XML 20 R9.htm IDEA: XBRL DOCUMENT  v2.3.0.11
LOANS
6 Months Ended
Jun. 30, 2011
LOANS [Abstract]  
LOANS

Major classifications of loans at June 30, 2011 and December 31, 2010 are summarized as follows:

   
2011
  
2010
 
Commercial, secured by real estate
 $318,666  $319,048 
Commercial, other
  79,421   82,591 
Real estate construction
  35,218   48,213 
Residential real estate, including home equity
  228,735   233,513 
Agricultural
  2,553   2,564 
Consumer
  31,321   32,926 
Other
  8,108   7,109 
   $704,022  $725,964 
 
Activity in the allowance for loan losses by portfolio segment for the six months ending June 30, 2011 was as follows:

Loan Class
 
Balance Dec 31, 2010
  
Provision for loan losses
  
Loans charged-off
  
Recoveries
  
Balance June 30, 2011
 
                 
Residential real estate
 $2,666  $152  $168  $16  $2,666 
Multifamily real estate
  252   95   -   2   349 
Commercial real estate:
                    
Owner occupied
  1,141   (155)  -   2   988 
Non owner occupied
  1,644   253   261   3   1,639 
Commercial and industrial
  2,421   2,218   16   8   4,631 
Consumer
  366   18   60   40   364 
All other
  1,375   (241)  73   50   1,111 
Total
 $9,865  $2,340  $578  $121  $11,748 

Activity in the allowance for loan losses by portfolio segment for the three months ending    June 30, 2011 was as follows:

Loan Class
 
Balance March 31, 2011
  
Provision for loan losses
  
Loans charged-off
  
Recoveries
  
Balance June 30, 2011
 
                 
Residential real estate
 $2,760  $(16) $88  $10  $2,666 
Multifamily real estate
  303   44   -   2   349 
Commercial real estate:
                    
Owner occupied
  1,258   (270)  -   -   988 
Non owner occupied
  1,896   (14)  245   2   1,639 
Commercial and industrial
  2,262   2,369   -   -   4,631 
Consumer
  386   (5)  32   15   364 
All other
  1,417   (288)  33   15   1,111 
Total
 $10,282  $1,820  $398  $44  $11,748 

Changes in the allowance for loan losses for the three and six months ended June 30, 2010 are as follows:
   
Three Months Ended June 30,
  
Six Months Ended June 30,
 
   
2010
  
2010
 
Balance, beginning of period
 $8,068  $7,569 
Gross charge-offs
  (378)  (583)
Recoveries
  102   235 
Provision for loan losses
  1,409   1,980 
Balance, end of period
 $9,201  $9,201 

The following table sets forth information with respect to the Company's nonperforming loans at June 30, 2011 and December 31, 2010.
   
2011
  
2010
 
Non-accrual loans
 $51,387  $47,131 
Accruing loans which are contractually past due 90 days or more
  308   414 
Restructured loans
  350   2,639 
Total
 $52,045  $50,184 

The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of June 30, 2011 and December 31, 2010.  The recorded investment in non-accrual loans is less than the principal owed on non-accrual loans due to discounts applied to the carrying value of the loan at time of their acquisition and interest payments made by the borrower which have been used to reduce the recorded investment in the loan rather than recognized as interest income.

June 30, 2011
 
Principal Owed on Non-accrual Loans
  
Recorded Investment in Non-accrual Loans
  
Loans Past Due Over 90 Days, still accruing
 
           
Residential  real estate
 $4,896  $3,768  $195 
Multifamily real estate
  10,788   8,598   - 
Commercial real estate
            
Owner occupied
  13,158   11,143   - 
Non owner occupied
  9,841   7,710   - 
Commercial and industrial
  10,452   8,234   76 
Consumer
  82   80   13 
All other
  15,961   11,854   24 
Total
 $65,178  $51,387  $308 
              

December 31, 2010
 
Principal Owed on Non-accrual Loans
  
Recorded Investment in Non-accrual Loans
  
Loans Past Due Over 90 Days, still accruing
 
           
Residential  real estate
 $4,845  $3,764  $80 
Multifamily real estate
  6,764   4,742   - 
Commercial real estate
            
Owner occupied
  12,680   10,493   - 
Non owner occupied
  14,624   12,081   - 
Commercial and industrial
  7,939   5,813   319 
Consumer
  15   15   15 
All other
  14,805   10,223   - 
Total
 $61,672  $47,131  $414 
              

Nonaccrual loans and impaired loans are defined differently. Some loans may be included in both categories, and some may only be included in one category. Nonaccrual loans include both smaller balance homogeneous loans that are collectively evaluated for impairment and individually classified impaired loans.

The following table presents the aging of the recorded investment in past due loans as of      June 30, 2011 by class of loans:
Loan Class
 
Total Loans
  
30-89 Days Past Due
  
Greater than 90 days past due
  
Total Past Due
  
Loans Not Past Due
 
                 
Residential real estate
 $228,735  $3,832  $2,551  $6,383  $222,352 
Multifamily real estate
  37,443   1,434   5,617   7,051   30,392 
Commercial real estate:
                    
Owner occupied
  107,535   2,410   5,768   8,178   99,357 
Non owner occupied
  159,244   1,285   3,785   5,070   154,174 
Commercial and industrial
  79,421   400   7,563   7,963   71,458 
Consumer
  31,321   428   72   500   30,821 
All other
  60,323   2,269   11,851   14,120   46,203 
Total
 $704,022  $12,058  $37,207  $49,265  $654,757 

The following table presents the aging of the recorded investment in past due loans as of December 31, 2010 by class of loans:
Loan Class
 
Total Loans
  
30-89 Days Past Due
  
Greater than 90 days past due
  
Total Past Due
  
Loans Not Past Due
 
                 
Residential real estate
 $233,513  $5,902  $2,266  $8,168  $225,345 
Multifamily real estate
  41,037   4,471   2,140   6,611   34,426 
Commercial real estate:
                    
Owner occupied
  106,924   5,638   5,797   11,435   95,489 
Non owner occupied
  155,839   1,141   6,907   8,048   147,791 
Commercial and industrial
  82,591   1,216   5,965   7,181   75,410 
Consumer
  32,926   395   29   424   32,502 
All other
  73,134   4,852   10,203   15,055   58,079 
Total
 $725,964  $23,615  $33,307  $56,922  $669,042 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2011:

   
Allowance for Loan Losses
  
Loan Balances
 
Loan Class
 
Individually Evaluated for Impairment
  
Collectively Evaluated for Impairment
  
Total
  
Individually Evaluated for Impairment
  
Collectively Evaluated for Impairment
  
Total
 
                    
Residential real estate
 $119  $2,547  $2,666  $319  $228,416  $228,735 
Multifamily real estate
  2   347   349   7,804   29,639   37,443 
Commercial real estate:
                        
Owner occupied
  216   772   988   12,268   95,267   107,535 
Non-owner occupied
  386   1,253   1,639   8,030   151,214   159,244 
Commercial and industrial
  3,741   890   4,631   8,564   70,857   79,421 
Consumer
  22   342   364   41   31,280   31,321 
All other
  378   733   1,111   13,107   47,216   60,323 
Total
 $4,864  $6,884  $11,748  $50,133  $653,889  $704,022 

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of December 31, 2010:

   
Allowance for Loan Losses
  
Loan Balances
 
Loan Class
 
Individually Evaluated for Impairment
  
Collectively Evaluated for Impairment
  
Total
  
Individually Evaluated for Impairment
  
Collectively Evaluated for Impairment
  
Total
 
                    
Residential real estate
 $48  $2,618  $2,666  $207  $233,306  $233,513 
Multifamily real estate
  -   252   252   4,742   36,295   41,037 
Commercial real estate:
                        
Owner occupied
  280   861   1,141   11,892   95,032   106,924 
Non-owner occupied
  619   1,025   1,644   12,220   143,619   155,839 
Commercial and industrial
  1,389   1,032   2,421   8,544   74,047   82,591 
Consumer
  23   343   366   43   32,883   32,926 
All other
  163   1,212   1,375   11,452   61,682   73,134 
Total
 $2,522  $7,343  $9,865  $49,100  $676,864  $725,964 

The following table presents the average balance of loans individually evaluated for impairment and interest income recognized on these loans for the six months ended June 30, 2011:

   
Six months ended June 30, 2011
 
Loan Class
 
Average Recorded Investment
  
Interest Income Recognized
  
Cash Basis Interest Recognized
 
           
Residential real estate
 $281  $84  $93 
Multifamily real estate
  6,748   16   16 
Commercial real estate:
            
Owner occupied
  11,949   25   26 
Non-owner occupied
  10,147   30   32 
Commercial and industrial
  8,441   189   192 
Consumer
  41   4   4 
All other
  12,865   25   25 
Total
 $50,472  $373  $388 

The following table presents the average balance of loans individually evaluated for impairment and interest income recognized on these loans for the three months ended June 30, 2011:

   
Three months ended June 30, 2011
 
Loan Class
 
Average Recorded Investment
  
Interest Income Recognized
  
Cash Basis Interest Recognized
 
           
Residential real estate
 $319  $82  $91 
Multifamily real estate
  7,751   16   16 
Commercial real estate:
            
Owner occupied
  11,977   12   12 
Non-owner occupied
  9,111   23   24 
Commercial and industrial
  8,390   16   18 
Consumer
  40   3   3 
All other
  13,571   19   17 
Total
 $51,159  $171  $181 

The following table presents loans individually evaluated for impairment by class of loans as of June 30, 2011:

   
Unpaid Principal Balance
  
Recorded Investment
  
Allowance for Loan Losses Allocated
 
With no related allowance recorded:
         
Residential real estate
 $-  $-  $- 
Multifamily real estate
  9,802   7,722   - 
Commercial real estate
            
Owner occupied
  11,514   9,541   - 
Non owner occupied
  8,329   6,559   - 
Commercial and industrial
  4,625   3,256   - 
All other
  12,304   8,202   - 
    46,574   35,280   - 
With an allowance recorded:
            
Residential real estate
 $319  $319  $119 
Multifamily real estate
  82   82   2 
Commercial real estate
            
Owner occupied
  2,769   2,727   216 
Non owner occupied
  1,821   1,470   386 
Commercial and industrial
  6,565   5,308   3,741 
Consumer
  41   41   22 
All other
  4,908   4,906   378 
    16,505   14,853   4,864 
Total
 $63,079  $50,133  $4,864 

The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2010:

   
Unpaid Principal Balance
  
Recorded Investment
  
Allowance for Loan Losses Allocated
 
With no related allowance recorded:
         
Residential real estate
 $207  $10  $- 
Multifamily real estate
  6,764   4,742   - 
Commercial real estate
            
Owner occupied
  10,437   8,720     
Non owner occupied
  6,338   5,105   - 
Commercial and industrial
  5,043   3,837   - 
All other
  13,868   9,289   - 
    42,657   31,703   - 
With an allowance recorded:
            
Residential real estate
 $197  $197  $48 
Commercial real estate
            
Owner occupied
  3,596   3,172   280 
Non owner occupied
  8,484   7,115   619 
Commercial and industrial
  5,891   4,707   1,389 
Consumer
  43   43   23 
All other
  2,165   2,163   163 
    20,376   17,397   2,522 
Total
 $63,033  $49,100  $2,522 

Troubled Debt Restructurings

A loan is classified as a troubled debt restructuring ("TDR") when a concession is granted to the borrower that would not have otherwise been considered due to a borrower's financial difficulties. Most of the Company's TDRs involve a restructuring of loan terms to reduce the payment amount and/or to require only interest for a period prior to maturity. The following table presents TDR's as of June 30, 2011 and December 31, 2010:

June 30, 2011
 
TDR's on Non-accrual
  
Other TDR's
  
Total TDR's
 
           
Residential  real estate
 $59  $354  $413 
Non owner occupied
  -   98   98 
Commercial and industrial
  -   4   4 
Consumer
  17   5   22 
Total
 $76  $461  $537 
              

December 31, 2010
 
TDR's on Non-accrual
  
Other TDR's
  
Total TDR's
 
           
Residential  real estate
 $-  $1,078  $1,078 
Multifamily real estate
  -   -   - 
Commercial real estate
            
Owner occupied
  -   365   365 
Non owner occupied
  -   511   511 
Commercial and industrial
  -   292   292 
Consumer
  -   3   3 
All other
  -   390   390 
Total
 $-  $2,639  $2,639 
              

At June 30, 2011, $15,000 in specific reserves was allocated to loans that had restructured terms.  At December 31, 2010, $5,000 in specific reserves was allocated to loans that had restructured terms.

Credit Quality Indicators:

The Company categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as:  current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors.  The Company analyzes loans individually by classifying the loans as to credit risk.  This analysis includes non-homogeneous loans, such as commercial and commercial real estate loans.  This analysis is performed on a monthly basis.  The Company uses the following definitions for risk ratings:

Special Mention.  Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date.

Substandard.  Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected.

Doubtful.  Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass rated loans.

As of June 30, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Loan Class
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Total Loans
 
                 
Residential real estate
 $206,445  $10,007  $11,964  $319  $228,735 
Multifamily real estate
  21,376   6,489   9,578   -   37,443 
Commercial real estate:
                    
Owner occupied
  81,722   7,420   18,002   391   107,535 
Non-owner occupied
  140,765   4,852   13,627   -   159,244 
Commercial and industrial
  58,877   11,873   8,611   60   79,421 
Consumer
  30,872   331   77   41   31,321 
All other
  44,047   2,939   12,764   573   60,323 
Total
 $584,104  $43,911  $74,623  $1,384  $704,022 

As of December 31, 2010, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

Loan Class
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Total Loans
 
                 
Residential real estate
 $210,519  $13,696  $9,091  $207  $233,513 
Multifamily real estate
  24,231   5,955   10,851   -   41,037 
Commercial real estate:
                    
Owner occupied
  79,147   11,024   16,373   380   106,924 
Non-owner occupied
  136,019   3,086   16,734   -   155,839 
Commercial and industrial
  56,842   17,112   8,524   113   82,591 
Consumer
  32,537   233   113   43   32,926 
All other
  57,106   4,336   11,119   573   73,134 
Total
 $596,401  $55,442  $72,805  $1,316  $725,964