XML 36 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2012
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

At September 30, 2012 and December 31, 2011, loans are summarized as follows (in thousands):

September 30, December 31,
2012 2011
Commercial real estate-mortgage:
Owner-occupied $ 61,229 $ 62,999
All other 65,501 63,058
Consumer real estate-mortgage 71,050 70,543
Construction and land development 33,612 31,031
Commercial and industrial 40,012 37,458
Consumer and other 2,416 2,676
Total loans 273,820 267,765
Less: Allowance for loan losses (5,280 ) (7,400 )
Loans, net $ 268,540 $ 260,365
Schedule Of Allowance For Loan Losses For Impaired and Performing Loans Receivable [Table Text Block]

The composition of loans by loan classification for impaired and performing loan status at September 30, 2012 and December 31, 2011, is summarized in the tables below (amounts in thousands):

September 30, 2012 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Mortgage Mortgage Development Industrial and Other Total
Performing loans $ 114,969 $ 68,533 $ 32,660 $ 37,027 $ 2,416 $ 255,605
Impaired loans 11,761 2,517 952 2,985 - 18,215
Total $ 126,730 $ 71,050 $ 33,612 $ 40,012 $ 2,416 $ 273,820

December 31, 2011 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Mortgage Mortgage Development Industrial and Other Total
Performing loans $ 112,064 $ 64,026 $ 29,323 $ 34,259 $ 2,676 $ 242,348
Impaired loans 13,993 6,517 1,708 3,199 - 25,417
Total $ 126,057 $ 70,543 $ 31,031 $ 37,458 $ 2,676 $ 267,765
Schedule Of Impaired and Performing Loans Receivable [Table Text Block]

The following tables show the allowance for loan losses allocation by loan classification for impaired and performing loans as of September 30, 2012 and December 31, 2011 (amounts in thousands):

September 30, 2012 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Allowance related to: Mortgage Mortgage Development Industrial and Other Total
Performing loans $ 919 $ 863 $ 319 $ - $ 9 $ 2,110
Impaired loans 2,193 324 446 207 - 3,170
Total $ 3,112 $ 1,187 $ 765 $ 207 $ 9 $ 5,280

December 31, 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 $ 952 $ 1,264 $ 174 $ 18 $ 16 $ 2,424
Impaired loans 2,605 1,254 653 464 - 4,976
Total $ 3,557 $ 2,518 $ 827 $ 482 $ 16 $ 7,400
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The following tables detail the changes in the allowance for loan losses for the nine month period ending Septembere 30, 2012 and year ending December 31, 2011, by loan classification (amounts in thousands):

September 30, 2012 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Mortgage Mortgage Development Industrial and Other Total
Beginning balance $ 3,557 $ 2,518 $ 827 $ 482 $ 16 $ 7,400
Charged-off loans (951 ) (811 ) (732 ) (72 ) (18 ) (2,584 )
Recovery of charge-offs 66 26 140 121 11 364
Provision for loan losses 440 (546 ) 530 (324 ) - 100
Ending balance $ 3,112 $ 1,187 $ 765 $ 207 $ 9 $ 5,280

December 31, 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 (1,238 ) (1,613 ) (232 ) (56 ) (29 ) (3,148 )
Recovery of charge-offs 259 65 532 94 21 971
Provision for loan losses 2,743 955 (2,711 ) (501 ) (41 ) 445
Ending balance $ 3,557 $ 2,518 $ 827 $ 482 $ 16 $ 7,400
Financing Receivable Credit Quality Indicators [Table Text Block]

The following tables outline the amount of each loan classification and the amount categorized into each risk rating as of September 30, 2012 and December 31, 2011 (amounts in thousands):

September 30, 2012 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Mortgage Mortgage Development Industrial and Other Total
Pass $ 108,433 $ 57,659 $ 29,147 $ 36,134 $ 2,261 $ 233,634
Special mention 5,961 7,003 2,820 710 149 16,643
Substandard 575 3,871 693 183 6 5,328
Substandard-impaired 11,761 2,517 952 2,985 - 18,215
$ 126,730 $ 71,050 $ 33,612 $ 40,012 $ 2,416 $ 273,820

December 31, 2011 Commercial Consumer Construction Commercial
Real Estate- Real Estate- and Land and Consumer
Mortgage Mortgage Development Industrial and Other Total
Pass $ 101,161 $ 55,160 $ 27,207 $ 31,426 $ 2,648 $ 217,602
Special mention 9,805 5,122 804 2,620 7 18,358
Substandard 1,098 3,744 1,312 213 21 6,388
Substandard-impaired 11,493 6,517 1,708 3,199 - 22,917
Doubtful

2,500

- - -

-

2,500

$ 126,057 $ 70,543 $ 31,031 $ 37,458 $ 2,676 $ 267,765
Impaired Financing Receivables [Table Text Block]

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 September 30, 2012 and December 31, 2011 (in thousands):

For the quarter ended
At September 30, 2012 September 30, 2012
Unpaid Average Interest
Recorded Principal Related Recorded Income
Investment Balance Allowance Investment Recognized
Impaired loans without a valuation allowance:
Commercial real estate – mortgage $ 5,565 $ 5,595 $ - $ 4,627 $ 103
Consumer real estate – mortgage 1,764 3,596 - 1,490 66
Construction and land development 246 253 - 505 4
Commercial and industrial 2,224 2,251 - 2,422 19
Total $ 9,799 $ 11,695 $ - $ 9,044 $ 192
Impaired loans with a valuation allowance:
Commercial real estate – mortgage $ 6,196 $ 7,645 $ 2,193 $ 7,574 $ 75
Consumer real estate – mortgage 753 753 324 3,817 8
Construction and land development 706 706 446 686 13
Commercial and industrial 761 761 207 565 27
Total $ 8,416 $ 9,865 $ 3,170 $ 12,642 $ 123
Total impaired loans $ 18,215 $ 21,560 $ 3,170 $ 21,686 $ 315


 

For the year ended
At December 31, 2011 December 31, 2011
Unpaid Average Interest
Recorded Principal Related Recorded Income
Investment Balance Allowance Investment Recognized
Impaired loans without a valuation allowance:
Commercial real estate – mortgage $ 4,354 $ 4,354 $ - $ 5,378 $ 330
Consumer real estate – mortgage 322 322 - 3,589 21
Construction and land development 829 1,023 - 1,099 59
Commercial and industrial 2,691 2,691 - 1,207 165
Total $ 8,196 $ 8,390 $ - $ 11,273 $ 575
Impaired loans with a valuation allowance:
Commercial real estate – mortgage $ 9,639 $ 9,694 $ 2,605 $ 5,912 $ 645
Consumer real estate – mortgage 6,195 6,257 1,254 5,333 294
Construction and land development 879 879 653 294 62
Commercial and industrial 508 508 464 784 65
Total $ 17,221 $ 17,338 $ 4,976 $ 12,323 $ 1,066
Total impaired loans $ 25,417 $ 25,728 $ 4,976 $ 23,596 $ 1,641
Past Due Financing Receivables [Table Text Block]

The following tables present an aged analysis of past due loans as of September 30, 2012 and December 31, 2011 (dollars in thousands):

September 30, 2012 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-mortgage:
Owner-occupied $ 1,026 $ - $ 2,438 $ 3,464 $ 57,765 $ 61,229
All other 1,081 - 2,178 3,259 62,242 65,501
Consumer real estate-mortgage 1,075 - 737 1,812 69,238 71,050
Construction and land development 250 - 3 253 33,359 33,612
Commercial and industrial 243 - 2,614 2,857 37,155 40,012
Consumer and other 144 - 1 145 2,271 2,416
Total $ 3,819 $ - $ 7,971 $ 11,790 $ 262,030 $ 273,820

December 31, 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-mortgage:
Owner-occupied $ 4,791 $ - $ 63 $ 4,854 $ 58,145 $ 62,999
All other 497 - 2,500 2,997 60,061 63,058
Consumer real estate-mortgage 1,163 - 3,641 4,804 65,739 70,543
Construction and land development 103 - 1,622 1,725 29,306 31,031
Commercial and industrial 1,578 - 42 1,620 35,838 37,458
Consumer and other 26 - 14 40 2,636 2,676
Total $ 8,158 $ - $ 7,882 $ 16,040 $ 251,725 $ 267,765
Troubled Debt Restructurings on Financing Receivables [Table Text Block]

The following table presents a summary of loans that were modified as troubled debt restructurings during the nine month period ending September 30, 2012 (amounts in thousands):

Pre-Modification Post-Modification
Outstanding Outstanding
Recorded Recorded
Number of Contracts Investment Investment
Commercial real estate-mortgage 2 $ 4,233 $ 4,233
Consumer real estate-mortgage 1 65 65
Construction and land development 3 1,178 1,178
Commercial and industrial 4 2,408 2,408