XML 25 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans, net and allowance for loan losses
3 Months Ended
Mar. 31, 2012
Loans, net and allowance for loan losses [Abstract]  
Loans, net and allowance for loan losses
4.  Loans, net and allowance for loan losses:

The major classifications of loans outstanding, net of deferred loan origination fees and costs at March 31, 2012 and December 31, 2011 are summarized as follows. Net deferred loan costs were $568 at March 31, 2012, and $563 at December 31, 2011.

   
March 31, 2012
  
December 31, 2011
 
Commercial
 $172,807  $160,828 
Real estate:
        
Commercial
  149,379   145,554 
Residential
  116,810   118,125 
Consumer
  20,227   20,596 
Total
 $459,223  $445,103 

 
The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2012 and 2011, are summarized as follows:

     
Real estate
          
March 31, 2012
 
Commercial
 
Commercial
 
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                
Beginning Balance
 $2,047 $1,515 $761  $198  $828  $5,349 
Charge-offs
  (202) (100 (21)  (98)      (421)
Recoveries
            16       16 
Provisions
  341  387  36   82   (201)  645 
Ending balance
 $2,186 $1,802 $776  $198  $627  $5,589 
                        
      
Real estate
             
March 31, 2011
 
Commercial
 
Commercial
 
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                      
Beginning Balance
 $1,696 $1,384 $726  $243  $51  $4,100 
Charge-offs
  (58) (56 (8)  (54)      (176)
Recoveries
     1      10       11 
Provisions
  57  139  14   85   126   421 
Ending balance
 $1,695 $1,468 $732  $284  $177  $4,356 

The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2012 and December 31, 2011 is summarized as follows:

     
Real estate
          
March 31, 2012
 
Commercial
 
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                 
Ending balance
 $2,186 $1,802  $776  $198  $627  $5,589 
Ending balance: individually evaluated for impairment
  534  27   73           634 
Ending balance: collectively evaluated for impairment
 $1,652 $1,775  $703  $198  $627  $4,955 
Loans receivable:
                       
Ending balance
 $172,807 $149,379  $116,810  $20,227      $459,223 
Ending balance: individually evaluated  for impairment
  7,277  4,725   1,133           13,135 
Ending balance: collectively evaluated for impairment
 $165,530 $144,654  $115,677  $20,227      $446,088 

 
      
Real estate
          
December 31, 2011
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                  
Ending balance
 $2,047  $1,515  $761  $198  $828  $5,349 
Ending balance: individually evaluated for impairment
  698   40   71   1       810 
Ending balance: collectively evaluated for impairment
 $1,349  $1,475  $690  $197  $828  $4,539 
Loans receivable:
                        
Ending balance
 $160,828  $145,554  $118,125  $20,596      $445,103 
Ending balance: individually evaluated for impairment
  8,433   7,832   1,226   1       17,492 
Ending balance: collectively evaluated for impairment
 $152,395  $137,722  $116,899  $20,595      $427,611 

The following tables present the major classifications of the loan portfolio summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company's internal risk rating system at March 31, 2012 and December 31, 2011:

March 31, 2012
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Total
 
Commercial
 $160,627  $5,232  $2,537  $4,411  $172,807 
Real estate:
                    
Commercial
  137,714   8,601   2,796   268   149,379 
Residential
  115,677           1,133   116,810 
Consumer
  20,218   9           20,227 
Total
 $434,236  $13,842  $5,333  $5,812  $459,223 

December 31, 2011
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Total
 
Commercial
 $145,145  $7,262  $2,550  $5,871  $160,828 
Real estate:
                    
Commercial
  136,166   3,223   4,995   1,170   145,554 
Residential
  117,236           889   118,125 
Consumer
  20,587   9           20,596 
Total
 $419,134  $10,494  $7,545  $7,930  $445,103 


Information concerning nonaccrual loans by major loan category at March 31, 2012 and December 31, 2011, is as follows:

   
March 31, 2012
  
December 31, 2011
 
Commercial
 $4,411  $5,871 
Real estate:
        
Commercial
  268   1,170 
Residential
  1,133   889 
Consumer
        
Total
 $5,812  $7,930 

The major categories of the loan portfolio by past due status at March 31, 2012 and December 31, 2011, are summarized as follows:

March 31, 2012
 
30-59 Days Past Due
  
60-89 Days Past Due
  
Greater than 90 Days
  
Total Past Due
  
Current
  
Total Loans
  
Loans > 90 Days and Accruing
 
Commercial
 $673     $329  $1,002  $171,805  $172,807  $329 
Real estate:
                           
Commercial
  1,818  $94   22   1,934   147,445   149,379   22 
Residential
  1,269   214       1,483   115,327   116,810     
Consumer
  332   122   340   794   19,433   20,227   340 
Total
 $4,092  $430  $691  $5,213  $454,010  $459,223  $691 

December 31, 2011
 
30-59 Days Past Due
  
60-89 Days Past Due
  
Greater than 90 Days
  
Total Past Due
  
Current
  
Total Loans
  
Loans > 90 Days and Accruing
 
Commercial
 $408  $324  $12  $744  $160,084  $160,828  $12 
Real estate:
                            
Commercial
  2,177           2,177   143,377   145,554     
Residential
  976   217   362   1,555   116,570   118,125   337 
Consumer
  335   98   311   744   19,852   20,596   311 
Total
 $3,896  $639  $685  $5,220  $439,883  $445,103  $660 

 
The following tables summarize information in regards to impaired loans for the three months ended March 31, 2012 and 2011, and for the year ended December 31, 2011, by loan portfolio class:

            
For the Quarter Ended
 
March 31, 2012
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
               
Commercial
 $4,541  $4,541     $4,545  $16 
Real estate:
                   
Commercial
  996   996      1,004   20 
Residential
  746   746      760     
Consumer
                   
Total
  6,283   6,283      6,309   36 
                     
With an allowance recorded:
                   
Commercial
  2,736   2,736  $534   4,075   4 
Real estate:
                    
Commercial
  3,729   3,729   27   3,736   57 
Residential
  387   387   73   387     
Consumer
                    
Total
  6,852   6,852   634   8,198   61 
                      
Commercial
  7,277   7,277   534   8,620   20 
Real estate:
                    
Commercial
  4,725   4,725   27   4,740   77 
Residential
  1,133   1,133   73   1,147     
Consumer
                    
Total
 $13,135  $13,135  $634  $14,507  $97 


 
            
For the Year Ended
 
December 31, 2011
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
               
Commercial
 $4,316  $4,316     $5,759  $198 
Real estate:
                   
Commercial
  4,136   4,136      4,123   187 
Residential
  889   889      948     
Consumer
             10   1 
Total
  9,341   9,341      10,840   386 
                     
With an allowance recorded:
                   
Commercial
  4,117   4,117  $698   3,504   46 
Real estate:
                    
Commercial
  3,696   3,696   40   2,940   233 
Residential
  337   337   71   108   11 
Consumer
  1   1   1   8     
Total
  8,151   8,151   810   6,560   290 
                      
Commercial
  8,433   8,433   698   9,263   244 
Real estate:
                    
Commercial
  7,832   7,832   40   7,063   420 
Residential
  1,226   1,226   71   1,056   11 
Consumer
  1   1   1   18   1 
Total
 $17,492  $17,492  $810  $17,400  $676 



            
For the Quarter Ended
 
March 31, 2011
 
Recorded Investment
  
Unpaid Principal Balance
  
Related Allowance
  
Average Recorded Investment
  
Interest Income Recognized
 
With no related allowance:
               
Commercial
 $6,633  $6,633     $6,762  $105 
Real estate:
                   
Commercial
  3,837   3,837      3,882   36 
Residential
  783   783      826     
Consumer
  14   14      14     
Total
  11,267   11,267      11,484   141 
                     
With an allowance recorded:
                   
Commercial
  2,011   2,011  $573   2,028   8 
Real estate:
                    
Commercial
  2,219   2,219   62   2,227   33 
Residential
                    
Consumer
                    
Total
  4,230   4,230   635   4,255   41 
                      
Commercial
  8,644   8,644   573   8,790   113 
Real estate:
                    
Commercial
  6,056   6,056   62   6,109   69 
Residential
  783   783       826     
Consumer
  14   14       14     
Total
 $15,497  $15,497  $635  $15,739  $182 

Included in the commercial loan and commercial real estate categories are troubled debt restructurings that are classified as impaired. Trouble debt restructurings totaled $3,955 at March 31, 2012, and $3,961 at December 31, 2011.

The Company offers a variety of modifications to borrowers. The modification categories offered can generally be described in the following categories:

Rate Modification - A modification in which the interest rate is changed.
Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed.
Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time.
Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above.
Combination Modification - Any other type of modification, including the use of multiple categories above.
 
Information concerning trouble debt restructurings by major loan category at March 31, 2012 and December 31, 2011 is summarized as follows:

March 31, 2012
 
Number of Contracts
  
Accrual Status
  
Nonaccrual Status
  
Total Modifications
 
Commercial
  2     $2,294  $2,294 
Real estate:
               
Commercial
  1  $1,661      $1,661 
Residential
                
Consumer
                
Total
  3  $1,661  $2,294  $3,955 
                  
December 31, 2011
 
Number of Contracts
  
Accrual Status
  
Nonaccrual Status
  
Total Modifications
 
Commercial
  2      $2,294  $2,294 
Real estate:
                
Commercial
  1  $1,667      $1,667 
Residential
                
Consumer
                
Total
  3  $1,667  $2,294  $3,961 

There were no defaults of loans considered troubled debt restructurings for the three month period ended March 31, 2012.  There were no loans modified as troubled debt restructurings for the quarter ended March 31, 2012.  There were no charge-offs as a result of the troubled debt restructurings and the impact on interest income was minimal.