v2.4.0.6
Loans And Allowance For Loan Losses
12 Months Ended
Dec. 31, 2011
Loans And Allowance For Loan Losses [Abstract]  
Loans And Allowance For Loan Losses

5.   LOANS AND ALLOWANCE FOR LOAN LOSSES

At December 31, 2011 and 2010, the composition of the loan portfolio by reporting segment and portfolio segment was as follows:

 

     December 31, 2011  
     FUSB      ALC      Total  

Real estate loans:

        

Construction, land development and other land loans

   $ 40,311,327       $ —         $ 40,311,327   

Secured by 1-4 family residential properties

     43,691,196         40,531,874         84,223,070   

Secured by multi-family residential properties

     26,721,693         —           26,721,693   

Secured by non-farm, non-residential properties

     147,517,830         —           147,517,830   

Other

     820,057         —           820,057   

Commercial and industrial loans

     43,059,832         —           43,059,832   

Consumer loans

     18,886,177         45,687,656         64,573,833   

Other loans

     909,463         —           909,463   
  

 

 

    

 

 

    

 

 

 

Total loans

   $ 321,917,575       $ 86,219,530       $ 408,137,105   

Less: Unearned interest, fees and deferred cost

     277,230         4,508,530         4,785,760   

Allowance for loan losses

     18,690,699         3,575,980         22,266,679   
  

 

 

    

 

 

    

 

 

 

Net loans

   $ 302,949,646       $ 78,135,020       $ 381,084,666   
  

 

 

    

 

 

    

 

 

 

 

     December 31, 2010  
     FUSB      ALC      Total  
     (Restated)             (Restated)  

Real estate loans:

        

Construction, land development and other land loans

   $ 43,839,055       $ —         $ 43,839,055   

Secured by 1-4 family residential properties

     39,330,360         47,058,867         86,389,227   

Secured by multi-family residential properties

     27,237,358         —           27,237,358   

Secured by non-farm, non-residential properties

     146,073,923         —           146,073,923   

Other

     179,008         —           179,008   

Commercial and industrial loans

     44,392,387         —           44,392,387   

Consumer loans

     21,192,320         41,832,006         63,024,326   

Other loans

     1,887,969         —           1,887,969   
  

 

 

    

 

 

    

 

 

 

Total loans

   $ 324,132,380       $ 88,890,873       $ 413,023,253   

Less: Unearned interest, fees and deferred cost

     350,962         4,258,383         4,609,345   

Allowance for loan losses

     17,026,983         3,908,961         20,935,944   
  

 

 

    

 

 

    

 

 

 

Net loans

   $ 306,754,435       $ 80,723,529       $ 387,477,964   
  

 

 

    

 

 

    

 

 

 

The Company grants commercial, real estate and installment loans to its customers. Although the Company has a diversified loan portfolio, 73.6% and 74.4% of the portfolio is concentrated in loans secured by real estate for 2011 and 2010, respectively.

 

Portfolio Segments:

The Company has divided the loan portfolio into eight portfolio segments, each with different risk characteristics and methodologies for assessing the risk described as follows:

Construction, land development and other land loans – Commercial construction, land and land development loans include the development of residential housing projects, loans for the development of commercial and industrial use property and loans for the purchase and improvement of raw land. These loans are secured in whole or in part by the underlying real estate collateral and are generally guaranteed by the principals of the borrower.

Secured by 1–4 family residential properties – These loans include conventional mortgage loans on one-to-four family residential properties. These properties may serve as the borrower's primary residence, vacation home or investment property. Also included in this portfolio are home equity loans and lines of credit. This type of lending, which is secured by a first or second mortgage on the borrower's residence, allows customers to borrow against the equity in their home.

Secured by multi-family residential properties – These are mortgage loans secured by apartment buildings.

Secured by non-farm, non-residential properties – Commercial real estate loans include loans secured by commercial and industrial properties, office or mixed-use facilities, strip shopping centers or other commercial property. These loans are generally guaranteed by the principals of the borrower.

Other real estate loans – Other real estate loans are loans primarily for agricultural production, secured by mortgages on farm land.

Commercial and industrial loans – Includes loans to commercial customers for use in normal business to finance working projects. These credits may be loans and lines to financially strong borrowers, secured by inventories, equipment or receivables, and are generally guaranteed by the principals of the borrower.

Consumer loans – Includes a variety of secured and unsecured personal loans, including automobile loans, loans for household and personal purpose and all other direct consumer installment loans.

Other loans – Other loans comprise overdrawn checking accounts reclassified to loans and overdraft lines of credit.

Related Party Loans:

In the ordinary course of business, the Bank makes loans to certain officers and directors of the Company, the Bank and ALC, including companies with which they are associated. These loans are made on the same terms as those prevailing for comparable transactions with others. Such loans do not represent more than normal risk of collectibility, nor do they present other unfavorable features. The amounts of such related party loans and commitments at December 31, 2011 and 2010 were $3,036,740 and $2,161,504, respectively. During the year ended December 31, 2011, new loans to these parties totaled $1,301,901, and repayments were $426,665. New loans to these parties were $906,726 and payments were $2,150,971 in 2010.

 

Allowance for Loan Losses:

Changes in the allowance for loan losses by reporting segment and portfolio segment were as follows:

 

     FUSB  
     December 31, 2011  
            Commercial             Residential                
     Commercial      Real Estate      Consumer      Real Estate      Other      Total  

Beginning balance

   $ 988,372       $ 15,205,697       $ 374,982       $ 359,001       $ 98,931       $ 17,026,983   

Charge-offs

     407,048         12,915,432         419,889         972,891         3,077         14,718,337   

Recoveries

     152,147         44,702         120,248         172,030         —           489,127   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     254,901         12,870,730         299,641         800,861         3,077         14,229,210   

Provision

     155,456         14,197,600         230,360         1,126,233         183,277         15,892,926   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 888,927       $ 16,532,567       $ 305,701       $ 684,373       $ 279,131       $ 18,690,699   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     ALC  
     December 31, 2011  
            Commercial             Residential                
     Commercial      Real Estate      Consumer      Real Estate      Other      Total  

Beginning balance

   $ —         $ —         $ 2,662,873       $ 1,246,088       $ —         $ 3,908,961   

Charge-offs

     —           —           2,993,124         1,049,396         —           4,042,520   

Recoveries

     —           —           707,703         92,634         —           800,337   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     —           —           2,285,421         956,762         —           3,242,183   

Provision

     —           —           2,164,997         744,205         —           2,909,202   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ —         $ —         $ 2,542,449       $ 1,033,531       $ —         $ 3,575,980   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     FUSB & ALC  
     December 31, 2011  
            Commercial             Residential                
     Commercial      Real Estate      Consumer      Real Estate      Other      Total  
                                        (Restated)  

Beginning balance

   $ 988,372       $ 15,205,697       $ 3,037,855       $ 1,605,089       $ 98,931       $ 20,935,944   

Charge-offs

     407,048         12,915,432         3,413,013         2,022,287         3,077         18,760,857   

Recoveries

     152,147         44,702         827,951         264,664         —           1,289,464   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net charge-offs

     254,901         12,870,730         2,585,062         1,757,623         3,077         17,471,393   

Provision

     155,456         14,197,600         2,395,357         1,870,438         183,277         18,802,128   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Ending balance

   $ 888,927       $ 16,532,567       $ 2,848,150       $ 1,717,904       $ 279,131       $ 22,266,679   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     FUSB  
     December 31, 2010  
     Commercial      Commercial
Real Estate
     Consumer      Residential
Real Estate
     Other     Total  
            (Restated)                          (Restated)  

Beginning balance

   $ 752,086       $ 4,053,202       $ 428,187       $ 258,480       $ 95,544      $ 5,587,499   

Charge-offs

     773,051         4,096,174         405,156         419,864         488        5,694,733   

Recoveries

     81,857         102,083         118,134         23,599         1,054        326,727   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net charge-offs

     691,194         3,994,091         287,022         396,265         (566     5,368,006   

Provision

     927,480         15,146,586         233,817         496,786         2,821        16,807,490   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Ending balance

   $ 988,372       $ 15,205,697       $ 374,982       $ 359,001       $ 98,931      $ 17,026,983   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     ALC  
     December 31, 2010  
     Commercial      Commercial
Real Estate
     Consumer      Residential
Real Estate
     Other     Total  

Beginning balance

   $ —         $ —         $ 3,040,123       $ 1,376,023       $ —        $ 4,416,146   

Charge-offs

     —           —           2,457,922         1,189,317         —          3,647,239   

Recoveries

     —           —           652,561         164,428         —          816,989   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net charge-offs

     —           —           1,805,361         1,024,889         —          2,830,250   

Provision

     —           —           1,428,111         894,954         —          2,323,065   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Ending balance

   $ —         $ —         $ 2,662,873       $ 1,246,088       $ —        $ 3,908,961   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 
     FUSB & ALC  
     December 31, 2010  
     Commercial      Commercial
Real Estate
     Consumer      Residential
Real Estate
     Other     Total  
            (Restated)                          (Restated)  

Beginning balance

   $ 752,086       $ 4,053,202       $ 3,468,310       $ 1,634,503       $ 95,544      $ 10,003,645   

Charge-offs

     773,051         4,096,174         2,863,078         1,609,181         488        9,341,972   

Recoveries

     81,857         102,083         770,695         188,027         1,054        1,143,716   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Net charge-offs

     691,194         3,994,091         2,092,383         1,421,154         (566     8,198,256   

Provision

     927,480         15,146,586         1,661,928         1,391,740         2,821        19,130,555   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

Ending balance

   $ 988,372       $ 15,205,697       $ 3,037,855       $ 1,605,089       $ 98,931      $ 20,935,944   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

 

 

Impaired Loan Evaluations:

The following table details loans individually evaluated for impairment at December 31, 2011 and 2010.

 

     December 31, 2011  
     Loans Evaluated Individually for
Impairment
 
     Recorded
Investment
     Balance in
Allowance for
Loan Losses
 

Real estate loans:

     

Construction, land development and other land loans

   $ 19,673,866       $ 6,799,675   

Secured by 1-4 family residential properties

     186,376         —     

Secured by multi-family residential properties

     2,883,795         —     

Secured by non-farm, non-residential properties

     37,569,253         3,775,003   

Other

     —           —     

Commercial and industrial loans

     1,602,437         508,945   

Consumer loans

     —           —     

Other loans

     —           —     
  

 

 

    

 

 

 

Total loans

   $ 61,915,727       $ 11,083,623   
  

 

 

    

 

 

 

 

     December 31, 2010  
     Loans Evaluated Individually for
Impairment
 
     Recorded
Investment
     Balance in
Allowance for
Loan Losses
 

Real estate loans:

     

Construction, land development and other land loans

   $ 24,338,521       $ 10,470,402   

Secured by 1-4 family residential properties

     —           —     

Secured by multi-family residential properties

     3,956,316         471,628   

Secured by non-farm, non-residential properties

     21,035,228         1,695,695   

Other

     —           —     

Commercial and industrial loans

     1,642,351         —     

Consumer loans

     —           —     

Other loans

     —           —     
  

 

 

    

 

 

 

Total loans

   $ 50,972,416       $ 12,637,725   
  

 

 

    

 

 

 

 

The following table details loans collectively evaluated for impairment at December 31, 2011 and 2010.

 

     December 31, 2011  
     Loans Evaluated Collectively for
Impairment
 
     Recorded
Investment
     Balance in
Allowance for
Loan Losses
 

Real estate loans:

     

Construction, land development and other land loans

   $ 20,637,460       $ 2,872,985   

Secured by 1-4 family residential properties

     84,036,794         112,815   

Secured by multi-family residential properties

     23,837,898         169,691   

Secured by non-farm, non-residential properties

     109,948,578         2,965,168   

Other

     820,057         1,555,134   

Commercial and industrial loans

     41,457,395         379,982   

Consumer loans

     64,573,733         2,848,150   

Other loans

     909,463         279,131   
  

 

 

    

 

 

 

Total loans

   $ 346,221,378       $ 11,183,056   
  

 

 

    

 

 

 
     December 31, 2010  
     Loans Evaluated Collectively for
Impairment
 
     Recorded
Investment
     Balance in
Allowance for
Loan Losses
 
     (Restated)      (Restated)  

Real estate loans:

     

Construction, land development and other land loans

   $ 19,500,534       $ 978,008   

Secured by 1-4 family residential properties

     86,389,227         1,605,089   

Secured by multi-family residential properties

     23,281,042         340,976   

Secured by non-farm, non-residential properties

     125,038,695         1,214,938   

Other

     179,008         34,050   

Commercial and industrial loans

     42,750,036         988,372   

Consumer loans

     63,024,326         3,037,855   

Other loans

     1,887,969         98,931   
  

 

 

    

 

 

 

Total loans

   $ 362,050,837       $ 8,298,219   
  

 

 

    

 

 

 

 

Credit Quality Indicators:

The Bank has established a credit risk rating system to assess and manage the risk in the loan portfolio. It establishes a uniform framework and common language for assessing and monitoring risk in the portfolio.

The following is a guide for an 8-grade system of credit risk:

 

  1. Minimal Risk: Borrowers in this category have the lowest risk of any resulting loss. Borrowers are of the highest quality, presently and prospectively.

 

  2. Better Than Average Risk: Borrowers in the high end of medium range between borrowers who are definitely sound and those with minor risk characteristics.

 

  3. Moderate Risk: Borrowers in this category have little chance of resulting in a loss. This category should include the average loan, under average economic conditions.

 

  4. Acceptable Risk: Borrowers in this category have a limited chance of resulting in a loss.

 

  5. Special Mention (Potential Weakness): Borrowers in this category exhibit potential credit weaknesses or downward trends deserving bank management's close attention. If left uncorrected, these potential weaknesses may result in the deterioration of the repayment prospects for the asset or in our credit position at some future date. Special Mention loans are not adversely classified and do not expose our institution to sufficient risk to warrant adverse classification.

Included in Special Mention assets could be workout or turnaround situations, as well as those borrowers previously rated 2-4 who have shown deterioration, for whatever reason, indicating a downgrading from the better grade. The Special Mention rating is designed to identify a specific level of risk and concern about a loan's and/or borrower's quality. Although a Special Mention asset has a higher probability of default than previously rated categories, its default is not imminent.

 

  6. Substandard (Definite Weakness – Loss Unlikely): These are borrowers with defined weaknesses that jeopardize the orderly liquidation of debt. A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Normal repayment from the borrower is in jeopardy, although no loss of principal is envisioned. There is a distinct possibility that a partial loss of interest and/or principal will occur if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard.

 

  7. Doubtful: Borrowers classified doubtful have all the weaknesses found in substandard borrowers with the added provision that the weaknesses make collection of debt in full, based on currently existing facts, conditions and values, highly questionable and improbable. Serious problems exist to the point where partial loss of principal is likely. The possibility of loss is extremely high, but because of certain important, reasonably specific pending factors that may work to strengthen the assets, the loans' classification as estimated losses is deferred until a more exact status may be determined. Pending factors include proposed merger, acquisition or liquidation procedures, capital injection, perfecting liens on additional collateral and refinancing plans. Management has a demonstrated a history of failing to live up to agreements, unethical or dishonest business practices and/or conviction on criminal charges.

 

  8. Loss: Borrowers deemed incapable of repayment of unsecured debt. Loans to such borrowers are considered uncollectible and of such little value that continuance as active assets of the bank is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off these worthless assets, even though partial recovery may be affected in the future.

 

The table below illustrates the carrying amount of loans by credit quality indicator at December 31, 2011.

 

     FUSB  
     Pass
1-4
     Special
Mention

5
     Substandard
6
     Doubtful
7
     Total  

Loans secured by real estate:

              

Construction, land development and other land loans

   $ 18,047,223       $ 698,720       $ 21,326,953       $ 238,430       $ 40,311,326   

Secured by 1-4 family residential properties

     38,573,606         627,236         4,444,734         45,620         43,691,196   

Secured by multi-family residential properties

     23,837,899         —           2,883,794         —           26,721,693   

Secured by non-farm, non-residential properties

     105,589,444         11,579,028         30,349,359         —           147,517,831   

Other

     820,057         —           —           —           820,057   

Commercial and industrial loans

     39,675,939         844,882         2,497,612         41,400         43,059,833   

Consumer loans

     17,616,798         382,726         867,671         18,982         18,886,177   

Other loans

     908,179         100         1,183         —           909,462   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 245,069,145       $ 14,132,692       $ 62,371,306       $ 344,432       $ 321,917,575   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

               ALC  
               Performing      Nonperforming      Total  

Loans secured by real estate:

              

Secured by 1-4 family
residential properties

         $ 38,550,041       $ 1,981,833       $ 40,531,874   

Consumer loans

           43,674,948         2,012,708         45,687,656   
        

 

 

    

 

 

    

 

 

 

Total

         $ 82,224,989       $ 3,994,541       $ 86,219,530   
        

 

 

    

 

 

    

 

 

 

 

The table below illustrates the carrying amount of loans by credit quality indicator at December 31, 2010.

 

     FUSB  
     Pass
1-4
     Special
Mention

5
     Substandard
6
     Doubtful
7
     Total  
            (Restated)      (Restated)                

Loans secured by real estate:

              

Construction, land development and other land loans

   $ 28,536,477       $ 2,763,511       $ 12,396,945       $ 142,122       $ 43,839,055   

Secured by 1-4 family residential properties

     32,712,451         2,444,145         3,958,710         215,054         39,330,360   

Secured by multi-family residential properties

     23,281,043         894,547         3,061,768         —           27,237,358   

Secured by non-farm, non-residential properties

     104,070,981         5,640,363         35,665,310         697,269         146,073,923   

Other

     179,008         —           —           —           179,008   

Commercial and industrial loans

     40,210,198         917,622         3,131,799         132,768         44,392,387   

Consumer loans

     19,701,989         726,789         642,736         120,806         21,192,320   

Other loans

     1,887,969         —           —           —           1,887,969   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 250,580,116       $ 13,386,977       $ 58,857,268       $ 1,308,019       $ 324,132,380   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

               ALC  
               Performing      Nonperforming      Total  

Loans secured by real estate:

        

Secured by 1-4 family
residential properties

         $ 44,484,661       $ 2,574,206       $ 47,058,867   

Consumer loans

           40,484,945         1,347,061         41,832,006   
        

 

 

    

 

 

    

 

 

 

Total

         $ 84,969,606       $ 3,921,267       $ 88,890,873   
        

 

 

    

 

 

    

 

 

 

 

The following table provides an aging analysis of past due loans and nonaccruing loans by class at December 31, 2011.

 

    FUSB  
    Past Due                    
    30-89 Days     Greater
than 90 Days
    Total     Nonaccrual     Current
Loans
    Total
Loans
 

Loans secured by real estate:

           

Construction, land development and other land loans

  $ 3,094,062      $ —        $ 3,094,062      $ 3,087,081      $ 34,130,183      $ 40,311,326   

Secured by 1-4 family residential properties

    1,323,576        38,149        1,361,725        879,090        41,450,381        43,691,196   

Secured by multi-family residential properties

    —          —          —          2,883,794        23,837,899        26,721,693   

Secured by non-farm, non-residential properties

    1,281,427        87,466        1,368,893        7,562,784        138,586,154        147,517,831   

Other

    —          —          —          —          820,057        820,057   

Commercial and industrial loans

    1,459,027        13,262        1,472,289        129,540        41,458,004        43,059,833   

Consumer loans

    670,331        71,933        742,264        73,581        18,070,332        18,886,177   

Other loans

    2,615        12,811        15,426        —          894,036        909,462   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 7,831,038      $ 223,621      $ 8,054,659      $ 14,615,870      $ 299,247,046      $ 321,917,575   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    ALC  
    Past Due                    
    30-89 Days     Greater than
90 Days
    Total     Nonaccrual     Current Loans     Total Loans  

Loans secured by real estate:

           

Secured by 1-4 family residential properties

  $ 1,134,536      $ 1,462,145      $ 2,596,681      $ 519,688      $ 37,415,505      $ 40,531,874   

Consumer loans

    1,310,021        645,953        1,955,974        1,366,756        42,364,926        45,687,656   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 2,444,557      $ 2,108,098      $ 4,552,655      $ 1,886,444      $ 79,780,431      $ 86,219,530   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

The following table provides an aging analysis of past due loans and nonaccruing loans by class at December 31, 2010, (restated).

 

    FUSB  
    Past Due                    
    30-89 Days     Greater
than 90 Days
    Total     Nonaccrual     Current
Loans
    Total
Loans
 

Loans secured by real estate:

           

Construction, land development and other land loans

  $ 707,815      $ 333,199      $ 1,041,014      $ 1,045,143      $ 41,752,898      $ 43,839,055   

Secured by 1-4 family residential properties

    1,534,732        127,315        1,662,047        1,701,617        35,966,696        39,330,360   

Secured by multi-family residential properties

    —          —          —          3,072,794        24,164,564        27,237,358   

Secured by non-farm, non-residential properties

    8,780,522        2,085,397        10,865,919        6,087,070        129,120,934        146,073,923   

Other

    —          —          —          —          179,008        179,008   

Commercial and industrial loans

    1,002,643        37,338        1,039,981        224,679        43,127,727        44,392,387   

Consumer loans

    900,641        28,628        929,269        144,749        20,118,302        21,192,320   

Other loans

    —          —          —          —          1,887,969        1,887,969   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 12,926,353      $ 2,611,877      $ 15,538,230      $ 12,276,052      $ 296,318,098      $ 324,132,380   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    ALC  
    Past Due                    
    30-89 Days     Greater than
90 Days
    Total     Nonaccrual     Current Loans     Total Loans  

Loans secured by real estate:

           

Secured by 1-4 family residential properties

  $ 1,829,662      $ 1,989,548      $ 3,819,210      $ 584,658      $ 42,654,999      $ 47,058,867   

Consumer loans

    1,373,240        635,666        2,008,906        711,395        39,111,706        41,832,007   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 3,202,902      $ 2,625,214      $ 5,828,116      $ 1,296,053      $ 81,766,705      $ 88,890,874   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Impaired Loans:

At December 31, 2011, the carrying amount of impaired loans consisted of the following:

 

     December 31, 2011  

Impaired loans with no related allowance recorded

   Carrying
Amount
     Unpaid
Principal
Balance
     Related
Allowances
 

Loans secured by real estate

        

Construction, land development and other land loans

   $ 7,005,366       $ 7,005,366       $ —     

Secured by 1-4 family residential properties

     186,376         186,376         —     

Secured by multi-family residential properties

     2,883,795         2,883,795         —     

Secured by non-farm, non-residential properties

     24,410,538         24,410,538         —     

Commercial and industrial

     100,250         100,250         —     
  

 

 

    

 

 

    

 

 

 

Total loans with no related allowance recorded

   $ 34,586,325       $ 34,586,325       $ —     
  

 

 

    

 

 

    

 

 

 

Impaired loans with an allowance recorded

                    

Loans secured by real estate

        

Construction, land development and other land loans

   $ 12,668,500       $ 12,668,500       $ 6,799,675   

Secured by non-farm, non-residential properties

     13,158,715         13,158,715         3,775,003   

Commercial and industrial

     1,502,187         1,502,187         508,945   
  

 

 

    

 

 

    

 

 

 

Total loans with an allowance recorded

   $ 27,329,402       $ 27,329,402       $ 11,083,623   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

                    

Loans secured by real estate

        

Construction, land development and other land loans

   $ 19,673,866       $ 19,673,866       $ 6,799,675   

Secured by 1-4 family residential properties

     186,376         186,376         —     

Secured by multi-family residential properties

     2,883,795         2,883,795         —     

Secured by non-farm, non-residential properties

     37,569,253         37,569,253         3,775,003   

Commercial and industrial

     1,602,437         1,602,437         508,945   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 61,915,727       $ 61,915,727       $ 11,083,623   
  

 

 

    

 

 

    

 

 

 

 

At December 31, 2010, the carrying amount of impaired loans consisted of the following:

 

     December 31, 2010, as Restated  

Impaired loans with no related allowance recorded

   Carrying
Amount
     Unpaid
Principal
Balance
     Related
Allowances
 

Loans secured by real estate

        

Construction, land development and other land loans

   $ 1,192,845       $ 1,192,845       $ —     

Secured by multi-family residential properties

     2,128,527         2,128,527         —     

Secured by non-farm, non-residential properties

     13,470,223         13,470,223         —     

Commercial and industrial

     1,642,351         1,642,351         —     
  

 

 

    

 

 

    

 

 

 

Total loans with no related allowance recorded

   $ 18,433,946       $ 18,433,946       $ —     
  

 

 

    

 

 

    

 

 

 

Impaired loans with an allowance recorded

                    

Loans secured by real estate

        

Construction, land development and other land loans

   $ 23,145,676       $ 23,145,676       $ 10,470,402   

Secured by multi-family residential properties

     1,827,789         1,827,789         471,628   

Secured by non-farm, non-residential properties

     7,565,005         7,565,005         1,695,695   
  

 

 

    

 

 

    

 

 

 

Total loans with an allowance recorded

   $ 32,538,470       $ 32,538,470       $ 12,637,725   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

                    

Loans secured by real estate

        

Construction, land development and other land loans

   $ 24,338,521       $ 24,338,521       $ 10,470,402   

Secured by multi-family residential properties

     3,956,316         3,956,316         471,628   

Secured by non-farm, non-residential properties

     21,035,228         21,035,228         1,695,695   

Commercial and industrial

     1,642,351         1,642,351         —     
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 50,972,416       $ 50,972,416       $ 12,637,725   
  

 

 

    

 

 

    

 

 

 

 

The average net investment in impaired loans and interest income recognized and received on impaired loans are as follows:

 

     December 31, 2011  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Interest
Income
Received
 

Loans secured by real estate

        

Construction, land development and other land loans

   $ 12,172,751       $ 649,101       $ 687,182   

Secured by 1 – 4 family residential properties

     37,275         —           —     

Secured by multi-family residential properties

     3,312,803         —           1,587,278   

Secured by non-farm, non-residential properties

     32,572,055         1,429,182         —     

Commercial and industrial

     1,634,368         140,357         141,405   
  

 

 

    

 

 

    

 

 

 

Total

   $ 49,729,252       $ 2,218,640       $ 2,415,865   
  

 

 

    

 

 

    

 

 

 
     December 31, 2010  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Interest
Income
Received
 

Loans secured by real estate

        

Construction, land development and other land loans

   $ 5,794,634       $ 907,914       $ 896,075   

Secured by multifamily residential properties

     2,156,154         212,421         222,325   

Secured by nonfarm, nonresidential properties

     27,330,014         1,061,667         1,065,789   

Commercial and industrial

     1,642,351         70,732         63,547   
  

 

 

    

 

 

    

 

 

 

Total

   $ 36,923,153       $ 2,252,734       $ 2,247,736   
  

 

 

    

 

 

    

 

 

 

Loans on which the accrual of interest has been discontinued amounted to $16,502,314 and $13,572,105 at December 31, 2011 and 2010, respectively. If interest on those loans had been accrued, such income would have approximated $1,459,843 and $799,054 for 2011 and 2010, respectively. Interest income actually recorded on those loans amounted to $35,519 and $88,240 for 2011 and 2010, respectively. Accruing loans past due 90 days or more amounted to $2,331,718 and $5,237,091 for 2011 and 2010, respectively.

Troubled Debt Restructurings:

Loans are considered restructured loans if concessions have been granted to borrowers that are experiencing financial difficulty. The concessions granted generally involve the modification of terms of the loan, such as changes in payment schedule or interest rate, which generally would not otherwise be considered. Restructured loans can involve loans remaining on nonaccrual, moving to nonaccrual or continuing on accrual status, depending on the individual facts and circumstances of the borrower. Nonaccrual restructured loans are included and treated with all other nonaccrual loans. In addition, all accruing restructured loans are being reported as troubled debt restructurings. Generally, restructured loans remain on nonaccrual until the customer has attained a sustained period of repayment performance under the modified loan terms (generally a minimum of six months). However, performance prior to the restructuring, or significant events that coincide with the restructuring, are considered in assessing whether the borrower can meet the new terms and whether the loan should be returned to or maintained on nonaccrual status. If the borrower's ability to meet the revised payment schedule is not reasonably assured, the loan remains on nonaccrual. Based on the above, the Company had $1,821,696 and $1,311,000 of non-accruing loans that were restructured and remained on nonaccrual status at December 31, 2011 and 2010, respectively. In addition, the Company had $2,488,060 of restructured loans that were restored to accrual status based on a sustained period of repayment performance at December 31, 2011.

 

The following table provides the number of loans modified in a troubled debt restructuring by loan portfolio during the years ended December 31, 2011 and 2010, and the recorded investment and unpaid principal balance as of December 31, 2011.

 

     December 31, 2011      December 31, 2010  
     Number
of Loans
     Pre-
Modification
Outstanding
Principal
Balance
     Post-
Modification
Principal
Balance
     Number
of Loans
     Pre-
Modification
Outstanding
Principal
Balance
     Post-
Modification
Principal
Balance
 
     (Dollars in Thousands)  

Loans secured by real estate:

                 

Construction, land development and other land loans

     9       $ 3,181,663       $ 2,488,060         —         $ —         $ —     

Secured by non-farm, non-residential properties

     3         2,583,030         1,746,792         1         2,142,427         2,142,427   

Commercial loans

     2         79,853         74,904         —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     14       $ 5,844,546       $ 4,309,756         1       $ 2,142,427       $ 2,142,427   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Restructured loan modifications may include payment schedule modifications, interest rate concessions, maturity date extensions, modification of note structure, principal reduction or some combination of these concessions. During the years ended December 31, 2011 and 2010, restructured loan modifications of loans secured by real estate, commercial and industrial loans, primarily included maturity date extensions and payment schedule modifications.

The change in troubled debt restructuring from December 31, 2010 to December 31, 2011 is as follows:

 

     December 31,
2011
     December 31,
2010
     Change  
     (Dollars in Thousands)  

Loans secured by real estate:

        

Construction, land development and other land loans

   $ 2,488,060       $ —         $ 2,488,060   

Secured by non-farm, non-residential properties

     1,746,792         2,142,427         (395,635

Commercial and industrial loans

     74,904         —           74,904   
  

 

 

    

 

 

    

 

 

 

Total

   $ 4,309,756       $ 2,142,427       $ 2,167,329   
  

 

 

    

 

 

    

 

 

 

All loans $500,000 and over modified in a troubled debt restructuring are evaluated for impairment. The nature and extent of impairment of restructured loans, including those which have experienced a subsequent payment default, is considered in the determination of an appropriate level of allowance for loan losses. This evaluation resulted in an allowance for loan losses of $494,352 and $281,829 for 2011 and 2010, respectively.