1,215   $67   $1,105   $2,387   $118,580   $120,967   $— 
Agricultural   —    28    —    28    2,845    2,873    — 
Government   —    —    —    —    13,987    13,987    — 
                                    
Commercial real estate:                                   
                                    
Commercial real estate   564    —    1,117    1,681    177,505    179,186    — 
Commercial construction and development   3    —    127    130    18,549    18,679    — 
                                    
Residential real estate:                                   
                                    
Residential – Prime   274    425    1,198    1,897    96,128    98,025    — 
Residential – HELOC   79    59    113    251    23,356    23,607    — 
Residential – construction and development   48    —    78    126    10,749    10,875    — 
                                    
Consumer   5    1    56    62    5,504    5,566    — 
                                    
Total  $2,188   $580   $3,794   $6,562   $467,203   $473,765   $— 

 

 The payment age analysis of loans receivable disbursed at December 31, 2011, follows: 
                             
   30-59   60-89   90+   Total       Total   90+ and 
Loan Class  Days   Days   Days   Past Due   Current   Loans   Accruing 
                                    
Commercial:                                   
                                    
Commercial and industrial  $670   $25   $2,041   $2,736   $114,686   $117,422   $— 
Agricultural   —    —    —    —    1,957    1,957    — 
Government   —    —    —    —    7,813    7,813    — 
                                    
Commercial real estate:                                   
                                    
Commercial real estate   542    —    1,229    1,771    182,589    184,360    — 
Commercial construction and development   —    —    145    145    17,195    17,340    — 
                                    
Residential real estate:                                   
                                    
Residential – prime   1,127    173    1,144    2,444    75,670    78,114    — 
Residential – HELOC   255    5    129    389    22,804    23,193    — 
Residential – construction and development   —    35    77    112    11,258    11,370    — 
                                    
Consumer   11    —    54    65    3,667    3,732    — 
                                    
Total  $2,605   $238   $4,819   $7,662   $437,639   $445,301   $— 

 
Loans Receivable Impairments, by Loan Class

 

Impaired loans as of June 30, 2012, and during the six months then ended, by loan class, follows:

 

   Unpaid           Average   Interest 
   Principal   Related   Recorded   Recorded   Income 
   Balance   Allowance   Investment   Investment   Recognized 
                          
With no related allowance recorded:                         
                          
Commercial & industrial  $2,127   $—   $2,127   $1,867   $38 
Commercial real estate   4,457    —    4,457    4,082    130 
Commercial construction & development   127    —    127    64    — 
Residential – prime   679    —    679    421    5 
Residential – HELOC   35    —    35    18    2 
                          
With an allowance recorded:                         
                          
Commercial & industrial  $3,615   $1,217   $2,398   $2,807   $28 
Commercial real estate   3,130    602    2,528    2,770    47 
Commercial construction & development   502    213    289    375    14 
Agricultural   28    27    1    1    — 
Residential – prime   1,498    326    1,172    1,377    3 
Residential – HELOC   208    128    80    109    — 
Residential construction & development   98    41    57    83    1 
Consumer   71    16    55    55    1 
                          
Totals:                         
                          
Commercial & industrial  $5,742    1,217   $4,525   $4,674   $66 
Commercial real estate   7,587    602    6,985    6,852    177 
Commercial construction & development   629    213    416    439    14 
Agricultural   28    27    1    1    — 
Residential – prime   2,177    326    1,851    1,798    8 
Residential – HELOC   243    128    115    127    2 
Residential construction & development   98    41    57    83    1 
Consumer   71    16    55    55    1 

 

 

The impaired loans at December 31, 2011, and during the year then ended, by loan class, follows:

 

   Unpaid           Average   Interest 
   Principal   Related   Recorded   Recorded   Income 
   Balance   Allowance   Investment   Investment   Recognized 
                          
With no related allowance recorded:                         
                          
Commercial and industrial  $1,606   $—   $1,606   $2,409   $51 
Commercial real estate   3,706    —    3,706    4,515    204 
Commercial construction and development   —    —    —    120    — 
Agricultural   —    —    —    150    — 
Residential – Prime   162    —    162    396    1 
Residential – HELOC   —    —    —    23    — 
Residential construction and development   —    —    —    12    — 
Consumer   —    —    —    11    — 
                          
With an allowance recorded:                         
                          
Commercial and industrial  $4,850   $1,635   $3,215   $2,050   $93 
Commercial real estate   3,706    694    3,012    1,637    154 
Commercial construction and development   651    191    460    386    23 
Agricultural   28    28    —    5    2 
Residential – Prime   2,029    448    1,581    1,041    53 
Residential – HELOC   268    131    137    99    9 
Residential construction and development   144    36    108    74    5 
Consumer   69    15    54    37    2 
                          
Totals:                         
                          
Commercial and industrial  $6,456   $1,635   $4,821   $4,459   $144 
Commercial real estate   7,412    694    6,718    6,152    358 
Commercial construction and development   651    191    460    506    23 
Agricultural   28    28    —    155    2 
Residential – Prime   2,191    448    1,743    1,437    54 
Residential – HELOC   268    131    137    122    9 
Residential construction and development   144    36    108    86    5 
Consumer   69    15    54    48    2 

 
Loans Receivable Loans on Non Accrual Status at Period End

 

Loans on nonaccrual status at period-end, follows:

 

   June 30,
2012		   December 31,
2011		 
           
Commercial:          
           
       Commercial and industrial  $3,863   $4,309 
           
Commercial real estate:          
           
       Commercial real estate   1,783    1,585 
       Commercial construction and development   130    148 
           
Residential real estate:          
           
       Residential – prime   1,999    1,640 
       Residential – HELOC   197    159 
       Residential construction and development   78    78 
           
Consumer   57    55 
           
Total  $8,107   $7,974 

 
Loans Receivable Troubled Debt Restructuring as of June 30, 2012

The following table presents information concerning modifications of troubled debt made during the quarter ended June 30, 2012:

 

As of June 30, 2012 ($000s)  Number of contracts   Pre-modification outstanding recorded investment   Post-modification outstanding recorded investment at period-end  
                  
Commercial real estate   1   $148    $ 144  

 

The following table presents information concerning modifications of troubled debt made during the six months ended June 30, 2012: 

 

As of June 30, 2012 ($000s)  Number of contracts   Pre-modification outstanding recorded investment   Post-modification outstanding recorded investment at period-end 
             
Commercial and industrial   3   $180   $173 
Commercial real estate   2   $527   $516 

 

The following table presents information concerning modifications of troubled debt made during the quarter ended June 30, 2011:

  

As of June 30, 2011 ($000s)   Number of contracts   Pre-modification outstanding recorded investment    Post-modification outstanding recorded investment at period-end 
             
Commercial and industrial   5   $1,132   $1,132 
Commercial real estate   6   $4,282   $4,282 
Commercial construction and development   1   $74   $74 

 

The following table presents information concerning modifications of troubled debt made during the six months ended June 30, 2011: 

  

As of June 30, 2011 ($000s)   Number of contracts   Pre-modification outstanding recorded investment   Post-modification outstanding recorded investment at period-end 
             
Commercial and industrial   6   $1,157   $1,123 
Commercial real estate   6   $4,282   $4,274 
Commercial construction and development   1   $74   $73 

  

The following table outlines past troubled debt restructurings that subsequently defaulted within twelve months of the last restructuring date. For purposes of this table, default is defined as 90 days or more past due on restructured payments.

 

Default during the quarter and six months ended  Number of   Recorded 
June 30, 2012 ($000s)  contracts   investment 
           
Commercial and industrial  1   $        23