|
South Carolina
|
57-1019001
|
|
(State or other jurisdiction of incorporation)
|
(I.R.S. Employer Identification No.)
|
|
Large accelerated filer o
|
Accelerated filer o
|
|
Non-accelerated filer ¨
|
Smaller reporting company x
|
|
(Do not check if a smaller reporting company)
|
|
Page No.
|
||
|
PART I. - FINANCIAL INFORMATION
|
||
|
Item 1. Financial Statements (Unaudited)
|
||
|
Condensed Consolidated Balance Sheets – June 30, 2011 and December 31, 2010
|
3
|
|
|
Condensed Consolidated Statements of Operations - Three and six months ended June 30, 2011 and 2010
|
4
|
|
|
Condensed Consolidated Statements of Changes in Shareholders' Equity and Comprehensive Income - Six months ended June 30, 2011 and 2010
|
5
|
|
|
Condensed Consolidated Statements of Cash Flows - Six months ended June 30, 2011 and 2010
|
6
|
|
|
Notes to Condensed Consolidated Financial Statements
|
7
|
|
|
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
|
19
|
|
|
Item 3. Quantitative and Qualitative Disclosure About Market Risk
|
27
|
|
|
Item 4. Controls and Procedures
|
27
|
|
|
PART II. - OTHER INFORMATION
|
||
|
Item 1. Legal Proceedings
|
27
|
|
|
Item 1A. Risk Factors
|
27
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
27
|
|
|
Item 3. Defaults Under Senior Securities
|
28
|
|
|
Item 4. Removed and Reserved
|
28
|
|
|
Item 5. Other Information
|
28
|
|
|
Item 6. Exhibits
|
28
|
|
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(Unaudited)
|
(Audited)
|
|||||||
|
Assets:
|
||||||||
|
Cash and cash equivalents:
|
||||||||
|
Cash and due from banks
|
$ | 3,748,668 | $ | 4,206,974 | ||||
|
Interest bearing deposits
|
12,900,487 | 9,966,826 | ||||||
|
Federal funds sold
|
1,775,000 | 2,004,000 | ||||||
|
Total cash and cash equivalents
|
18,424,155 | 16,177,800 | ||||||
|
Time deposits with other banks
|
750,000 | 1,000,000 | ||||||
|
Investment securities:
|
||||||||
|
Securities available-for-sale
|
31,273,755 | 26,955,350 | ||||||
|
Securities held-to-maturity (estimated fair value of $309,287 in 2011 and $309,023 in 2010)
|
299,903 | 299,885 | ||||||
|
Nonmarketable equity securities
|
292,200 | 302,300 | ||||||
|
Total investment securities
|
31,865,858 | 27,557,535 | ||||||
|
Loans receivable
|
100,357,304 | 105,297,684 | ||||||
|
Less allowance for loan losses
|
(1,913,210 | ) | (2,019,497 | ) | ||||
|
Loans receivable, net
|
98,444,094 | 103,278,187 | ||||||
|
Premises and equipment, net
|
2,824,224 | 2,903,212 | ||||||
|
Accrued interest receivable
|
799,733 | 785,859 | ||||||
|
Other real estate owned
|
2,985,528 | 2,764,189 | ||||||
|
Other assets
|
953,947 | 1,361,893 | ||||||
|
Total assets
|
$ | 157,047,539 | $ | 155,828,675 | ||||
|
Liabilities:
|
||||||||
|
Deposits:
|
||||||||
|
Noninterest-bearing transaction accounts
|
$ | 12,673,102 | $ | 14,077,860 | ||||
|
Interest-bearing transaction accounts
|
21,931,962 | 21,295,198 | ||||||
|
Money market savings accounts
|
4,411,096 | 4,116,167 | ||||||
|
Savings
|
15,693,014 | 14,452,567 | ||||||
|
Time deposits $100,000 and over
|
46,465,066 | 46,142,153 | ||||||
|
Other time deposits
|
37,016,957 | 37,499,876 | ||||||
|
Total deposits
|
138,191,197 | 137,583,821 | ||||||
|
Accrued interest payable
|
354,301 | 451,331 | ||||||
|
Other liabilities
|
154,896 | 154,686 | ||||||
|
Total liabilities
|
138,700,394 | 138,189,838 | ||||||
|
Shareholders’ Equity:
|
||||||||
| Preferred stock, $5 par value, 3,000,000 shares authorized and unissued | ||||||||
|
Common stock, $5 par value, 3,000,000 shares authorized; 300,000 shares issued
|
1,500,000 | 1,500,000 | ||||||
|
Capital surplus
|
1,737,924 | 1,737,924 | ||||||
|
Retained earnings
|
19,036,777 | 18,782,807 | ||||||
|
Accumulated other comprehensive income (loss)
|
389,586 | (64,752 | ) | |||||
|
Treasury Stock (66,997 shares at cost)
|
(4,317,142 | ) | (4,317,142 | ) | ||||
|
Total shareholders’ equity
|
18,347,145 | 17,638,837 | ||||||
|
Total liabilities and shareholders’ equity
|
$ | 157,047,539 | $ | 155,828,675 | ||||
|
Three Months Ended
|
Six Months Ended
|
|||||||||||||||
|
June 30,
|
June 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Interest income:
|
||||||||||||||||
|
Loans, including fees
|
$ | 1,574,644 | $ | 1,685,719 | $ | 3,138,627 | $ | 3,521,176 | ||||||||
|
Securities
|
212,624 | 199,274 | 410,532 | 413,857 | ||||||||||||
|
Other interest income
|
10,106 | 23,725 | 20,909 | 36,583 | ||||||||||||
|
Total
|
1,797,374 | 1,908,718 | 3,570,068 | 3,971,616 | ||||||||||||
|
Interest expense:
|
||||||||||||||||
|
Deposit accounts
|
376,233 | 559,978 | 780,820 | 1,165,237 | ||||||||||||
|
Other interest expense
|
- | - | - | 1 | ||||||||||||
|
Total
|
376,233 | 559,978 | 780,820 | 1,165,238 | ||||||||||||
|
Net interest income
|
1,421,141 | 1,348,740 | 2,789,248 | 2,806,378 | ||||||||||||
|
Provision for loan losses
|
313,000 | 846,000 | 538,000 | 1,211,000 | ||||||||||||
|
Net interest income after provision for loan losses
|
1,108,141 | 502,740 | 2,251,248 | 1,595,378 | ||||||||||||
|
Noninterest income:
|
||||||||||||||||
|
Service charges
|
102,076 | 111,161 | 205,720 | 210,473 | ||||||||||||
|
Other income
|
32,126 | 29,083 | 64,432 | 70,524 | ||||||||||||
|
Total
|
134,202 | 140,244 | 270,152 | 280,997 | ||||||||||||
|
Noninterest expenses:
|
||||||||||||||||
|
Salaries and benefits
|
484,380 | 516,696 | 982,578 | 1,010,799 | ||||||||||||
|
Net occupancy expense
|
81,274 | 62,314 | 146,262 | 125,245 | ||||||||||||
|
Equipment expense
|
91,448 | 87,612 | 182,228 | 180,993 | ||||||||||||
|
Other operating expenses
|
325,367 | 310,292 | 740,061 | 613,163 | ||||||||||||
|
Total
|
982,469 | 976,914 | 2,051,129 | 1,930,200 | ||||||||||||
|
Income (loss) before taxes
|
259,874 | (333,930 | ) | 470,271 | (53,825 | ) | ||||||||||
|
Income tax provision
|
66,300 | (97,250 | ) | 99,800 | (22,250 | ) | ||||||||||
|
Net income (loss)
|
$ | 193,574 | $ | (236,680 | ) | $ | 370,471 | $ | (31,575 | ) | ||||||
|
Earnings (loss) per share:
|
||||||||||||||||
|
Weighted average common shares outstanding
|
233,003 | 233,033 | 233,003 | 233,504 | ||||||||||||
|
Net income (loss) per common share
|
$ | 0.83 | $ | (1.02 | ) | $ | 1.59 | $ | (0.14 | ) | ||||||
|
Accumulated
|
||||||||||||||||||||||||||||
|
Other
|
||||||||||||||||||||||||||||
|
Comprehensive
|
||||||||||||||||||||||||||||
|
Common stock
|
Capital
|
Income
|
Retained
|
Treasury
|
||||||||||||||||||||||||
|
Shares
|
Amount
|
Surplus
|
(Loss)
|
Earnings
|
Stock
|
Total
|
||||||||||||||||||||||
|
Balance, December 31, 2010
|
300,000 | $ | 1,500,000 | $ | 1,737,924 | $ | (64,752 | ) | $ | 18,782,807 | $ | (4,317,142 | ) | $ | 17,638,837 | |||||||||||||
|
Cash dividends paid ($ .50 per share)
|
(116,501 | ) | (116,501 | ) | ||||||||||||||||||||||||
|
Net income for the period
|
370,471 | 370,471 | ||||||||||||||||||||||||||
|
Other comprehensive income, net of tax expense of $239,308
|
454,338 | 454,338 | ||||||||||||||||||||||||||
|
Comprehensive income
|
824,809 | |||||||||||||||||||||||||||
|
Balance, June 30, 2011
|
300,000 | $ | 1,500,000 | $ | 1,737,924 | $ | 389,586 | $ | 19,036,777 | $ | (4,317,142 | ) | $ | 18,347,145 | ||||||||||||||
|
Balance, December 31, 2009
|
300,000 | $ | 1,500,000 | $ | 1,737,924 | $ | 286,072 | $ | 18,440,398 | $ | (4,218,741 | ) | $ | 17,745,653 | ||||||||||||||
|
Cash dividends paid ($ .50 per share)
|
(117,001 | ) | (117,001 | ) | ||||||||||||||||||||||||
|
Net loss for the period
|
(31,575 | ) | (31,575 | ) | ||||||||||||||||||||||||
|
Other comprehensive income, net of tax expense of $53,060
|
100,737 | 100,737 | ||||||||||||||||||||||||||
|
Comprehensive income
|
69,162 | |||||||||||||||||||||||||||
|
Purchase of treasury stock
|
(98,401 | ) | (98,401 | ) | ||||||||||||||||||||||||
|
Balance, June 30, 2010
|
300,000 | $ | 1,500,000 | $ | 1,737,924 | $ | 386,809 | $ | 18,291,822 | $ | (4,317,142 | ) | $ | 17,599,413 | ||||||||||||||
|
Six Months Ended
|
||||||||
|
June 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income (loss)
|
$ | 370,471 | $ | (31,575 | ) | |||
|
Adjustments to reconcile net income to net cash Provided (used) by operating activities:
|
||||||||
|
Provision for loan losses
|
538,000 | 1,211,000 | ||||||
|
Depreciation expense
|
112,270 | 118,895 | ||||||
|
Loss on sale of other real estate owned
|
21,432 | - | ||||||
|
Net premium amortization of investment securities
|
13,838 | 32,825 | ||||||
|
(Increase) decrease in accrued interest receivable
|
(13,874 | ) | 13,569 | |||||
|
Decrease in accrued interest payable
|
(97,030 | ) | (117,789 | ) | ||||
|
Decrease in other assets
|
168,638 | 214,112 | ||||||
|
Increase in other liabilities
|
210 | 33,676 | ||||||
|
Net cash provided by operating activities
|
1,113,955 | 1,474,713 | ||||||
|
Cash flows from investing activities:
|
||||||||
|
Proceeds from maturities of securities available-for-sale
|
1,844,296 | 4,854,116 | ||||||
|
Purchases of securities available-for-sale
|
(5,482,911 | ) | (1,599,200 | ) | ||||
|
Proceeds from maturities of securities held-to-maturity
|
- | 265,000 | ||||||
|
(Increase) decrease of nonmarketable equity securities
|
10,100 | (100 | ) | |||||
|
Net decrease in loans to customers
|
3,758,104 | 3,474,217 | ||||||
|
Net decrease in time deposits in other banks
|
250,000 | 250,000 | ||||||
|
Proceeds from sales of other real estate owned
|
295,218 | - | ||||||
|
Purchases of premises and equipment
|
(33,282 | ) | (24,828 | ) | ||||
|
Net cash provided by investing activities
|
641,525 | 7,219,205 | ||||||
|
Cash flows from financing activities:
|
||||||||
|
Net increase (decrease) in demand deposits, interest-bearing transaction accounts and savings accounts
|
767,382 | (2,317,817 | ) | |||||
|
Net decrease in time deposits
|
(160,006 | ) | (1,088,673 | ) | ||||
|
Cash dividends paid
|
(116,501 | ) | (117,001 | ) | ||||
|
Purchase of treasury stock
|
- | (98,401 | ) | |||||
|
Net cash provided (used) by financing activities
|
490,875 | (3,621,892 | ) | |||||
|
Net increase in cash and cash equivalents
|
2,246,355 | 5,072,026 | ||||||
|
Cash and cash equivalents, beginning of period
|
16,177,800 | 17,694,266 | ||||||
|
Cash and cash equivalents, end of period
|
$ | 18,424,155 | $ | 22,766,292 | ||||
|
Cash paid during the period for:
|
||||||||
|
Income taxes
|
$ | 50,000 | $ | - | ||||
|
Interest
|
$ | 877,850 | $ | 1,283,027 | ||||
|
Supplemental noncash investing and financing activities
|
||||||||
|
Foreclosures on loans
|
$ | 537,989 | $ | - | ||||
|
Net change in valuation allowance - available-for-sale
|
$ | 454,338 | $ | 100,737 | ||||
|
Tax
|
||||||||||||
|
Pre-tax
|
(Expense)
|
Net-of-tax
|
||||||||||
|
Amount
|
Benefit
|
Amount
|
||||||||||
|
For the Three Months Ended June 30, 2011:
|
||||||||||||
|
Unrealized gains on securities available-for-sale
|
$ | 573,632 | $ | (197,903 | ) | $ | 375,729 | |||||
|
Reclassification adjustment for gains (losses) in net income
|
- | - | - | |||||||||
|
Other Comprehensive income
|
$ | 573,632 | $ | (197,903 | ) | $ | 375,729 | |||||
|
For the Three Months Ended June 30, 2010:
|
||||||||||||
|
Unrealized gains on securities available-for-sale
|
$ | 96,016 | $ | (33,126 | ) | $ | 62,890 | |||||
|
Reclassification adjustment for gains (losses) in net income
|
- | - | - | |||||||||
|
Other Comprehensive income
|
$ | 96,016 | $ | (33,126 | ) | $ | 62,890 | |||||
|
For the Six Months Ended June 30, 2011:
|
||||||||||||
|
Unrealized gains on securities available-for-sale
|
$ | 693,646 | $ | (239,308 | ) | $ | 454,338 | |||||
|
Reclassification adjustment for gains (losses) in net income
|
- | - | - | |||||||||
|
Other Comprehensive income
|
$ | 693,646 | $ | (239,308 | ) | $ | 454,338 | |||||
|
For the Six Months Ended June 30, 2010:
|
||||||||||||
|
Unrealized gains on securities available-for-sale
|
$ | 153,797 | $ | (53,060 | ) | $ | 100,737 | |||||
|
Reclassification adjustment for gains (losses) in net income
|
- | - | - | |||||||||
|
Other Comprehensive income
|
$ | 153,797 | $ | (53,060 | ) | $ | 100,737 | |||||
|
Amortized
|
Gross Unrealized
|
Estimated
|
||||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
U.S. Government agencies
|
$ | 16,991,360 | $ | 50,450 | $ | 16,648 | $ | 17,025,162 | ||||||||
|
Mortgage-backed securities
|
2,981,397 | 67,448 | 77 | 3,048,768 | ||||||||||||
|
Municipals
|
10,506,211 | 505,542 | 11,928 | 10,999,825 | ||||||||||||
|
Other
|
200,000 | - | - | 200,000 | ||||||||||||
|
Total
|
$ | 30,678,968 | $ | 623,440 | $ | 28,653 | $ | 31,273,755 | ||||||||
|
Amortized
|
Gross Unrealized
|
Estimated
|
||||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
|
December 31, 2010
|
||||||||||||||||
|
Government-sponsored enterprises
|
$ | 13,891,989 | $ | 11,473 | $ | 312,020 | $ | 13,591,442 | ||||||||
|
Mortgage-backed securities
|
1,842,249 | 24,286 | 15,269 | 1,851,266 | ||||||||||||
|
Obligations of state and local governments
|
11,119,970 | 247,905 | 55,233 | 11,312,642 | ||||||||||||
|
Other
|
200,000 | - | - | 200,000 | ||||||||||||
|
Total
|
$ | 27,054,208 | $ | 283,664 | $ | 382,522 | $ | 26,955,350 | ||||||||
|
Securities
|
||||||||
|
Available-For-Sale
|
||||||||
|
Amortized
|
Estimated
|
|||||||
|
Cost
|
Fair Value
|
|||||||
|
Due in one year or less
|
$ | - | - | |||||
|
Due after one year but within five years
|
1,831,797 | 1,883,346 | ||||||
|
Due after five years but within ten years
|
18,120,927 | 18,515,613 | ||||||
|
Due after ten years
|
7,744,847 | 7,826,028 | ||||||
| 27,697,571 | 28,224,987 | |||||||
|
Mortgage-backed securities
|
2,981,397 | 3,048,768 | ||||||
|
Total
|
$ | 30,678,968 | $ | 31,273,755 | ||||
|
June 30, 2011
|
December 31, 2010
|
|||||||||||||||
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||
|
Value
|
Losses
|
Value
|
Losses
|
|||||||||||||
|
Less Than 12 Months
|
||||||||||||||||
|
Government-sponsored enterprises
|
$ | 3,479,060 | $ | 16,648 | $ | 12,379,970 | $ | 312,020 | ||||||||
|
Mortgaged-backed Securities
|
63,216 | 77 | 964,073 | 15,269 | ||||||||||||
|
Obligations of state and local governments
|
- | - | 2,151,511 | 55,233 | ||||||||||||
| 3,542,276 | 16,725 | 15,495,554 | 382,522 | |||||||||||||
|
12 Months or More
|
||||||||||||||||
|
Obligations of state and local governments
|
240,000 | 11,928 | - | - | ||||||||||||
| 240,000 | 11,928 | - | - | |||||||||||||
|
Total
|
$ | 3,782,276 | $ | 28,653 | $ | 15,495,554 | $ | 382,522 | ||||||||
|
Amortized
|
Gross Unrealized
|
Estimated
|
||||||||||||||
|
Cost
|
Gains
|
Losses
|
Fair Value
|
|||||||||||||
|
June 30, 2011
|
||||||||||||||||
|
Obligations of state and local governments
|
$ | 299,903 | $ | 9,384 | $ | - | $ | 309,287 | ||||||||
|
December 31, 2010
|
||||||||||||||||
|
Obligations of state and local governments
|
$ | 299,885 | $ | 9,138 | $ | - | $ | 309,023 | ||||||||
|
Securities
|
||||||||
|
Held-to-Maturity
|
||||||||
|
Amortized
|
Estimated
|
|||||||
|
Cost
|
Fair Value
|
|||||||
|
Due after one year but within five years
|
$ | 99,903 | $ | 100,651 | ||||
|
Due after five years but within ten years
|
200,000 | 208,636 | ||||||
|
Total
|
$ | 299,903 | $ | 309,287 | ||||
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Real estate – construction
|
$ | 13,654,980 | $ | 12,674,197 | ||||
|
Real estate – mortgage
|
73,318,790 | 76,149,357 | ||||||
|
Commercial and industrial
|
8,293,690 | 11,602,305 | ||||||
|
Consumer and other
|
5,089,844 | 4,871,825 | ||||||
|
Total gross loans
|
$ | 100,357,304 | $ | 105,297,684 | ||||
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Variable rates loans
|
$ | 2,018,931 | $ | 1,556,700 | ||||
|
Fixed rates
|
98,338,373 | 103,740,984 | ||||||
|
Total gross loans
|
$ | 100,357,304 | $ | 105,297,684 | ||||
|
June 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
Balance, beginning of year
|
$ | 2,019,497 | $ | 2,053,340 | ||||
|
Provision charged to operations
|
538,000 | 1,866,000 | ||||||
|
Recoveries on loans previously charged-off
|
6,188 | 11,932 | ||||||
|
Loans charged-off
|
(650,475 | ) | (1,911,775 | ) | ||||
|
Balance, end of period
|
$ | 1,913,210 | $ | 2,019,497 | ||||
|
Real Estate Loans
|
||||||||||||||||||||||||
|
|
Total
|
|||||||||||||||||||||||
|
|
Real
|
|||||||||||||||||||||||
|
|
Estate
|
Consumer
|
||||||||||||||||||||||
|
(Dollars in Thousands)
|
Total
|
Construction
|
Mortgage
|
Loans
|
Commercial
|
and Other
|
||||||||||||||||||
|
Beginning Balance
|
$ | 2,019 | $ | 807 | $ | 404 | $ | 1,211 | $ | 606 | $ | 202 | ||||||||||||
|
Provisions
|
538 | 412 | 64 | 476 | 50 | 12 | ||||||||||||||||||
|
Recoveries
|
6 | - | 3 | 3 | - | 3 | ||||||||||||||||||
|
Charge-offs
|
(650 | ) | (498 | ) | (77 | ) | (575 | ) | (60 | ) | (15 | ) | ||||||||||||
|
Ending balance
|
$ | 1,913 | $ | 721 | $ | 394 | $ | 1,115 | $ | 596 | $ | 202 | ||||||||||||
|
Real Estate Loans
|
||||||||||||||||||||||||
|
Total
|
||||||||||||||||||||||||
|
Real
|
||||||||||||||||||||||||
|
(Dollars in Thousands)
|
Estate
|
Consumer
|
||||||||||||||||||||||
|
Total
|
Construction
|
Mortgage
|
Loans
|
Commercial
|
And Other
|
|||||||||||||||||||
|
Beginning Balance
|
$ | 2,053 | $ | 826 | $ | 413 | $ | 1,239 | $ | 616 | $ | 198 | ||||||||||||
|
Provisions
|
1,866 | 746 | 373 | 1,119 | 560 | 187 | ||||||||||||||||||
|
Recoveries
|
12 | - | - | - | 4 | 8 | ||||||||||||||||||
|
Charge-offs
|
(1,912 | ) | (765 | ) | (382 | ) | (1,147 | ) | (574 | ) | (191 | ) | ||||||||||||
|
Ending balance
|
$ | 2,019 | $ | 807 | $ | 404 | $ | 1,211 | $ | 606 | $ | 202 | ||||||||||||
|
Real Estate Loans
|
||||||||||||||||||||||||
|
Total
|
||||||||||||||||||||||||
|
Real
|
||||||||||||||||||||||||
|
(Dollars in Thousands)
|
Estate
|
Consumer
|
||||||||||||||||||||||
|
Total
|
Construction
|
Mortgage
|
Loans
|
Commercial
|
and Other
|
|||||||||||||||||||
|
Allowance for Loan Losses
|
||||||||||||||||||||||||
|
Examined for Impairment
|
||||||||||||||||||||||||
|
Individually
|
$ | 411 | $ | 30 | $ | 35 | $ | 65 | $ | 326 | $ | 20 | ||||||||||||
|
Collectively
|
1,502 | 691 | 359 | 1050 | 270 | 182 | ||||||||||||||||||
|
Allowance for Loan Losses
|
$ | 1,913 | $ | 721 | $ | 394 | $ | 1,115 | $ | 596 | $ | 202 | ||||||||||||
|
Total Loans
|
||||||||||||||||||||||||
|
Examined for Impairment
|
||||||||||||||||||||||||
|
Individually
|
$ | 8,338 | $ | 1,708 | $ | 1,141 | $ | 2,849 | $ | 5,311 | $ | 178 | ||||||||||||
|
Collectively
|
92,019 | 11,947 | 72,178 | 84,125 | 2,982 | 4,912 | ||||||||||||||||||
|
Total Loans
|
$ | 100,357 | $ | 13,655 | $ | 73,319 | $ | 86,974 | $ | 8,293 | $ | 5,090 | ||||||||||||
|
Real Estate Loans
|
||||||||||||||||||||||||
|
Total
|
||||||||||||||||||||||||
|
Real
|
||||||||||||||||||||||||
|
(Dollars in Thousands)
|
Estate
|
Consumer
|
||||||||||||||||||||||
|
Total
|
Construction
|
Mortgage
|
Loans
|
Commercial
|
and Other
|
|||||||||||||||||||
|
Allowance for Loan Losses
|
||||||||||||||||||||||||
|
Examined for Impairment
|
||||||||||||||||||||||||
|
Individually
|
$ | 373 | $ | 296 | $ | 25 | $ | 321 | $ | 40 | $ | 12 | ||||||||||||
|
Collectively
|
1,646 | 511 | 379 | 890 | 566 | 190 | ||||||||||||||||||
|
Allowance for Loan Losses
|
$ | 2,019 | $ | 807 | $ | 404 | $ | 1,211 | $ | 606 | $ | 202 | ||||||||||||
|
Total Loans
|
||||||||||||||||||||||||
|
Examined for Impairment
|
||||||||||||||||||||||||
|
Individually
|
$ | 7,703 | $ | 3,162 | $ | 4,121 | $ | 7,283 | $ | 303 | $ | 117 | ||||||||||||
|
Collectively
|
97,595 | 9,512 | 72,029 | 81,541 | 11,299 | 4,755 | ||||||||||||||||||
|
Total Loans
|
$ | 105,298 | 12,674 | 76,150 | 88,824 | 11,602 | 4,872 | |||||||||||||||||
|
June 30, 2011
|
||||||||||||
|
Unpaid
|
||||||||||||
|
(Dollars in Thousands)
|
Recorded
|
Principal
|
Related
|
|||||||||
|
Investment
|
Balance
|
Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
$ | 1,578 | $ | 1,578 | $ | - | ||||||
|
Mortgage
|
829 | 865 | - | |||||||||
|
Total real estate loans
|
2,407 | 2,443 | - | |||||||||
|
Commercial
|
3,686 | 4,486 | - | |||||||||
|
Consumer and other
|
126 | 126 | - | |||||||||
| 6,219 | 7,055 | - | ||||||||||
|
With an allowance recorded:
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
130 | 315 | 30 | |||||||||
|
Mortgage
|
312 | 466 | 35 | |||||||||
|
Total real estate loans
|
442 | 781 | 65 | |||||||||
|
Commercial
|
1,625 | 4,080 | 326 | |||||||||
|
Consumer and other
|
52 | 52 | 20 | |||||||||
| 2,119 | 4,913 | 411 | ||||||||||
|
Total
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
1,708 | 1,893 | 30 | |||||||||
|
Mortgage
|
1,141 | 1,331 | 35 | |||||||||
|
Total real estate loans
|
2,849 | 3,224 | 65 | |||||||||
|
Commercial
|
5,311 | 8,566 | 326 | |||||||||
|
Consumer and other
|
178 | 178 | 20 | |||||||||
|
Total
|
$ | 8,338 | $ | 11,968 | $ | 411 | ||||||
|
December 31, 2010
|
||||||||||||
|
Unpaid
|
||||||||||||
|
(Dollars in Thousands)
|
Recorded
|
Principal
|
Related
|
|||||||||
|
Investment
|
Balance
|
Allowance
|
||||||||||
|
With no related allowance recorded:
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
$ | 1,326 | $ | 1,294 | $ | - | ||||||
|
Mortgage
|
4,016 | 4,196 | - | |||||||||
|
Total real estate loans
|
5,342 | 5,490 | - | |||||||||
|
Commercial
|
218 | 249 | - | |||||||||
|
Consumer and other
|
62 | 61 | - | |||||||||
| 5,622 | 5,800 | - | ||||||||||
|
With an allowance recorded:
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
1,836 | 1,879 | 296 | |||||||||
|
Mortgage
|
105 | 103 | 25 | |||||||||
|
Total real estate loans
|
1,941 | 1,982 | 321 | |||||||||
|
Commercial
|
85 | 741 | 40 | |||||||||
|
Consumer and other
|
55 | 53 | 12 | |||||||||
| 2,081 | 2,776 | 373 | ||||||||||
|
Unpaid
|
||||||||||||
|
(Dollars in Thousands)
|
Recorded
|
Principal
|
Related
|
|||||||||
|
|
Investment
|
Balance
|
Allowance
|
|||||||||
|
Total
|
||||||||||||
|
Real estate
|
||||||||||||
|
Construction
|
$ | 3,162 | $ | 3,173 | $ | 296 | ||||||
|
Mortgage
|
4,121 | 4,299 | 25 | |||||||||
|
Total real estate loans
|
7,283 | 7,472 | 321 | |||||||||
|
Commercial
|
303 | 990 | 40 | |||||||||
|
Consumer and other
|
117 | 114 | 12 | |||||||||
|
Total
|
$ | 7,703 | $ | 8,576 | 373 | |||||||
|
June 30, 2011
|
||||||||||||||||||||||||
|
Past Due
|
Past Due Over 90 days
|
|||||||||||||||||||||||
|
(Dollars in Thousands)
|
30-89 |
And
|
Non-
|
Total
|
Total
|
|||||||||||||||||||
|
Days
|
Accruing
|
Accruing
|
Past Due
|
Current
|
Loans
|
|||||||||||||||||||
|
Real estate
|
||||||||||||||||||||||||
|
Construction
|
$ | 749 | $ | - | $ | 2,364 | $ | 3,113 | $ | 10,542 | $ | 13,655 | ||||||||||||
|
Mortgage
|
823 | - | 1,912 | 2,735 | 70,584 | 73,319 | ||||||||||||||||||
|
Total real estate loans
|
1,572 | - | 4,276 | 5,848 | 81,126 | 86,974 | ||||||||||||||||||
|
Commercial
|
166 | - | 68 | 234 | 8,059 | 8,293 | ||||||||||||||||||