XML 45 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans And The Allowance For Credit Losses
9 Months Ended
Sep. 30, 2012
Loans And The Allowance For Credit Losses [Abstract]  
Loans And The Allowance For Credit Losses

Note 4: Loans and the Allowance for Credit Losses

Loans

We primarily originate residential real estate, commercial, commercial real estate, municipal obligations and installment loans to customers throughout the state of Vermont. There are no significant industry concentrations in the loan portfolio. Loans totaled $1.07 billion at September 30, 2012 and $1.03 billion at December 31, 2011.  At September 30, 2012 and December 31, 2011, total loans included $(192) thousand and $11 thousand, respectively, of net deferred loan origination fees (costs). The aggregate amount of overdrawn deposit balances classified as loan balances was $334 thousand and $399 thousand at September 30, 2012 and December 31, 2011, respectively.

 

Allowance for Credit Losses

We have divided the loan portfolio into portfolio segments, each with different risk characteristics and methodologies for assessing risk.  Each portfolio segment is broken down into class segments where appropriate.  Class segments contain unique measurement attributes, risk characteristics and methods for monitoring and assessing risk that are necessary to develop the allowance for loan and lease losses.  Unique characteristics such as borrower type, loan type, collateral type, and risk characteristics define each class segment.  A description of the segments follows:

Commercial, financial and agricultural: We offer a variety of loan options to meet the specific needs of commercial customers including term loans and lines of credit.  Such loans are made available to businesses to finance inventory and receivables, business expansion and equipment purchases. Generally, a collateral lien is placed on equipment, receivables, inventory or other assets owned by the borrower.  These loans require different monitoring than commercial real estate loans because of the nature of the underlying collateral, and the fact that collateral values may change daily.  Management generally employs enhanced monitoring requirements, obtains personal guarantees and, where appropriate, may also attempt to secure real estate as collateral.

Municipal: Municipal loans consist of short and long term loans issued on a taxable and tax-exempt basis which are general obligations of the municipality. These loans are generally viewed as lower risk as municipalities have taxing power to meet their financial obligations.  Included in municipal loans are longer term loans under the federal Qualified School Construction Bond program. Proceeds are used for the construction, rehabilitation or repair of public school properties and we receive a federal tax credit in lieu of interest income on these loans.

Real Estate – Residential: Residential real estate loans consist primarily of loans secured by first or second mortgages on primary residences.  We originate adjustable-rate and fixed-rate, one- to four-family residential real estate loans for the construction, purchase or refinancing of a mortgage.  These loans are collateralized by owner-occupied properties located in our market area.  Loans on one- to four-family residential real estate are generally originated in amounts of no more than 80 percent of the purchase price or appraised value (whichever is lower).  Mortgage title insurance and hazard insurance are required.

Real Estate – Commercial: We offer commercial real estate loans to finance real estate purchases and refinancing of existing commercial properties.   These commercial real estate loans are secured by first liens on the real estate, which may include both owner occupied and non owner occupied facilities.  The types of facilities financed include apartments, hotels, warehouses, retail facilities, manufacturing facilities and office buildings.

Real Estate – Construction: We offer construction loans for the construction, expansion and improvement of residential and commercial properties which are secured by the real estate being developed. A review of all plans and budgets is performed prior to approval, third party progress documents are usually required during construction, and an independent approval process for all draw and release requests is maintained  to ensure that funding is prudently administered and that funds are sufficient to complete the project.

Installment - We offer traditional direct consumer installment loans for various personal needs, including vehicle financing. The vast majority of these loans are secured by a lien on the purchased vehicle and are underwritten using credit scores and income verification. We do not provide any indirect consumer lending activities.

For purposes of evaluating the adequacy of the allowance for credit losses, we consider a number of significant factors that affect the collectability of the portfolio. For individually evaluated loans, these include estimates of loss exposure, which reflect the facts and circumstances that affect the likelihood of repayment of such loans as of the evaluation date. For homogeneous pools of loans and leases, estimates of our exposure to credit loss reflect a current assessment of a number of factors, which could affect collectability.  These factors include:  past loss experience; size, trend, composition, and nature of loans; changes in lending policies and procedures, including underwriting standards and collection, charge-offs and recoveries; trends experienced in nonperforming and delinquent loans; current economic conditions in our market; the effect of external factors such as competition, legal and regulatory requirements; and the experience, ability, and depth of lending management and staff. Qualitative factors used in the evaluation of the adequacy of the allowance are reviewed and updated on a quarterly basis, these factors directly impact the allocation of the allowance. Past loss experience is based on net loan losses as a percentage of portfolio balances, using a five year weighted average.  An external loan review firm and various regulatory agencies periodically review our allowance for credit losses.  

After a thorough consideration of the factors discussed above, any required additions to the allowance for credit losses are made periodically by charges to the provision for credit losses. These charges are necessary to maintain the allowance for credit losses at a level which Management believes is reasonable for the overall inherent risk of probable loss in the portfolio. While Management uses available information to recognize losses on loans, additions may fluctuate from one reporting period to another.  These fluctuations are reflective of changes in risk associated with portfolio content and/or changes in Management’s assessment of any or all of the determining factors discussed above. 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the three months ended September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,102 

$

410 

$

3,476 

$

4,557 

$

233 

$

21 

$

18 

$

11,817 

Charge-offs

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

13 

Provision (credit)

 

136 

 

31 

 

85 

 

 

(10)

 

(2)

 

 

250 

Ending balance

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the nine months ended September 30, 2012, and our loan portfolio as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

2,905 

$

309 

$

3,138 

$

4,484 

$

477 

$

23 

$

17 

$

11,353 

Charge-offs

 

(9)

 

 

(20)

 

 

 

 

 

(29)

Recoveries

 

21 

 

 

13 

 

 

21 

 

 

 

56 

Provision (credit)

 

324 

 

132 

 

431 

 

76 

 

(267)

 

(4)

 

 

700 

Ending balance

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

$

$

270 

$

60 

$

$

$

$

334 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

3,237 

 

441 

 

3,292 

 

4,501 

 

231 

 

19 

 

25 

 

11,746 

Totals

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

20 

$

$

2,132 

$

581 

$

$

$

$

2,740 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

169,430 

 

82,048 

 

475,189 

 

326,601 

 

11,285 

 

5,252 

 

334 

 

1,070,139 

Totals

$

169,450 

$

82,048 

$

477,321 

$

327,182 

$

11,285 

$

5,259 

$

334 

$

1,072,879 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,795 

$

435 

$

3,472 

$

4,502 

$

196 

$

19 

$

25 

$

11,444 

Reserve for undisbursed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

lines of credit

 

446 

 

 

90 

 

59 

 

35 

 

 

 

636 

Total allowance for credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

losses

$

3,241 

$

441 

$

3,562 

$

4,561 

$

231 

$

19 

$

25 

$

12,080 

 

 

 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the three months ended September 30, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

3,122 

$

115 

$

2,563 

$

4,856 

$

193 

$

25 

$

27 

$

10,901 

Charge-offs

 

(2)

 

 

(14)

 

 

(85)

 

(2)

 

 

(103)

Recoveries

 

32 

 

 

 

 

 

 

 

41 

Provision (credit)

 

(274)

 

182 

 

678 

 

(507)

 

175 

 

 

(4)

 

250 

Ending balance

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

 

 

 

The following table reflects our loan loss experience and activity in the allowance for credit losses for the nine months ended September 30, 2011, and our loan portfolio as of September 30, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Commercial, financial and agricultural

Municipal

Real estate- residential

Real estate- commercial

Real estate-construction

Installment

All other

Totals

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

$

2,617 

$

236 

$

2,428 

$

5,143 

$

283 

$

24 

$

23 

$

10,754 

Charge-offs

 

(79)

 

 

(63)

 

(60)

 

(96)

 

(10)

 

 

(308)

Recoveries

 

76 

 

 

 

43 

 

18 

 

 

 

143 

Provision (credit)

 

264 

 

61 

 

861 

 

(777)

 

85 

 

 

 

500 

Ending balance

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

39 

$

$

215 

$

$

$

$

$

254 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

2,839 

 

297 

 

3,014 

 

4,349 

 

290 

 

23 

 

23 

 

10,835 

Totals

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

$

223 

$

$

2,380 

$

588 

$

$

$

$

3,192 

Ending balance collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

evaluated for impairment

 

155,820 

 

97,015 

 

423,240 

 

310,275 

 

12,238 

 

5,857 

 

439 

 

1,004,884 

Totals

$

156,043 

$

97,015 

$

425,620 

$

310,863 

$

12,238 

$

5,858 

$

439 

$

1,008,076 

Components:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses

$

2,448 

$

295 

$

3,131 

$

4,306 

$

254 

$

23 

$

23 

$

10,480 

Reserve for undisbursed

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

lines of credit

 

430 

 

 

98 

 

43 

 

36 

 

 

 

609 

Total allowance for credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

losses

$

2,878 

$

297 

$

3,229 

$

4,349 

$

290 

$

23 

$

23 

$

11,089 

 

 

 

 

 

Presented below is an aging of past due loans, including both non-accrual and restructured loans, by class as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

60-89 Days

Over 90 Days

Total Past

 

 

Greater Than 90 Days and

(In thousands)

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

$

150 

$

$

159 

$

169,291 

$

169,450 

$

Municipal

 

 

 

 

 

82,048 

 

82,048 

 

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

 

64 

 

887 

 

952 

 

437,690 

 

438,642 

 

Second mortgage

 

 

 

726 

 

734 

 

37,945 

 

38,679 

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

 

401 

 

401 

 

217,162 

 

217,563 

 

Non-owner occupied

 

 

 

 

 

109,619 

 

109,619 

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

1,960 

 

1,960 

 

Commercial

 

 

 

 

 

9,325 

 

9,325 

 

Installment

 

 

 

 

 

5,252 

 

5,259 

 

Other

 

 

 

 

 

334 

 

334 

 

Total

$

$

214 

$

2,030 

$

2,253 

$

1,070,626 

$

1,072,879 

$

 

 

Non-accruing and restructured loans make up $2.10 million of the total past due loans in the aging table above.

 

Presented below is an aging of past due loans, including both non-accrual and restructured loans, by class as of December 31, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30-59 Days

60-89 Days

Over 90 Days

Total Past

 

 

Greater Than 90 Days and

 

Past Due

Past Due

Past Due

Due

Current

Total

Accruing

Commercial, financial and agricultural

$

$

40 

$

$

48 

$

146,942 

$

146,990 

$

Municipal

 

 

 

 

 

101,705 

 

101,705 

 

Real estate-residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

39 

 

305 

 

731 

 

1,075 

 

400,256 

 

401,331 

 

Second mortgage

 

 

 

281 

 

281 

 

38,206 

 

38,487 

 

Real estate-commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

325 

 

87 

 

412 

 

205,844 

 

206,256 

 

Non-owner occupied

 

 

 

 

 

107,659 

 

107,659 

 

Real estate-construction:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

 

 

 

 

1,798 

 

1,798 

 

Commercial

 

 

 

 

 

17,195 

 

17,195 

 

Installment

 

 

 

 

 

5,806 

 

5,806 

 

Other

 

 

 

 

 

399 

 

399 

 

Total

$

39 

$

670 

$

1,107 

$

1,816 

$

1,025,810 

$

1,027,626 

$

 

 

 

 

Non-accruing and restructured loans make up $1.60 million of the total past due loans in the aging table above.

 

 

Impaired loans by class at September 30, 2012 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

$

11 

$

934 

$

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

788 

 

1,084 

 

Second mortgage

 

 

40 

 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

324 

 

485 

 

Non-owner occupied

 

 

70 

 

Installment

 

 

52 

 

With related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

 

 

 

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

618 

 

635 

 

232 

Second mortgage

 

721 

 

721 

 

38 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

257 

 

257 

 

60 

Total

 

 

 

 

 

 

Commercial, financial and agricultural

 

20 

 

943 

 

Real estate – residential

 

2,132 

 

2,480 

 

270 

Real estate – commercial

 

581 

 

812 

 

60 

Installment and other

 

 

52 

 

Total

$

2,740 

$

4,287 

$

334 

 

 

Impaired loans by class at September 30, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

Recorded Investment

Unpaid Principal Balance

Related Allowance

With no related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

$

168 

$

1,185 

$

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

1,164 

 

1,438 

 

Second mortgage

 

178 

 

178 

 

Real estate – commercial:

 

 

 

 

 

 

Owner occupied

 

588 

 

588 

 

Non-owner occupied

 

 

70 

 

Real estate – construction:

 

 

 

 

 

 

Commercial

 

 

94 

 

Installment

 

 

22 

 

With related allowance recorded

 

 

 

 

 

 

Commercial, financial and agricultural

 

55 

 

55 

 

39 

Real estate – residential:

 

 

 

 

 

 

First mortgage

 

979 

 

979 

 

212 

Second mortgage

 

59 

 

59 

 

Real estate – commercial:

 

 

 

 

 

 

Non-owner occupied

 

 

 

Total

 

 

 

 

 

 

Commercial, financial and agricultural

 

223 

 

1,240 

 

39 

Real estate – residential

 

2,380 

 

2,654 

 

215 

Real estate – commercial

 

588 

 

658 

 

Real estate – construction

 

 

94 

 

Installment and other

 

 

22 

 

Total

$

3,192 

$

4,668 

$

254 

 

 

 

 

 

The average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2012 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

Nine months

(In thousands)

Average Recorded Investment

Interest Income Recognized

 

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

24 

$

 

$

49 

$

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

888 

 

27 

 

 

818 

 

47 

Second mortgage

 

331 

 

 

 

325 

 

34 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

350 

 

 

 

405 

 

Non-owner occupied

 

 

 

 

 

Installment

 

 

 

 

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

13 

 

 

 

23 

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

580 

 

 

 

662 

 

Second mortgage

 

481 

 

 

 

194 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

231 

 

 

 

113 

 

Total

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

37 

 

 

 

72 

 

Real estate – residential

 

2,280 

 

34 

 

 

1,999 

 

81 

Real estate – commercial

 

581 

 

 

 

518 

 

Installment and other

 

 

 

 

 

Total

$

2,900 

$

36 

 

$

2,590 

$

87 

 

 

 

 

The average recorded investment and interest income recognized on impaired loans for the three and nine months ended September 30, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

Nine months

(In thousands)

Average Recorded Investment

Interest Income Recognized

 

Average Recorded Investment

Interest Income Recognized

With no related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

$

138 

$

 

$

170 

$

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

1,412 

 

 

 

1,257 

 

Second mortgage

 

221 

 

 

 

369 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Owner occupied

 

510 

 

 

 

486 

 

Non-owner occupied

 

120 

 

 

 

86 

 

Real estate – construction:

 

 

 

 

 

 

 

 

 

Commercial

 

105 

 

 

 

142 

 

Installment

 

 

 

 

 

With related allowance recorded

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

138 

 

 

 

306 

 

Real estate – residential:

 

 

 

 

 

 

 

 

 

First mortgage

 

997 

 

 

 

751 

 

Second mortgage

 

59 

 

 

 

26 

 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

Non-owner occupied

 

 

 

 

61 

 

Total

 

 

 

 

 

 

 

 

 

Commercial, financial and agricultural

 

276 

 

 

 

476 

 

Real estate – residential

 

2,689 

 

 

 

2,403 

 

10 

Real estate – commercial

 

630 

 

 

 

633 

 

Real estate – construction

 

105 

 

 

 

142 

 

Installment and other

 

 

 

 

 

Total

$

3,701 

$

 

$

3,657 

$

10 

 

 

 

 

Impaired loans at September 30, 2012 consisted predominantly of residential real estate loans. Impaired loans totaled $2.74 million and $2.51 million at September 30, 2012 and December 31, 2011, respectively.  At September 30, 2012, $1.60 million of the impaired loans had a specific reserve allocation of $334 thousand, and $1.14 million of the impaired loans had no specific reserve allocation. At December 31, 2011, $885 thousand of the impaired loans had a specific reserve allocation of $227 thousand, and $1.63 million of the impaired loans had no specific reserve allocation.

We recorded interest income on impaired loans of approximately $36 thousand and $87 thousand during the three and nine months ended September 30, 2012, respectively. No interest income was recorded on a cash basis during the period the loan was impaired.  We recorded interest income on impaired loans of approximately $3 thousand and $10 thousand during the three and nine months ended September 30, 2011, respectively. No interest income was recorded on a cash basis during the period the loan was impaired. The average balance of impaired loans was $2.59 million and $3.66 million during the first nine months of 2012 and the first nine months of 2011, respectively.

Nonperforming loans at September 30, 2012 and December 31, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

(In thousands)

September 30, 2012

December 31, 2011

Nonaccrual  loans

$

2,180 

$

1,953 

Loans greater than 90 days and accruing

 

 

Troubled debt restructured loans (“TDRs”)

 

560 

 

558 

Total nonperforming loans

$

2,740 

$

2,511 

 

 

Of the total TDRs in the table above, $372  thousand at September 30, 2012 and $224 thousand at December 31, 2011 were non-accruing.  The remaining TDRs were accruing.

The loans in the table below are considered impaired under the guidance in ASC 310-10-35.  Included in the total TDRs of $560 thousand at September 30, 2012 are $290 thousand of TDRs that were restructured prior to January 1, 2012. TDRs have been individually evaluated for impairment. There were no TDRs for which the allowance for credit losses was measured under a general allowance for credit losses methodology.

 

Presented below is a summary of our restructurings during the three months and nine months ended September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

Number

Pre-Modification Recorded

Post-Modification Recorded

 

Number

Pre-Modification Recorded

Post-Modification Recorded

(Dollars in thousands)

of Loans

Investment

Investment

 

of Loans

Investment

Investment

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

First mortgage

$

$

 

$

90 

$

90 

Real estate - commercial:

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

$

$

 

$

180 

$

180 

 

Loans in the above table were classified as TDRs because the borrowers experienced financial difficulties and the bank granted concessions in loan terms. As of September 30, 2012, five loans classified as TDR totaling $372 thousand were in nonaccrual and the remaining loans were accruing. At September 30, 2012 TDRs consisted of  eight residential real estate loans and one commercial real estate loan.  All nine borrowers experienced financial difficulties that led to the restructure of their respective loans. At the time of restructure, seven were in payment default and all nine demonstrated cash flow insufficient to service their debt as well as an inability to obtain funds at market rates from other sources.  At September 30, 2012, seven of the restructured loans were performing in accordance with modified agreements, while two residential loans totaling $70 thousand were in default. These two loans were also in non-accrual status.  No TDRs paid off during the third quarter of 2012.    

Presented below is a summary of our restructurings during the three months and nine months ended September 30, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

Nine months ended

 

Number

Pre-Modification Recorded

Post-Modification Recorded

 

Number

Pre-Modification Recorded

Post-Modification Recorded

(Dollars in thousands)

of Loans

Investment

Investment

 

of Loans

Investment

Investment

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

First mortgage

$

105 

$

104 

 

$

158 

$

156 

 

There was one loan restructured during the three months ended September 30, 2011.  TDRs at September 30, 2011, consisted of three residential real estate loans. One of the loans was restructured with longer terms at market rates and two were restructured with rate concessions; all were performing in accordance with modified agreements with the borrowers at September 30, 2011.  At September 30, 2011 there were no defaults on TDRs.        

There were no commitments to lend additional funds to borrowers whose loans were modified in a troubled debt restructuring at September 30, 2012 or at September 30, 2011.  We had no commitments to lend additional funds to borrowers whose loans were in non-accrual status or to borrowers whose loans were 90 days past due and still accruing at September 30, 2012 or at September 30, 2011. 

We recorded interest income on restructured loans of $4 thousand and $26 thousand for the three and nine months ended September 30, 2012, respectively, and $3 thousand and $7 thousand for the three and nine months ended September 30, 2011, respectively.

Our OREO balance was $0 at September 30, 2012, compared with $358 thousand at December 31, 2011 consisting of three properties plus equipment. Two properties and the equipment were sold during the third quarter of 2012. Our OREO balance was $340 at September 30, 2011.

 

Non-accrual loans by class as of September 30, 2012 and December 31, 2011 were as follows:

 

 

 

 

 

 

 

 

 

 

(In thousands)

September 30, 2012

December 31, 2011

Commercial, financial and agricultural

$

20 

$

114 

Real estate - residential:

 

 

 

 

First mortgage

 

1,026 

 

1,146 

Second mortgage

 

726 

 

281 

Real estate - commercial:

 

 

 

 

Owner occupied

 

401 

 

412 

Installment

 

 

Nonaccruing non-TDR loans

$

2,180 

$

1,953 

Nonaccruing TDR’s

 

 

 

 

Real estate – residential:

 

 

 

 

First mortgage

 

372 

 

224 

Total nonaccrual loans

$

2,552 

$

2,177 

 

 

Commercial Grading System

We use risk rating definitions for our commercial loan portfolios and certain residential loans which are generally consistent with regulatory and banking industry norms. Loans are assigned a credit quality grade which is based upon management’s on-going assessment of risk based upon an evaluation of the quantitative and qualitative aspects of each credit. This assessment is a dynamic process and risk ratings are adjusted as each borrower’s financial situation changes. This process is designed to provide timely recognition of a borrower’s financial condition and appropriately focus management resources.

Pass rated loans exhibit acceptable risk to the bank in terms of financial capacity to repay their loans as well as possessing acceptable alternative repayment sources, typically collateral and personal guarantees. These loans are subject to a formal annual review process; additionally, Management reviews the risk rating at the time of any late payments, overdrafts or other sign of deterioration in the interim.

Loans rated Pass-Watch require more than usual attention and monitoring by the account officer, though not to the extent that a formal remediation plan is warranted. Borrowers can be rated Pass-Watch based upon a weakened capital structure, adequate but low cash flow and/or collateral coverage or early-stage declining trends in operations or financial condition.

Loans rated Special Mention possess potential weakness that may expose the bank to some risk of loss in the future. These loans require more frequent monitoring and formal reporting to Management.

Substandard loans reflect well-defined weaknesses in the current repayment capacity, collateral or net worth of the borrower with the possibility of some loss to the Bank if these weaknesses are not corrected. Action plans are required for these loans to address the inherent weakness in the credit and are formally reviewed.

 

 

Below is a summary of loans by credit quality indicator as of September 30, 2012:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated Residential and

 

 

Pass-

Special

Sub-

 

 

(In thousands)

 Consumer

Pass

Watch

Mention

Standard

Total

Commercial, financial and agricultural

$

 

148,550 

 

17,928 

 

501 

 

2,471 

$

169,450 

Municipal

 

 

82,048 

 

 

 

 

82,048 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

411,034 

 

24,690 

 

1,233 

 

747 

 

938 

 

438,642 

Second mortgage

 

36,784 

 

1,195 

 

 

 

700 

 

38,679 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

190,603 

 

8,409 

 

3,035 

 

15,516 

 

217,563 

Non-owner occupied

 

 

96,554 

 

10,101 

 

1,480 

 

1,484 

 

109,619 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

396 

 

1,564 

 

 

 

 

1,960 

Commercial

 

593 

 

8,205 

 

527 

 

 

 

9,325 

Installment

 

5,259 

 

 

 

 

 

5,259 

All other loans

 

334 

 

 

 

 

 

334 

Total

$

454,400 

$

553,409 

$

38,198 

$

5,763 

$

21,109 

$

1,072,879 

 

 

Below is a summary of loans by credit quality indicator as of December 31, 2011:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated Residential and

 

 

Pass-

Special

Sub-

 

 

(In thousands)

 Consumer

Pass

Watch

Mention

Standard

Total

Commercial, financial and agricultural

$

$

117,772 

$

28,326 

$

170 

$

720 

$

146,990 

Municipal

 

 

101,705 

 

 

 

 

101,705 

Real estate – residential:

 

 

 

 

 

 

 

 

 

 

 

 

First mortgage

 

379,512 

 

18,647 

 

1,569 

 

641 

 

962 

 

401,331 

Second mortgage

 

38,020 

 

146 

 

 

 

321 

 

38,487 

Real estate – commercial:

 

 

 

 

 

 

 

 

 

 

 

 

Owner occupied

 

 

175,878 

 

14,001 

 

7,355 

 

9,022 

 

206,256 

Non-owner occupied

 

 

95,239 

 

8,891 

 

1,195 

 

2,334 

 

107,659 

Real estate – construction:

 

 

 

 

 

 

 

 

 

 

 

 

Residential

 

99 

 

 

1,699 

 

 

 

1,798 

Commercial

 

81 

 

15,925 

 

573 

 

 

616 

 

17,195 

Installment

 

5,806 

 

 

 

 

 

5,806 

All other loans

 

399 

 

 

 

 

 

399 

Total

$

423,919 

$

525,312 

$

55,059 

$

9,361 

$

13,975 

$

1,027,626 

 

 

The amount of interest which was not earned, but which would have been earned had our non-accrual and restructured loans performed in accordance with their original terms and conditions, was approximately $38 thousand and $107 thousand for the three and nine months ended September 30, 2012, and was approximately $49 thousand and $157 thousand for the three and nine months ended September 2011, respectively.

It is our policy to make loans to directors, executive officers, and associates of such persons on substantially the same terms, including interest rates and collateral, as those prevailing for comparable lending transactions with other persons.