XML 22 R10.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2011
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note 4. Loans and Allowance for Loan Losses

At June 30, 2011 and December 31, 2010, loans are summarized as follows (in thousands):

   
June 30,
   
December 31,
 
   
2011
   
2010
 
Commercial real estate-mortgage:
           
    Owner-occupied
  $ 63,801     $ 64,971  
    All other
    62,060       64,060  
Consumer real estate-mortgage
    68,030       71,878  
Construction and land development
    29,637       29,848  
Commercial and industrial
    43,673       51,160  
Consumer and other
    2,970       3,330  
Total loans
    270,171       285,247  
Less: Allowance for loan losses
    (6,814 )     (9,132 )
                 
Loans, net
  $ 263,357     $ 276,115  
 
The composition of loans by primary loan classification as well as impaired and performing loan status at June 30, 2011 and December 31, 2010 is summarized in the tables below (dollar amounts in thousands):

June 30, 2011
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Performing loans
  $ 114,475     $ 59,008     $ 28,262     $ 41,952     $ 2,970     $ 246,667  
Impaired loans
    11,386       9,022       1,375       1,721       -       23,504  
Total
  $ 125,861     $ 68,030     $ 29,637     $ 43,673     $ 2,970     $ 270,171  
 
December 31, 2010
 
Commercial
   
Consumer
   
Construction
   
Commercial
                 
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
         
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Performing loans
  $ 119,084     $ 61,455     $ 27,774     $ 50,492     $ 3,279     $ 262,084  
Impaired loans
    9,947       10,423       2,074       668       51       23,163  
Total
  $ 129,031     $ 71,878     $ 29,848     $ 51,160     $ 3,330     $ 285,247  

The following tables show the allowance allocation by loan classification for impaired and performing loans as of June 30, 2011 and December 31, 2010 (dollar amounts in thousands):

June 30, 2011
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
Allowance related to:
 
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Performing loans
  $ 1,983     $ 1,079     $ 559     $ 678     $ 62     $ 4,361  
Impaired loans
    1,192       851       -       410       -       2,453  
Total
  $ 3,175     $ 1,930     $ 559     $ 1,088     $ 62     $ 6,814  
 
December 31, 2010
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
Allowance related to:
 
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Performing loans
  $ 887     $ 691     $ 3,178     $ 588     $ 48     $ 5,392  
Impaired loans
    906       2,420       60       337       17       3,740  
Total
  $ 1,793     $ 3,111     $ 3,238     $ 925     $ 65     $ 9,132  
 
The following tables detail the changes in the allowance for loan losses for the six month period ending June 30, 2011 and year ending December 31, 2010 by loan classification (dollars in thousands):

June 30, 2011
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Beginning balance
  $ 1,793     $ 3,111     $ 3,238     $ 925     $ 65     $ 9,132  
   Charged-off loans
    (1,188 )     (1,429 )     (60 )     (21 )     (9 )     (2,707 )
   Recovery of charge-offs
    240       12       24       70       13       359  
   Provision for loan losses
    2,330       236       (2,643 )     114       (7 )     30  
Ending balance
  $ 3,175     $ 1,930     $ 559     $ 1,088     $ 62     $ 6,814  
 
December 31, 2010
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
And
   
Consumer
       
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Beginning balance
  $ 1,189     $ 719     $ 3,179     $ 786     $ 32     $ 5,905  
   Charged-off loans
    (2,309 )     (562 )     (1,260 )     (443 )     (114 )     (4,688 )
   Recovery of charge-offs
    213       54       19       282       56       624  
   Provision for loan losses
    2,700       2,900       1,300       300       91       7,291  
Ending balance
  $ 1,793     $ 3,111     $ 3,238     $ 925     $ 65     $ 9,132  

Credit quality indicators:

Federal regulations require us to review and classify our assets on a regular basis. There are three classifications for problem assets: substandard, doubtful, and loss. “Substandard assets” must have one or more defined weaknesses and are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. “Doubtful assets” have the weaknesses of substandard assets with the additional characteristic that the weaknesses make collection or liquidation in full on the basis of currently existing facts, conditions and values questionable, and there is a high possibility of loss. An asset classified “loss” is considered uncollectible and of such little value that continuance as an asset of the institution is not warranted. The regulations also provide for a “special mention” category, described as assets which do not currently expose an institution to a sufficient degree of risk to warrant classification but do possess credit deficiencies or potential weaknesses deserving close attention. When we classify an asset as substandard or doubtful, we may establish a specific allowance for loan losses.
 

The following table outlines the amount of each loan classification  and the amount categorized into each risk rating as of June 30, 2011 and December 31, 2010 (amounts in thousands):


June 30, 2011
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Pass
  $ 101,708     $ 51,008     $ 25,489     $ 36,040     $ 2,893     $ 223,138  
Special mention
    11,627       3,555       1,825       5,603       27       22,637  
Substandard
    1,140       4,445       948       309       50       6,892  
Substandard-impaired
    8,852       9,022       1,375       1,721       -       20,970  
Doubtful
    2,534       -       -       -       -       2,534  
    $ 125,861     $ 68,030     $ 29,637     $ 43,673     $ 2,970     $ 270,171  


December 31, 2010
 
Commercial
   
Consumer
   
Construction
   
Commercial
             
   
Real Estate-
   
Real Estate-
   
and Land
   
and
   
Consumer
       
   
Mortgage
   
Mortgage
   
Development
   
Industrial
   
and Other
   
Total
 
Pass
  $ 97,692     $ 49,974     $ 24,401     $ 41,963     $ 3,215     $ 217,245  
Special mention
    19,289       3,786       2,121       7,405       54       32,655  
Substandard
    2,103       7,695       1,252       1,124       10       12,184  
Substandard-impaired
    9,947       10,423       2,074       668       51       23,163  
    $ 129,031     $ 71,878     $ 29,848     $ 51,160     $ 3,330     $ 285,247  
 
After the Bank’s independent loan review department completes the loan grade assignment, a loan impairment analysis is performed on loans graded substandard or worse. The following tables present summary information pertaining to impaired loans by loan classification as of June 30, 2011 and December 31, 2010 (in thousands):
 
June 30, 2011
 
Unpaid
         
Average
 
   
Principal
   
Related
   
Recorded
 
   
Balance
   
Allowance
   
Investment
 
Impaired loans with no recorded allowance
                 
    Commercial real estate – mortgage
  $ 5,411     $ -     $ 3,591  
    Consumer real estate – mortgage
    5,380       -       4,612  
    Construction and land development
    1,375       -       1,056  
    Commercial and industrial
    1,180       -       938  
    Consumer and other
    -       -       -  
Total
  $ 13,346     $ -     $ 10,197  

Impaired loans with a recorded allowance
                 
    Commercial real estate – mortgage
  $ 5,975     $ 1,192     $ 6,001  
    Consumer real estate – mortgage
    3,642       851       6,286  
    Construction and land development
    -       -       365  
    Commercial and industrial
    541       410       604  
    Consumer and other
    -       -       155  
Total
  $ 10,158     $ 2,453     $ 13,411  
                         
Total impaired loans
  $ 23,504     $ 2,453     $ 23,608  
 

December 31, 2010
 
Unpaid
         
Average
 
   
Principal
   
Related
   
Recorded
 
   
Balance
   
Allowance
   
Investment
 
Impaired loans with no recorded allowance
                 
    Commercial real estate – mortgage
  $ 1,663     $ -     $ 2,747  
    Consumer real estate – mortgage
    998       -       776  
    Construction and land development
    1,793       -       1,526  
    Commercial and industrial
    70       -       782  
    Consumer and other
    2       -       1  
Total
  $ 4,526     $ -     $ 5,832  

Impaired loans with a recorded allowance
                 
    Commercial real estate – mortgage
  $ 8,284     $ 906     $ 8,494  
    Consumer real estate – mortgage
    9,425       2,420       8,968  
    Construction and land development
    281       60       2,674  
    Commercial and industrial
    598       337       1,060  
    Consumer and other
    49       17       178  
Total
  $ 18,637     $ 3,740     $ 21,374  
                         
Total impaired loans
  $ 23,163     $ 3,740     $ 27,206  
 
Interest income recognized on impaired loans was approximately $643,000 and $943,000 for the six month ending June 30, 2011 and the year ending December 31, 2010, respectively.  There was no interest income recognized on a cash basis on impaired loans during these periods.

Impaired loans also include loans that the Bank may elect to formally restructure due to the weakening credit status of a borrower such that the restructuring may facilitate a repayment plan that minimizes the potential losses, if any, that the Bank may have to otherwise incur.   These loans are classified as impaired loans.  At June 30, 2011 and December 31, 2010, there were approximately $1.8 million and $948 thousand, respectively, of accruing restructured loans that remain in a performing status.

The following tables present an aged analysis of past due loans as of June 30, 2011 and December 31, 2010 (dollars in thousands):

June 30, 2011
 
30-89 Days
   
Past Due 90
                         
   
Past Due and
   
Days or More
         
Total
   
Current
   
Total
 
   
Accruing
   
and Accruing
   
Nonaccrual
   
Past Due
   
Loans
   
Loans
 
Commercial real estate:
 
 
                               
     Owner-occupied
  $ 567     $ -     $ 2,727     $ 3,394     $ 60,507     $ 63,801  
     All other
    147       -       843       990       61,070       62,060  
Consumer real estate-mortgage
    1,010       -       3,122       4,132       63,898       68,030  
Construction and land development
    140       -       428       568       29,069       29,637  
Commercial and industrial
    170       -       76       141       43,532       43,673  
Consumer and other
    12       -       37       49       2,921       2,970  
Total
  $ 2,046     $ -     $ 7,233     $ 9,174     $ 260,997     $ 270,171  

December 31, 2010
 
30-89 Days
   
Past Due 90
                         
   
Past Due and
   
Days or More
         
Total
   
Current
   
Total
 
   
Accruing
   
and Accruing
   
Nonaccrual
   
Past Due
   
Loans
   
Loans
 
Commercial real estate:
 
 
                               
     Owner-occupied
  $ 985     $ -     $ 618     $ 1,603     $ 63,368     $ 64,971  
     All other
    203       -       7,808       8,011       56,049       64,060  
Consumer real estate-mortgage
    631       -       5,114       5,745       66,133       71,878  
Construction and land development
    317       -       -       317       29,531       29,848  
Commercial and industrial
    116       -       75       191       50,969       51,160  
Consumer and other
    54       -       18       72       3,258       3,330  
Total
  $ 2,306     $ -     $ 13,633     $ 15,939     $ 269,308     $ 285,247