XML 27 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans, net and allowance for loan losses
6 Months Ended
Jun. 30, 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 June 30, 2012 and December 31, 2011 are summarized as follows. Net deferred loan costs were $585 at June 30, 2012, and $563 at December 31, 2011.

   
June 30, 2012
  
December 31, 2011
 
Commercial
 $167,724  $160,828 
Real estate:
        
Commercial
  154,442   145,554 
Residential
  115,033   118,125 
Consumer
  19,855   20,596 
Total
 $457,054  $445,103 

The changes in the allowance for loan losses account by major classification of loan for the three and six months ended June 30, 2012 and 2011 are summarized as follows:

      
Real estate
          
June 30, 2012
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                  
Beginning Balance April 1, 2012
 $2,186  $1,802  $776  $198  $627  $5,589 
Charge-offs
  (5)          (79)      (84)
Recoveries
  1           20       21 
Provisions
  (65)  168   43   58   186   390 
Ending balance
 $2,117  $1,970  $819  $197  $813  $5,916 
                          
       
Real estate
             
June 30, 2012
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                        
Beginning Balance January 1, 2012
 $2,047  $1,515  $761  $198  $828  $5,349 
Charge-offs
  (207)  (100)  (21)  (177)      (505)
Recoveries
  1           36       37 
Provisions
  276   555   79   140   (15)  1,035 
Ending balance
 $2,117  $1,970  $819  $197  $813  $5,916 
                          
       
Real estate
             
June 30, 2011
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                        
Beginning Balance, April 1, 2011
 $1,695  $1,468  $732  $284  $177  $4,356 
Charge-offs
              (23)      (23)
Recoveries
      1   1   14       16 
Provisions
  410   116   1   14   263   804 
Ending balance
 $2,105  $1,585  $734  $289  $440  $5,153 
                          
       
Real estate
             
June 30, 2011
 
Commercial
  
Commercial
  
Residential
  
Consumer
  
Unallocated
  
Total
 
Allowance for loan losses:
                        
Beginning Balance, January 1, 2011
 $1,696  $1,384  $726  $243  $51  $4,100 
Charge-offs
  (58)  (56)  (8)  (77)      (199)
Recoveries
      2   1   24       27 
Provisions
  467   255   15   99   389   1,225 
Ending balance
 $2,105  $1,585  $734  $289  $440  $5,153 
 
The allocation of the allowance for loan losses and the related loans by major classifications of loans at June 30, 2012 and December 31, 2011 is summarized as follows:

     
Real estate
       
June 30, 2012
 
Commercial
 
Commercial
 
Residential
 
Consumer
 
Unallocated
 
Total
 
Allowance for loan losses:
             
Ending balance
 $2,117 $1,970 $819 $197 $813 $5,916 
Ending balance: individually evaluated for impairment
 $485 $122 $118 $1    $726 
Ending balance: collectively evaluated for impairment
 $1,632 $1,848 $701 $196 $813 $5,190 
Loans receivable:
                   
Ending balance
 $167,724 $154,442 $115,033 $19,855    $457,054 
Ending balance: individually evaluated for impairment
 $6,650 $4,799 $1,418 $1    $12,868 
Ending balance: collectively evaluated for impairment
 $161,074 $149,643 $113,615 $19,854    $444,186 
                     
      
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 June 30, 2012 and December 31, 2011:

June 30, 2012
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Total
 
Commercial
 $155,333  $5,743  $2,505  $4,143  $167,724 
Real estate:
                    
Commercial
  142,570   8,727   2,886   259   154,442 
Residential
  113,912           1,121   115,033 
Consumer
  19,841   14           19,855 
Total
 $431,656  $14,484  $5,391  $5,523  $457,054 

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 June 30, 2012 and December 31, 2011, is as follows:

   
June 30, 2012
  
December 31, 2011
 
Commercial
 $4,143  $5,871 
Real estate:
        
Commercial
  259   1,170 
Residential
  1,121   889 
Consumer
        
Total
 $5,523  $7,930 

The major categories of the loan portfolio by past due status at June 30, 2012 and December 31, 2011, are summarized as follows:
 
June 30, 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
 $1,143  $100  $2  $1,245  $166,479  $167,724  $2 
Real estate:
                            
Commercial
  1,228   318   22   1,568   152,874   154,442   22 
Residential
  1,269   397   297   1,950   113,083   115,033   297 
Consumer
  174   126   416   470   19,385   19,855   416 
Total
 $3,814  $941  $737  $5,233  $451,821  $457,054  $737 
                              
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 and six months ended June 30, 2012 and 2011, and for the year ended December 31, 2011, by loan portfolio class:

        
This Quarter
 
Year to Date
 
June 30, 2012
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Interest Income Recognized
 
Average Recorded Investment
 
Interest Income Recognized
 
With no related allowance:
              
Commercial
$3,965 $3,965    4,220 $16 $4,382 $32 
Real estate:
                    
Commercial
 980  980    1,006  58  1,005  78 
Residential
 706  706    803     782    
Consumer
                    
Total
 5,651  5,651    6,029  74  6,169  110 
                      
With an allowance recorded:
                    
Commercial
 2,685  2,685 $485  2,776  41  3,425  45 
Real estate:
                     
Commercial
 3,819  3,819  122  3,741  7  3,739  64 
Residential
 712  712  118  763     575    
Consumer
 1  1  1  1     1    
Total
 7,217  7,217  726  7,281  48  7,740  109 
                       
Commercial
 6,650  6,650  485  6,996  57  7,807  77 
Real estate:
                     
Commercial
 4,799  4,799  122  4,747  65  4,744  142 
Residential
 1,418  1,418  118  1,566     1,357    
Consumer
 1  1  1  1     1    
Total
$12,868 $12,868 $726 $13,310 $122 $13,909 $219 
 
            
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 

        
This Quarter
 
Year to Date
 
June 30, 2011
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Interest
Income Recognized
 
Average Recorded Investment
 
Interest
Income Recognized
 
With no related allowance:
              
Commercial
$4,996 $4,996   $5,796 $65 $6,276 $170 
Real estate:
                    
Commercial
 4,096  4,096    4,137  63  4,010  99 
Residential
 1,076  1,076    1,024     925    
Consumer
 12  12    12  1  13  1 
Total
 10,180  10,180    10,969  129  11,224  270 
                      
With an allowance recorded:
                    
Commercial
 3,953  3,953 $1,136  3,036  13  2,535  21 
Real estate:
                     
Commercial
 2,056  2,056  52  2,061  33  2,144  66 
Residential
                     
Consumer
 9  9  9  9     9    
Total
 6,018  6,018  1,197  5,106  46  4,688  87 
                       
Commercial
 8,949  8,949  1,136  8,832  78  8,811  191 
Real estate:
                     
Commercial
 6,152  6,152  52  6,198  96  6,154  165 
Residential
 1,076  1,076     1,024     925    
Consumer
 21  21  9  21  1  22  1 
Total
$16,198 $16,198 $1,197 $16,075 $175 $15,912 $357 

Included in the commercial loan and commercial real estate categories are troubled debt restructurings that are classified as impaired. Trouble debt restructurings totaled $3,852 at June 30, 2012, $3,961 at December 31, 2011 and $4,738 at June 30, 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 June 30, 2012 and December 31, 2011 is summarized as follows:

June 30, 2012
 
Number of Contracts
  
Accrual
Status
  
Nonaccrual Status
  
Total Modifications
 
Commercial
  2     $2,198  $2,198 
Real estate:
               
Commercial
  1  $1,654      $1,654 
Residential
                
Consumer
                
Total
  3  $1,654  $2,198  $3,852 
                  
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 and six months ended June 30, 2012.  There were no loans modified as troubled debt restructurings for the three and six months ended June 30, 2012.  There were no charge-offs as a result of the troubled debt restructurings.