XML 15 R9.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Loans and Allowance for Loan Losses
6 Months Ended
Jun. 30, 2011
Loans and Allowance for Loan Losses [Abstract]  
Loans and Allowance for Loan Losses
3.
Loans and Allowance for Loan Losses

The following tables present the Corporation's loan portfolio by category of loans as of June 30, 2011, and December 31, 2010, and the summary of the allowance for loan losses for the six months ended June 30, 2011, and June 30, 2010.

LOAN PORTFOLIO
(DOLLARS IN THOUSANDS)

   
June 30,
  
December 31,
 
   
2011
  
2010
 
   
$
  
$
 
Commercial real estate
      
Commercial mortgages
  98,101   96,256 
Agriculture mortgages
  68,756   60,513 
Construction
  11,853   14,781 
Total commercial real estate
  178,710   171,550 
          
Consumer real estate (a)
        
1-4 family residential mortgages
  137,614   137,361 
Home equity loans
  16,950   17,719 
Home equity lines of credit
  13,305   12,490 
Total consumer real estate
  167,869   167,570 
          
Commercial and industrial
        
Commercial and industrial
  26,601   28,434 
Tax-free loans
  20,956   23,028 
Agriculture loans
  10,564   11,756 
Total commercial and industrial
  58,121   63,218 
          
Consumer
  4,409   13,045 
          
Gross loans prior to deferred fees
  409,109   415,383 
Less:
        
Deferred loan fees, net
  107   149 
Allowance for loan losses
  7,801   7,132 
Total net loans
  401,201   408,102 

(a)
Real estate loans serviced for Fannie Mae, which are not included in the Consolidated Balance Sheets, totaled $9,483,000 and $10,101,000 as of June 30, 2011, and December 31, 2010, respectively.

ALLOWANCE FOR LOAN LOSSES SUMMARY
(DOLLARS IN THOUSANDS)

   
Six Months Ended June 30,
 
   
2011
  
2010
 
   
$
  
$
 
Balance at January 1
  7,132   5,912 
Amounts charged off
  (436)  (467)
Recoveries of amounts previously charged off
  205   68 
Balance before current year provision
  6,901   5,513 
Provision charged to operating expense
  900   900 
Balance at June 30
  7,801   6,413 


The Corporation grades commercial credits differently than consumer credits. The following tables represent all of the Corporation's commercial credit exposures by internally assigned grades as of June 30, 2011, and December 31, 2010. The grading analysis estimates the capability of the borrower to repay the contractual obligations under the loan agreements as scheduled or at all. The Corporation's internal commercial credit risk grading system is based on experiences with similarly graded loans.

The Corporation's internally assigned grades for commercial credits are as follows:

 
·
Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

 
·
Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

 
·
Substandard – loans that have a well-defined weakness based on objective evidence and characterized by the distinct possibility that the Corporation will sustain some loss if the deficiencies are not corrected.

 
·
Doubtful – loans classified as doubtful have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.

 
·
Loss – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted.

COMMERCIAL CREDIT EXPOSURE
CREDIT RISK PROFILE BY INTERNALLY ASSIGNED GRADE
(DOLLARS IN THOUSANDS)

June 30, 2011
 
 
Commercial
Mortgages
  
Agriculture
Mortgages
  
Construction
  
Commercial
and
Industrial
  
Tax-free
Loans
  
Agriculture
Loans
  
Total
 
   
$
  
$
  
$
  
$
  
$
  
$
  
$
 
Grade:
                     
Pass
  73,020   63,307   7,856   22,173   20,956   9,729   197,041 
Special Mention
  7,544   1,604   881   1,271   -   477   11,777 
Substandard
  17,537   3,845   3,116   3,157   -   358   28,013 
Doubtful
  -   -   -   -   -   -   - 
Loss
  -   -   -   -   -   -   - 
                              
Total
  98,101   68,756   11,853   26,601   20,956   10,564   236,831 

December 31, 2010
 
 
Commercial
Mortgages
  
Agriculture
Mortgages
  
Construction
  
Commercial
and
Industrial
  
Tax-free
Loans
  
Agriculture
Loans
  
Total
 
   
$
  
$
  
$
  
$
  
$
  
$
  
$
 
Grade:
                     
Pass
  72,541   53,757   11,377   20,286   23,028   10,932   191,921 
Special Mention
  8,657   5,667   126   2,403   -   589   17,442 
Substandard
  15,058   1,089   3,278   5,745   -   235   25,405 
Doubtful
  -   -   -   -   -   -   - 
Loss
  -   -   -   -   -   -   - 
                              
Total
  96,256   60,513   14,781   28,434   23,028   11,756   234,768 
 
 
For consumer loans, the Corporation evaluates credit quality based on whether the loan is considered performing or non-performing. The following tables present the balances of consumer loans by classes of the loan portfolio based on payment performance as of June 30, 2011, and December 31, 2010:

CONSUMER CREDIT EXPOSURE
CREDIT RISK PROFILE BY PAYMENT PERFORMANCE
(DOLLARS IN THOUSANDS)

June 30, 2011
 
 
1-4 Family
Residential
Mortgages
  
Home Equity
Loans
  
Home Equity
Lines of
Credit
  
Consumer
  
Total
 
Payment performance:
 
$
  
$
  
$
  
$
  
$
 
                 
Performing
  137,239   16,950   13,305   4,409   171,903 
Non-performing
  375   -   -   -   375 
                      
Total
  137,614   16,950   13,305   4,409   172,278 

December 31, 2010
 
 
1-4 Family
Residential
Mortgages
  
Home Equity
Loans
  
Home Equity
Lines of
Credit
  
Consumer
  
Total
 
Payment performance:
 
$
  
$
  
$
  
$
  
$
 
                 
Performing
  137,268   17,661   12,490   13,044   180,463 
Non-performing
  93   58   -   1   152 
                      
Total
  137,361   17,719   12,490   13,045   180,615 



 
The following tables present an age analysis of the Corporation's past due loans, segregated by loan portfolio class, as of June 30, 2011, and December 31, 2010:

AGING OF LOANS RECEIVABLE
(DOLLARS IN THOUSANDS)

                     
Loans
 
         
Greater
           
Receivable >
 
   
30-59 Days
  
60-89 Days
  
than 90
  
Total Past
     
Total Loans
  
90 Days and
 
June 30, 2011
 
Past Due
  
Past Due
  
Days
  
Due
  
Current
  
Receivable
  
Accruing
 
   
$
  
$
  
$
  
$
  
$
  
$
  
$
 
Commercial real estate
                     
Commercial mortgages
  152   -   -   152   97,949   98,101   - 
Agriculture mortgages
  94   -   -   94   68,662   68,756   - 
Construction
  -   -   -   -   11,853   11,853   - 
Consumer real estate
                            
1-4 family residential mortgages
  708   37   375   1,120   136,494   137,614   375 
Home equity loans
  115   34   -   149   16,801   16,950   - 
Home equity lines of credit
  -   -   -   -   13,305   13,305   - 
Commercial and industrial
                            
Commercial and industrial
  179   -   -   179   26,422   26,601   - 
Tax-free loans
  -   -   -   -   20,956   20,956   - 
Agriculture loans
  -   -   -   -   10,564   10,564   - 
Consumer
  10   4   -   14   4,395   4,409   - 
Total
  1,258   75   375   1,708   407,401   409,109   375 

                     
Loans
 
         
Greater
           
Receivable >
 
   
30-59 Days
  
60-89 Days
  
than 90
  
Total Past
     
Total Loans
  
90 Days and
 
December 31, 2010
 
Past Due
  
Past Due
  
Days
  
Due
  
Current
  
Receivable
  
Accruing
 
   
$
  
$
  
$
  
$
  
$
  
$
  
$
 
Commercial real estate
                     
Commercial mortgages
  305   81   1,502   1,888   94,368   96,256   - 
Agriculture mortgages
  -   -   -   -   60,513   60,513   - 
Construction
  -   -   224   224   14,557   14,781   - 
Consumer real estate
                            
1-4 family residential mortgages
  1,201   113   93   1,407   135,954   137,361   93 
Home equity loans
  133   82   58   273   17,446   17,719   58 
Home equity lines of credit
  -   -   -   -   12,490   12,490   - 
Commercial and industrial
                            
Commercial and industrial
  23   1   -   24   28,410   28,434   - 
Tax-free loans
  -   -   -   -   23,028   23,028   - 
Agriculture loans
  -   -   -   -   11,756   11,756   - 
Consumer
  27   5   1   33   13,012   13,045   1 
Total
  1,689   282   1,878   3,849   411,534   415,383   152 



The following table presents nonaccrual loans by classes of the loan portfolio as of June 30, 2011, and December 31, 2010:

NONACCRUAL LOANS BY LOAN CLASS
(DOLLARS IN THOUSANDS)

   
June 30,
  
December 31,
 
   
2011
  
2010
 
   
$
  
$
 
        
Commercial real estate
      
Commercial mortgages
  1,373   3,280 
Agriculture mortgages
  -   - 
Construction
  -   224 
Consumer real estate
        
1-4 family residential mortgages
  148   - 
Home equity loans
  127   - 
Home equity lines of credit
  -   - 
Commercial and industrial
        
Commercial and industrial
  317   377 
Tax-free loans
  -   - 
Agriculture loans
  -   - 
Consumer
  -   - 
Total
  1,965   3,881 

As of June 30, 2011, and December 31, 2010, all of the Corporation's loans on nonaccrual status were also considered impaired. Information with respect to impaired loans for the six months ended June 30, 2011, and June 30, 2010, is as follows:

IMPAIRED LOANS
(DOLLARS IN THOUSANDS)

   
June 30,
  
June 30,
 
   
2011
  
2010
 
   
$
  
$
 
Impaired loans
      
Average recorded balance of impaired loans
  4,304   7,326 
Interest income recognized on impaired loans
  107   25 

Interest income on loans would have increased by approximately $35,000 for the six months ended June 30, 2011, and $205,000 for the six months ended June 30, 2010, had these loans performed in accordance with their original terms.


The following tables summarize information in regards to impaired loans by loan portfolio class as of June 30, 2011, and December 31, 2010:

IMPAIRED LOAN ANALYSIS
BALANCES AS OF JUNE 30, 2011
(DOLLARS IN THOUSANDS)

   
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
  
Average
Recorded
Investment
  
Interest
Income
Recognized
 
                 
With no related allowance recorded:
               
Commercial real estate
               
Commercial mortgages
  504   684   -   883   16 
Agriculture mortgages
  1,671   1,671   -   1,666   60 
Construction
  -   67   -   94   1 
Total commercial real estate
  2,175   2,422   -   2,643   77 
                      
Commercial and industrial
                    
Commercial and industrial
  96   96   -   125   - 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  96   96   -   125   - 
                      
Total with no related allowance
  2,271   2,518   -   2,768   77 
                      
With an allowance recorded:
                    
Commercial real estate
                    
Commercial mortgages
  1,221   1,474   200   1,311   - 
Agriculture mortgages
  -   -   -   -   - 
Construction
  -   -   -   -   - 
Total commercial real estate
  1,221   1,474   200   1,311   - 
                      
Commercial and industrial
                    
Commercial and industrial
  243   243   72   225   30 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  243   243   72   225   30 
                      
Total with a related allowance
  1,464   1,717   272   1,536   30 
                      
Total by loan class:
                    
Commercial real estate
                    
Commercial mortgages
  1,725   2,158   200   2,194   16 
Agriculture mortgages
  1,671   1,671   -   1,666   60 
Construction
  -   67   -   94   1 
Total commercial real estate
  3,396   3,896   200   3,954   77 
                      
Commercial and industrial
                    
Commercial and industrial
  339   339   72   350   30 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  339   339   72   350   30 
                      
Total
  3,735   4,235   272   4,304   107 



IMPAIRED LOAN ANALYSIS
BALANCES AS OF DECEMBER 31, 2010
(DOLLARS IN THOUSANDS)

   
Recorded
Investment
  
Unpaid
Principal
Balance
  
Related
Allowance
  
Average
Recorded
Investment
  
Interest
Income
Recognized
 
                 
With no related allowance recorded:
               
Commercial real estate
               
Commercial mortgages
  1,846   2,026   -   2,507   - 
Agriculture mortgages
  1,675   1,675   -   1,570   101 
Construction
  -   -   -   -   - 
Total commercial real estate
  3,521   3,701   -   4,077   101 
                      
Commercial and industrial
                    
Commercial and industrial
  299   299   -   521   21 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  299   299   -   521   21 
                      
Total with no related allowance
  3,820   4,000   -   4,598   122 
                      
With an allowance recorded:
                    
Commercial real estate
                    
Commercial mortgages
  1,434   1,590   117   1,553   - 
Agriculture mortgages
  -   -   -   -   - 
Construction
  224   831   106   233   - 
Total commercial real estate
  1,658   2,421   223   1,786   - 
                      
Commercial and industrial
                    
Commercial and industrial
  78   78   8   88   - 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  78   78   8   88   - 
                      
Total with a related allowance
  1,736   2,499   231   1,874   - 
                      
Total by loan class:
                    
Commercial real estate
                    
Commercial mortgages
  3,280   3,616   117   4,060   - 
Agriculture mortgages
  1,675   1,675   -   1,570   101 
Construction
  224   831   106   233   - 
Total commercial real estate
  5,179   6,122   223   5,863   101 
                      
Commercial and industrial
                    
Commercial and industrial
  377   377   8   609   21 
Tax-free loans
  -   -   -   -   - 
Agriculture loans
  -   -   -   -   - 
Total commercial and industrial
  377   377   8   609   21 
                      
Total
  5,556   6,499   231   6,472   122 



The following table details activity in the allowance for loan losses by portfolio segment for the six months ended June 30, 2011:

ALLOWANCE FOR CREDIT LOSSES AND RECORDED INVESTMENT IN LOANS RECEIVABLE
(DOLLARS IN THOUSANDS)

   
Commercial
Real Estate
  
Consumer
Real Estate
  
Commercial
and
Industrial
  
Consumer
  
Unallocated
  
Total
 
   
$
  
$
  
$
  
$
  
$
  
$
 
                    
Allowance for credit losses:
                  
Beginning balance
  2,605   1,254   2,816   75   382   7,132 
                          
Charge-offs
  (97)  (14)  (315)  (10)  -   (436)
Recoveries
  -   -   200   5   -   205 
Provision
  694   32   231   (11)  (46)  900 
                          
Ending balance
  3,202   1,272   2,932   59   336   7,801 
                          
Ending balance: individually
                        
evaluated for impairment
  200   -   72   -   -   272 
Ending balance: collectively
                        
evaluated for impairment
  3,002   1,272   2,860   59   336   7,529 
                          
Loans receivable:
                        
Ending balance
  178,710   167,869   58,121   4,409       409,109 
Ending balance: individually
                        
evaluated for impairment
  3,396   -   339   -       3,735 
Ending balance: collectively
                        
evaluated for impairment
  175,314   167,869   57,782   4,409       405,374