| Loans and Allowance for Loan Losses |
| 3. |
Loans and Allowance for
Loan Losses |
The
Company’s loan and allowance for loan loss policies are as
follows:
Loans are
stated at unpaid principal balances, less net deferred loan fees
and the allowance for loan losses. The Company grants real estate
mortgage, commercial business and consumer loans. A substantial
portion of the loan portfolio is represented by mortgage loans to
customers in southern Indiana. The ability of the Company’s
customers to honor their loan agreements is dependent upon the real
estate and general economic conditions in this area.
Loan
origination and commitment fees, as well as certain direct costs of
underwriting and closing loans, are deferred and amortized as a
yield adjustment to interest income over the lives of the related
loans using the interest method. Amortization of net deferred loan
fees is discontinued when a loan is placed on nonaccrual
status.
The recognition
of income on a loan is discontinued and previously accrued interest
is reversed, when interest or principal payments become ninety
(90) days past due unless, in the opinion of management, the
outstanding interest remains collectible. Past due status is
determined based on contractual terms. Generally, by applying the
cash receipts method, interest income is subsequently recognized
only as received until the loan is returned to accrual status. The
cash receipts method is used when the likelihood of further loss on
the loan is remote. Otherwise, the Company applies the cost
recovery method and applies all payments as a reduction of the
unpaid principal balance until the loan qualifies for return to
accrual status. Interest income on impaired loans is recognized
using the cost recovery method, unless the likelihood of further
loss on the loan is remote.
A loan is
restored to accrual status when all principal and interest payments
are brought current and the borrower has demonstrated the ability
to make future payments of principal and interest as scheduled,
which generally requires that the borrower demonstrate a period of
performance of at least six consecutive months.
The
Company’s practice is to charge-off any loan or portion of a
loan when the loan is determined by management to be uncollectible
due to the borrower’s failure to meet repayment terms, the
borrower’s deteriorating or deteriorated financial condition,
the depreciation of the underlying collateral, the loan’s
classification as a loss by regulatory examiners, or for other
reasons. A partial charge-off is recorded on a loan when the
uncollectibility of a portion of the loan has been confirmed, such
as when a loan is discharged in bankruptcy, the collateral is
liquidated, a loan is restructured at a reduced principal balance,
or other identifiable events that lead management to determine the
full principal balance of the loan will not be repaid. A specific
reserve is recognized as a component of the allowance for estimated
losses on loans individually evaluated for impairment. Partial
charge-offs on nonperforming and impaired loans are included in the
Company’s historical loss experience used to estimate the
general component of the allowance for loan losses as discussed
below. Specific reserves are not considered charge-offs in
management’s analysis of the allowance for loan losses
because they are estimates and the outcome of the loan relationship
is undetermined. At September 30, 2012, the Company had six
loans on which partial charge-offs of $371,000 had been
recorded.
Installment
loans are typically charged off at 90 days past due, or earlier if
deemed uncollectible, unless the loans are in the process of
collection. Overdrafts are charged off after 45 days past due.
Charge-offs are typically recorded on loans secured by real estate
when the property is foreclosed upon.
The allowance
for loan losses is established as losses are estimated to have
occurred through a provision for loan losses charged to earnings.
Loan losses are charged against the allowance when management
believes the uncollectibility of a loan balance is confirmed.
Subsequent recoveries, if any, are credited to the
allowance.
The allowance
for loan losses is evaluated on a regular basis by management and
is based upon management’s periodic review of the
collectibility of the loans in light of historical experience, the
nature and volume of the loan portfolio, adverse situations that
may affect the borrower’s ability to repay, estimated value
of any underlying collateral, and prevailing economic conditions.
This evaluation is inherently subjective as it requires estimates
that are susceptible to significant revision as more information
becomes available.
The allowance
consists of specific and general components. The specific component
relates to loans that are classified as doubtful, substandard, or
special mention. For such loans that are also classified as
impaired, an allowance is established when the discounted cash
flows (or collateral value or observable market price) of the
impaired loan is lower than the carrying value of that loan. The
general component covers non-classified loans and is based on
historical loss experience adjusted for qualitative factors, as
discussed below.
A loan is
considered impaired when, based on current information and events,
it is probable that the Company will be unable to collect the
scheduled payments of principal or interest when due according to
the contractual terms of the loan agreement. Factors considered by
management in determining impairment include payment status,
collateral value, and the probability of collecting scheduled
principal and interest payments when due. Loans that experience
insignificant payment delays and payment shortfalls generally are
not classified as impaired. Management determines the significance
of payment delays and payment shortfalls on a case-by-case basis,
taking into consideration all of the circumstances surrounding the
loan and the borrower, including the length of the delay, the
reasons for the delay, the borrower’s prior payment record,
and the amount of the shortfall in relation to the principal and
interest owed. Impairment is measured on a loan-by-loan basis by
either the present value of expected future cash flows discounted
at the loan’s effective interest rate, the loan’s
obtainable market price, or the fair value of the collateral if the
loan is collateral dependent.
Values for
collateral dependent loans are generally based on appraisals
obtained from independent licensed real estate appraisers, with
adjustments applied for estimated costs to sell the property, costs
to complete unfinished or repair damaged property and other known
defects. New appraisals are generally obtained for all significant
properties when a loan is identified as impaired. Generally, a
property is considered significant if the value of the property is
estimated to exceed $200,000. Subsequent appraisals are obtained as
needed or if management believes there has been a significant
change in the market value of the property. In instances where it
is not deemed necessary to obtain a new appraisal, management would
base its impairment and allowance for loan loss analysis on the
original appraisal with adjustments for current conditions based on
management’s assessment of market factors and
management’s inspection of the property.
The following
table provides the components of the Company’s recorded
investment in loans for each portfolio segment at
September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Recorded Investment
in Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal loan
balance
|
|
$ |
111,594 |
|
|
$ |
9,663 |
|
|
$ |
11,878 |
|
|
$ |
63,944 |
|
|
$ |
19,146 |
|
|
$ |
37,348 |
|
|
$ |
31,796 |
|
|
$ |
285,369 |
|
|
Accrued interest
receivable
|
|
|
447 |
|
|
|
42 |
|
|
|
31 |
|
|
|
170 |
|
|
|
56 |
|
|
|
142 |
|
|
|
180 |
|
|
|
1,068 |
|
|
Net deferred loan
origination fees and costs
|
|
|
64 |
|
|
|
2 |
|
|
|
(13 |
) |
|
|
(8 |
) |
|
|
(10 |
) |
|
|
154 |
|
|
|
0 |
|
|
|
189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded investment in
loans
|
|
$ |
112,105 |
|
|
$ |
9,707 |
|
|
$ |
11,896 |
|
|
$ |
64,106 |
|
|
$ |
19,192 |
|
|
$ |
37,644 |
|
|
$ |
31,976 |
|
|
$ |
286,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded Investment in
Loans as Evaluated for Impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment
|
|
$ |
2,698 |
|
|
$ |
4 |
|
|
$ |
394 |
|
|
$ |
2,986 |
|
|
$ |
1,809 |
|
|
$ |
101 |
|
|
$ |
0 |
|
|
$ |
7,992 |
|
|
Collectively evaluated for
impairment
|
|
|
109,407 |
|
|
|
9,703 |
|
|
|
11,502 |
|
|
|
61,120 |
|
|
|
17,383 |
|
|
|
37,543 |
|
|
|
31,976 |
|
|
|
278,634 |
|
|
Acquired with deteriorated
credit quality
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
112,105 |
|
|
$ |
9,707 |
|
|
$ |
11,896 |
|
|
$ |
64,106 |
|
|
$ |
19,192 |
|
|
$ |
37,644 |
|
|
$ |
31,976 |
|
|
$ |
286,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following
table provides the components of the Company’s recorded
investment in loans for each portfolio segment at December 31,
2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Recorded Investment
in Loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal loan
balance
|
|
$ |
116,338 |
|
|
$ |
9,910 |
|
|
$ |
6,963 |
|
|
$ |
57,680 |
|
|
$ |
20,722 |
|
|
$ |
38,641 |
|
|
$ |
29,832 |
|
|
$ |
280,086 |
|
|
Accrued interest
receivable
|
|
|
463 |
|
|
|
60 |
|
|
|
16 |
|
|
|
160 |
|
|
|
64 |
|
|
|
162 |
|
|
|
202 |
|
|
|
1,127 |
|
|
Net deferred loan
origination fees and costs
|
|
|
67 |
|
|
|
2 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(10 |
) |
|
|
84 |
|
|
|
0 |
|
|
|
143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded investment in
loans
|
|
$ |
116,868 |
|
|
$ |
9,972 |
|
|
$ |
6,979 |
|
|
$ |
57,840 |
|
|
$ |
20,776 |
|
|
$ |
38,887 |
|
|
$ |
30,034 |
|
|
$ |
281,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recorded Investment in
Loans as Evaluated for Impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment
|
|
$ |
2,281 |
|
|
$ |
5 |
|
|
$ |
247 |
|
|
$ |
2,853 |
|
|
$ |
1,928 |
|
|
$ |
87 |
|
|
$ |
0 |
|
|
$ |
7,401 |
|
|
Collectively evaluated for
impairment
|
|
|
114,587 |
|
|
|
9,967 |
|
|
|
6,732 |
|
|
|
54,987 |
|
|
|
18,848 |
|
|
|
38,800 |
|
|
|
30,034 |
|
|
|
273,955 |
|
|
Acquired with deteriorated
credit quality
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
116,868 |
|
|
$ |
9,972 |
|
|
$ |
6,979 |
|
|
$ |
57,840 |
|
|
$ |
20,776 |
|
|
$ |
38,887 |
|
|
$ |
30,034 |
|
|
$ |
281,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of the
allowance for loan losses as of September 30, 2012 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Ending allowance balance
attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment
|
|
$ |
267 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
441 |
|
|
$ |
914 |
|
|
$ |
29 |
|
|
$ |
0 |
|
|
$ |
1,651 |
|
|
Collectively evaluated for
impairment
|
|
|
943 |
|
|
|
102 |
|
|
|
60 |
|
|
|
520 |
|
|
|
185 |
|
|
|
824 |
|
|
|
306 |
|
|
|
2,940 |
|
|
Acquired with deteriorated
credit quality
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
1,210 |
|
|
$ |
102 |
|
|
$ |
60 |
|
|
$ |
961 |
|
|
$ |
1,099 |
|
|
$ |
853 |
|
|
$ |
306 |
|
|
$ |
4,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of the
allowance for loan losses as of December 31, 2011 is as
follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Ending allowance balance
attributable to loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Individually evaluated for
impairment
|
|
$ |
183 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
539 |
|
|
$ |
936 |
|
|
$ |
0 |
|
|
$ |
0 |
|
|
$ |
1,658 |
|
|
Collectively evaluated for
impairment
|
|
|
645 |
|
|
|
93 |
|
|
|
33 |
|
|
|
730 |
|
|
|
224 |
|
|
|
400 |
|
|
|
399 |
|
|
|
2,524 |
|
|
Acquired with deteriorated
credit quality
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
828 |
|
|
$ |
93 |
|
|
$ |
33 |
|
|
$ |
1,269 |
|
|
$ |
1,160 |
|
|
$ |
400 |
|
|
$ |
399 |
|
|
$ |
4,182 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of the changes
in the allowance for loan losses for the three months and nine
months ended September 30, 2012 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Allowance for loan
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Allowance for
Loan Losses for the three-months ended September 30,
2012
|
|
|
Beginning
balance
|
|
$ |
1,173 |
|
|
$ |
102 |
|
|
$ |
40 |
|
|
$ |
826 |
|
|
$ |
1,154 |
|
|
$ |
840 |
|
|
$ |
297 |
|
|
$ |
4,432 |
|
|
Provisions for loan
losses
|
|
|
51 |
|
|
|
0 |
|
|
|
20 |
|
|
|
135 |
|
|
|
(60 |
) |
|
|
158 |
|
|
|
46 |
|
|
|
350 |
|
|
Charge-offs
|
|
|
(15 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(154 |
) |
|
|
(90 |
) |
|
|
(259 |
) |
|
Recoveries
|
|
|
1 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
5 |
|
|
|
9 |
|
|
|
53 |
|
|
|
68 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
1,210 |
|
|
$ |
102 |
|
|
$ |
60 |
|
|
$ |
961 |
|
|
$ |
1,099 |
|
|
$ |
853 |
|
|
$ |
306 |
|
|
$ |
4,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Allowance for
Loan Losses for the nine-months ended September 30,
2012
|
|
|
Beginning
balance
|
|
$ |
828 |
|
|
$ |
93 |
|
|
$ |
33 |
|
|
$ |
1,269 |
|
|
$ |
1,160 |
|
|
$ |
400 |
|
|
$ |
399 |
|
|
$ |
4,182 |
|
|
Provisions for loan
losses
|
|
|
697 |
|
|
|
12 |
|
|
|
27 |
|
|
|
(308 |
) |
|
|
(70 |
) |
|
|
765 |
|
|
|
2 |
|
|
|
1,125 |
|
|
Charge-offs
|
|
|
(327 |
) |
|
|
(4 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(330 |
) |
|
|
(236 |
) |
|
|
(897 |
) |
|
Recoveries
|
|
|
12 |
|
|
|
1 |
|
|
|
0 |
|
|
|
0 |
|
|
|
9 |
|
|
|
18 |
|
|
|
141 |
|
|
|
181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
1,210 |
|
|
$ |
102 |
|
|
$ |
60 |
|
|
$ |
961 |
|
|
$ |
1,099 |
|
|
$ |
853 |
|
|
$ |
306 |
|
|
$ |
4,591 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An analysis of the changes
in the allowance for loan losses for the three months and nine
months ended September 30, 2011 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
Allowance for loan
losses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Allowance for
Loan Losses for the three-months ended September 30,
2011
|
|
|
Beginning
balance
|
|
$ |
1,217 |
|
|
$ |
59 |
|
|
$ |
26 |
|
|
$ |
1,271 |
|
|
$ |
1,020 |
|
|
$ |
562 |
|
|
$ |
406 |
|
|
$ |
4,561 |
|
|
Provisions for loan
losses
|
|
|
146 |
|
|
|
2 |
|
|
|
2 |
|
|
|
114 |
|
|
|
130 |
|
|
|
3 |
|
|
|
3 |
|
|
|
400 |
|
|
Charge-offs
|
|
|
(80 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
(250 |
) |
|
|
(73 |
) |
|
|
(403 |
) |
|
Recoveries
|
|
|
5 |
|
|
|
0 |
|
|
|
3 |
|
|
|
0 |
|
|
|
36 |
|
|
|
16 |
|
|
|
45 |
|
|
|
105 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
1,288 |
|
|
$ |
61 |
|
|
$ |
31 |
|
|
$ |
1,385 |
|
|
$ |
1,186 |
|
|
$ |
331 |
|
|
$ |
381 |
|
|
$ |
4,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changes in Allowance for
Loan Losses for the nine-months ended September 30,
2011
|
|
|
Beginning
balance
|
|
$ |
1,024 |
|
|
$ |
55 |
|
|
$ |
21 |
|
|
$ |
1,051 |
|
|
$ |
1,251 |
|
|
$ |
606 |
|
|
$ |
465 |
|
|
$ |
4,473 |
|
|
Provisions for loan
losses
|
|
|
601 |
|
|
|
6 |
|
|
|
7 |
|
|
|
402 |
|
|
|
199 |
|
|
|
136 |
|
|
|
(26 |
) |
|
|
1,325 |
|
|
Charge-offs
|
|
|
(346 |
) |
|
|
0 |
|
|
|
0 |
|
|
|
(68 |
) |
|
|
(305 |
) |
|
|
(458 |
) |
|
|
(211 |
) |
|
|
(1,388 |
) |
|
Recoveries
|
|
|
9 |
|
|
|
0 |
|
|
|
3 |
|
|
|
0 |
|
|
|
41 |
|
|
|
47 |
|
|
|
153 |
|
|
|
253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
1,288 |
|
|
$ |
61 |
|
|
$ |
31 |
|
|
$ |
1,385 |
|
|
$ |
1,186 |
|
|
$ |
331 |
|
|
$ |
381 |
|
|
$ |
4,663 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At
September 30, 2012 and December 31, 2011, for each loan
portfolio segment management applied an overall qualitative factor
of 1.15 to the Company’s historical loss factors based on the
most recent calendar quarters. The overall qualitative factor is
derived from management’s analysis of changes and trends in
the following qualitative factors:
| |
• |
|
Underwriting Standards – Management reviews the findings
of periodic internal audit loan reviews, independent outsourced
loan reviews and loan reviews performed by the banking regulators
to evaluate the risk associated with changes in underwriting
standards. At September 30, 2012 and December 31, 2011,
management assessed the risk associated with this component as
neutral, requiring no adjustment to the historical loss
factors.
|
| |
• |
|
Economic Conditions – Management analyzes trends in
housing and unemployment data in the Harrison, Floyd and Clark
counties of Indiana, the Company’s primary market area, to
evaluate the risk associated with economic conditions. Due to a
decrease in new home construction and an increase in unemployment
in the Company’s primary market area, management assigned a
risk factor of 1.20 for this component at September 30 2012
and December 31, 2011.
|
| |
• |
|
Past Due Loans – Management analyzes trends in past due
loans for the Company to evaluate the risk associated with
delinquent loans. In general, past due loan ratios have remained at
elevated levels compared to historical amounts since 2007, and
management assigned a risk factor of 1.20 for this component at
September 30, 2012 and December 31, 2011.
|
| |
• |
|
Other Internal and External Factors – This component
includes management’s consideration of other qualitative
factors such as loan portfolio composition. The Company has focused
on the origination of commercial business and real estate loans in
an effort to convert the Company’s balance sheet from that of
a traditional thrift institution to a commercial bank. In addition,
the Company has increased its investment in mortgage loans in which
it does not hold a first lien position. Commercial loans and second
mortgage loans generally entail greater credit risk than
residential mortgage loans secured by a first lien. As a result of
changes in the loan portfolio composition, management assigned a
risk factor of 1.20 for this component at September 30, 2012
and December 31, 2011.
|
Each of the
four factors above was assigned an equal weight to arrive at an
average for the overall qualitative factor of 1.15 at
September 30, 2012 and December 31, 2011. The effect of
the overall qualitative factor was to increase the estimated
allowance for loan losses by $306,000 and $317,000 at
September 30, 2012 and December 31, 2011,
respectively.
The following table
summarizes the Company’s impaired loans by class of loans as
of September 30, 2012 and for the three months and nine months
ended September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
At September 30,
2012 |
|
|
Three Months Ended September 30, 2012 |
|
|
Nine Months Ended September 30, 2012 |
|
| |
|
Recorded
Investment |
|
|
Unpaid
Principal
Balance |
|
|
Related
Allowance |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Interest
Recognized -
Cash Method |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Interest
Recognized -
Cash Method |
|
| |
|
(In
thousands) |
|
|
Loans with no related
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$ |
1,259 |
|
|
$ |
1,531 |
|
|
$ |
0 |
|
|
$ |
1,152 |
|
|
$ |
1 |
|
|
$ |
1 |
|
|
$ |
1,203 |
|
|
$ |
2 |
|
|
$ |
2 |
|
|
Land
|
|
|
4 |
|
|
|
5 |
|
|
|
0 |
|
|
|
23 |
|
|
|
0 |
|
|
|
0 |
|
|
|
23 |
|
|
|
0 |
|
|
|
1 |
|
|
Construction
|
|
|
394 |
|
|
|
402 |
|
|
|
0 |
|
|
|
330 |
|
|
|
0 |
|
|
|
0 |
|
|
|
293 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,220 |
|
|
|
1,511 |
|
|
|
0 |
|
|
|
1,229 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,231 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
43 |
|
|
|
0 |
|
|
|
0 |
|
|
|
64 |
|
|
|
2 |
|
|
|
1 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,877 |
|
|
|
3,449 |
|
|
|
0 |
|
|
|
2,777 |
|
|
|
2 |
|
|
|
1 |
|
|
|
2,814 |
|
|
|
5 |
|
|
|
4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with an
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
1,439 |
|
|
|
1,524 |
|
|
|
267 |
|
|
|
1,382 |
|
|
|
0 |
|
|
|
1 |
|
|
|
1,151 |
|
|
|
0 |
|
|
|
1 |
|
|
Land
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,766 |
|
|
|
1,845 |
|
|
|
441 |
|
|
|
1,630 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,602 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
1,809 |
|
|
|
1,909 |
|
|
|
914 |
|
|
|
1,826 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,877 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
101 |
|
|
|
102 |
|
|
|
29 |
|
|
|
128 |
|
|
|
0 |
|
|
|
0 |
|
|
|
111 |
|
|
|
0 |
|
|
|
0 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,115 |
|
|
|
5,380 |
|
|
|
1,651 |
|
|
|
4,966 |
|
|
|
0 |
|
|
|
1 |
|
|
|
4,741 |
|
|
|
0 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
2,698 |
|
|
|
3,055 |
|
|
|
267 |
|
|
|
2,534 |
|
|
|
1 |
|
|
|
2 |
|
|
|
2,354 |
|
|
|
2 |
|
|
|
3 |
|
|
Land
|
|
|
4 |
|
|
|
5 |
|
|
|
0 |
|
|
|
23 |
|
|
|
0 |
|
|
|
0 |
|
|
|
23 |
|
|
|
0 |
|
|
|
1 |
|
|
Construction
|
|
|
394 |
|
|
|
402 |
|
|
|
0 |
|
|
|
330 |
|
|
|
0 |
|
|
|
0 |
|
|
|
293 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
2,986 |
|
|
|
3,356 |
|
|
|
441 |
|
|
|
2,859 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,833 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
1,809 |
|
|
|
1,909 |
|
|
|
914 |
|
|
|
1,826 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,877 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
101 |
|
|
|
102 |
|
|
|
29 |
|
|
|
171 |
|
|
|
0 |
|
|
|
0 |
|
|
|
175 |
|
|
|
2 |
|
|
|
1 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,992 |
|
|
$ |
8,829 |
|
|
$ |
1,651 |
|
|
$ |
7,743 |
|
|
$ |
2 |
|
|
$ |
2 |
|
|
$ |
7,555 |
|
|
$ |
5 |
|
|
$ |
5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
summarizes the Company’s impaired loans by class of loans for
the three months and nine months ended September 30,
2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three Months Ended September 30, 2011 |
|
|
Nine Months Ended September 30, 2011 |
|
| |
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Interest
Recognized -
Cash Method |
|
|
Average
Recorded
Investment |
|
|
Interest
Income
Recognized |
|
|
Interest
Recognized -
Cash Method |
|
| |
|
(In
thousands) |
|
|
Loans with no related
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$ |
820 |
|
|
$ |
3 |
|
|
$ |
2 |
|
|
$ |
936 |
|
|
$ |
13 |
|
|
$ |
5 |
|
|
Land
|
|
|
6 |
|
|
|
1 |
|
|
|
3 |
|
|
|
5 |
|
|
|
1 |
|
|
|
3 |
|
|
Construction
|
|
|
331 |
|
|
|
0 |
|
|
|
0 |
|
|
|
264 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
241 |
|
|
|
9 |
|
|
|
9 |
|
|
|
339 |
|
|
|
9 |
|
|
|
9 |
|
|
Commercial
business
|
|
|
25 |
|
|
|
0 |
|
|
|
0 |
|
|
|
17 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
16 |
|
|
|
2 |
|
|
|
1 |
|
|
|
18 |
|
|
|
4 |
|
|
|
2 |
|
|
Other consumer
|
|
|
3 |
|
|
|
2 |
|
|
|
0 |
|
|
|
6 |
|
|
|
3 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,442 |
|
|
|
17 |
|
|
|
15 |
|
|
|
1,585 |
|
|
|
30 |
|
|
|
20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with an
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
2,481 |
|
|
|
5 |
|
|
|
0 |
|
|
|
2,260 |
|
|
|
0 |
|
|
|
36 |
|
|
Land
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
70 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,004 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1,101 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
1,981 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,063 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
265 |
|
|
|
0 |
|
|
|
0 |
|
|
|
352 |
|
|
|
0 |
|
|
|
0 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
6 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,731 |
|
|
|
5 |
|
|
|
0 |
|
|
|
5,852 |
|
|
|
0 |
|
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
3,301 |
|
|
|
8 |
|
|
|
2 |
|
|
|
3,196 |
|
|
|
13 |
|
|
|
41 |
|
|
Land
|
|
|
6 |
|
|
|
1 |
|
|
|
3 |
|
|
|
5 |
|
|
|
1 |
|
|
|
3 |
|
|
Construction
|
|
|
331 |
|
|
|
0 |
|
|
|
0 |
|
|
|
334 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,245 |
|
|
|
9 |
|
|
|
9 |
|
|
|
1,440 |
|
|
|
9 |
|
|
|
9 |
|
|
Commercial
business
|
|
|
2,006 |
|
|
|
0 |
|
|
|
0 |
|
|
|
2,080 |
|
|
|
0 |
|
|
|
0 |
|
|
Home Equity/2nd
mortgage
|
|
|
281 |
|
|
|
2 |
|
|
|
1 |
|
|
|
370 |
|
|
|
4 |
|
|
|
2 |
|
|
Other consumer
|
|
|
3 |
|
|
|
2 |
|
|
|
0 |
|
|
|
12 |
|
|
|
3 |
|
|
|
1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,173 |
|
|
$ |
22 |
|
|
$ |
15 |
|
|
$ |
7,437 |
|
|
$ |
30 |
|
|
$ |
56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
summarizes the Company’s impaired loans by class of loans as
of December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Recorded
Investment |
|
|
Unpaid
Principal
Balance |
|
|
Related
Allowance |
|
| |
|
(In
thousands) |
|
|
Loans with no related
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
$ |
1,149 |
|
|
$ |
1,507 |
|
|
$ |
0 |
|
|
Land
|
|
|
5 |
|
|
|
6 |
|
|
|
0 |
|
|
Construction
|
|
|
247 |
|
|
|
249 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,215 |
|
|
|
1,280 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
HE/2nd mortgage
|
|
|
87 |
|
|
|
94 |
|
|
|
0 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,703 |
|
|
|
3,136 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans with an
allowance recorded:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
1,132 |
|
|
|
1,233 |
|
|
|
183 |
|
|
Land
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
1,638 |
|
|
|
1,933 |
|
|
|
539 |
|
|
Commercial
business
|
|
|
1,928 |
|
|
|
2,023 |
|
|
|
936 |
|
|
HE/2nd mortgage
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,698 |
|
|
|
5,189 |
|
|
|
1,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential
|
|
|
2,281 |
|
|
|
2,740 |
|
|
|
183 |
|
|
Land
|
|
|
5 |
|
|
|
6 |
|
|
|
0 |
|
|
Construction
|
|
|
247 |
|
|
|
249 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
2,853 |
|
|
|
3,213 |
|
|
|
539 |
|
|
Commercial
business
|
|
|
1,928 |
|
|
|
2,023 |
|
|
|
936 |
|
|
Home Equity/2nd
mortgage
|
|
|
87 |
|
|
|
94 |
|
|
|
0 |
|
|
Other consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,401 |
|
|
$ |
8,325 |
|
|
$ |
1,658 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming loans
consists of nonaccrual loans and loans over 90 days past due and
still accruing interest. The following table presents the recorded
investment in nonperforming loans by class of loans at
September 30, 2012 and December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
September 30,
2012 |
|
|
December 31,
2011 |
|
| |
|
Nonaccrual
Loans |
|
|
Loans
90+ Days
Past Due
Still
Accruing |
|
|
Total
Nonperforming
Loans |
|
|
Nonaccrual
Loans |
|
|
Loans
90+ Days
Past Due
Still
Accruing |
|
|
Total
Nonperforming
Loans |
|
| |
|
(In
thousands) |
|
|
Residential
|
|
$ |
2,698 |
|
|
$ |
67 |
|
|
$ |
2,765 |
|
|
$ |
2,281 |
|
|
$ |
143 |
|
|
$ |
2,424 |
|
|
Land
|
|
|
4 |
|
|
|
0 |
|
|
|
4 |
|
|
|
5 |
|
|
|
38 |
|
|
|
43 |
|
|
Construction
|
|
|
394 |
|
|
|
0 |
|
|
|
394 |
|
|
|
247 |
|
|
|
0 |
|
|
|
247 |
|
|
Commercial real
estate
|
|
|
2,986 |
|
|
|
0 |
|
|
|
2,986 |
|
|
|
2,853 |
|
|
|
0 |
|
|
|
2,853 |
|
|
Commercial
business
|
|
|
1,809 |
|
|
|
0 |
|
|
|
1,809 |
|
|
|
1,928 |
|
|
|
0 |
|
|
|
1,928 |
|
|
Home Equity/2nd
mortgage
|
|
|
101 |
|
|
|
0 |
|
|
|
101 |
|
|
|
87 |
|
|
|
159 |
|
|
|
246 |
|
|
Other consumer
|
|
|
0 |
|
|
|
32 |
|
|
|
32 |
|
|
|
0 |
|
|
|
23 |
|
|
|
23 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
7,992 |
|
|
$ |
99 |
|
|
$ |
8,091 |
|
|
$ |
7,401 |
|
|
$ |
363 |
|
|
$ |
7,764 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
presents the aging of the recorded investment loans by class of
loans at September 30, 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
30-59 Days
Past Due |
|
|
60-89 Days
Past Due |
|
|
Over 90 Days
Past Due |
|
|
Total
Past Due |
|
|
Current |
|
|
Total
Loans |
|
| |
|
(In
thousands) |
|
|
Residential
|
|
$ |
4,618 |
|
|
$ |
1,377 |
|
|
$ |
1,122 |
|
|
$ |
7,117 |
|
|
$ |
104,988 |
|
|
$ |
112,105 |
|
|
Land
|
|
|
301 |
|
|
|
4 |
|
|
|
0 |
|
|
|
305 |
|
|
|
9,402 |
|
|
|
9,707 |
|
|
Construction
|
|
|
113 |
|
|
|
141 |
|
|
|
0 |
|
|
|
254 |
|
|
|
11,642 |
|
|
|
11,896 |
|
|
Commercial real
estate
|
|
|
244 |
|
|
|
0 |
|
|
|
443 |
|
|
|
687 |
|
|
|
63,419 |
|
|
|
64,106 |
|
|
Commercial
business
|
|
|
8 |
|
|
|
17 |
|
|
|
0 |
|
|
|
25 |
|
|
|
19,167 |
|
|
|
19,192 |
|
|
Home Equity/2nd
mortgage
|
|
|
584 |
|
|
|
140 |
|
|
|
69 |
|
|
|
793 |
|
|
|
36,851 |
|
|
|
37,644 |
|
|
Other consumer
|
|
|
313 |
|
|
|
43 |
|
|
|
32 |
|
|
|
388 |
|
|
|
31,588 |
|
|
|
31,976 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
6,181 |
|
|
$ |
1,722 |
|
|
$ |
1,666 |
|
|
$ |
9,569 |
|
|
$ |
277,057 |
|
|
$ |
286,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
presents the aging of the recorded investment in loans by class of
loans at December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
30-59 Days
Past Due |
|
|
60-89 Days
Past Due |
|
|
Over 90 Days
Past Due |
|
|
Total
Past Due |
|
|
Current |
|
|
Total
Loans |
|
| |
|
(In
thousands) |
|
|
Residential
|
|
$ |
5,205 |
|
|
$ |
1,068 |
|
|
$ |
1,035 |
|
|
$ |
7,308 |
|
|
$ |
109,560 |
|
|
$ |
116,868 |
|
|
Land
|
|
|
442 |
|
|
|
43 |
|
|
|
43 |
|
|
|
528 |
|
|
|
9,444 |
|
|
|
9,972 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
247 |
|
|
|
247 |
|
|
|
6,732 |
|
|
|
6,979 |
|
|
Commercial real
estate
|
|
|
676 |
|
|
|
0 |
|
|
|
1,258 |
|
|
|
1,934 |
|
|
|
55,906 |
|
|
|
57,840 |
|
|
Commercial
business
|
|
|
256 |
|
|
|
0 |
|
|
|
0 |
|
|
|
256 |
|
|
|
20,520 |
|
|
|
20,776 |
|
|
Home Equity/2nd
mortgage
|
|
|
558 |
|
|
|
72 |
|
|
|
246 |
|
|
|
876 |
|
|
|
38,011 |
|
|
|
38,887 |
|
|
Other consumer
|
|
|
306 |
|
|
|
37 |
|
|
|
23 |
|
|
|
366 |
|
|
|
29,668 |
|
|
|
30,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
7,443 |
|
|
$ |
1,220 |
|
|
$ |
2,852 |
|
|
$ |
11,515 |
|
|
$ |
269,841 |
|
|
$ |
281,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, public information, historical payment
experience, credit documentation, and current economic trends,
among other factors. The Company classifies loans based on credit
risk at least quarterly. The Company uses the following regulatory
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.
Loss: Loans
classified as loss are considered uncollectible and of such little
value that their continuance on the institution’s books as an
asset, without establishment of a specific valuation allowance or
charge-off, is not warranted.
Loans not meeting the
criteria above that are analyzed individually as part of the
described process are considered to be pass rated loans.
The following table
presents the recorded investment in loans by risk category and
class of loans as of the date indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Residential
Real Estate |
|
|
Land |
|
|
Construction |
|
|
Commercial
Real Estate |
|
|
Commercial
Business |
|
|
Home Equity &
2nd Mtg |
|
|
Other
Consumer |
|
|
Total |
|
| |
|
(In
thousands) |
|
|
September 30,
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$ |
105,004 |
|
|
$ |
7,306 |
|
|
$ |
11,303 |
|
|
$ |
53,670 |
|
|
$ |
15,264 |
|
|
$ |
37,009 |
|
|
$ |
31,875 |
|
|
$ |
261,431 |
|
|
Special Mention
|
|
|
2,113 |
|
|
|
268 |
|
|
|
199 |
|
|
|
4,917 |
|
|
|
1,526 |
|
|
|
136 |
|
|
|
55 |
|
|
|
9,214 |
|
|
Substandard
|
|
|
2,290 |
|
|
|
2,129 |
|
|
|
0 |
|
|
|
2,533 |
|
|
|
593 |
|
|
|
398 |
|
|
|
46 |
|
|
|
7,989 |
|
|
Doubtful
|
|
|
2,698 |
|
|
|
4 |
|
|
|
394 |
|
|
|
2,986 |
|
|
|
1,809 |
|
|
|
101 |
|
|
|
0 |
|
|
|
7,992 |
|
|
Loss
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
112,105 |
|
|
$ |
9,707 |
|
|
$ |
11,896 |
|
|
$ |
64,106 |
|
|
$ |
19,192 |
|
|
$ |
37,644 |
|
|
$ |
31,976 |
|
|
$ |
286,626 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass
|
|
$ |
113,037 |
|
|
$ |
7,578 |
|
|
$ |
6,217 |
|
|
$ |
46,544 |
|
|
$ |
16,961 |
|
|
$ |
38,513 |
|
|
$ |
29,976 |
|
|
$ |
258,826 |
|
|
Special Mention
|
|
|
862 |
|
|
|
255 |
|
|
|
307 |
|
|
|
5,392 |
|
|
|
1,462 |
|
|
|
63 |
|
|
|
44 |
|
|
|
8,385 |
|
|
Substandard
|
|
|
688 |
|
|
|
2,134 |
|
|
|
208 |
|
|
|
3,051 |
|
|
|
425 |
|
|
|
224 |
|
|
|
14 |
|
|
|
6,744 |
|
|
Doubtful
|
|
|
2,281 |
|
|
|
5 |
|
|
|
247 |
|
|
|
2,853 |
|
|
|
1,928 |
|
|
|
87 |
|
|
|
0 |
|
|
|
7,401 |
|
|
Loss
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance
|
|
$ |
116,868 |
|
|
$ |
9,972 |
|
|
$ |
6,979 |
|
|
$ |
57,840 |
|
|
$ |
20,776 |
|
|
$ |
38,887 |
|
|
$ |
30,034 |
|
|
$ |
281,356 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table
summarizes the Company’s troubled debt restructurings (TDRs)
by class of loan and accrual status as of September 30, 2012
and December 31, 2011:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
September 30,
2012 |
|
|
December 31,
2011 |
|
| |
|
Accruing |
|
|
Nonaccrual |
|
|
Total |
|
|
Related Allowance
for Loan Losses |
|
|
Accruing |
|
|
Nonaccrual |
|
|
Total |
|
|
Related Allowance
for Loan Losses |
|
| |
|
(In
thousands) |
|
|
Troubled debt
restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real
estate
|
|
$ |
181 |
|
|
$ |
690 |
|
|
$ |
871 |
|
|
$ |
102 |
|
|
$ |
112 |
|
|
$ |
516 |
|
|
$ |
628 |
|
|
$ |
11 |
|
|
Land
|
|
|
135 |
|
|
|
0 |
|
|
|
135 |
|
|
|
0 |
|
|
|
135 |
|
|
|
0 |
|
|
|
135 |
|
|
|
0 |
|
|
Construction
|
|
|
0 |
|
|
|
288 |
|
|
|
288 |
|
|
|
0 |
|
|
|
207 |
|
|
|
247 |
|
|
|
454 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
0 |
|
|
|
1,557 |
|
|
|
1,557 |
|
|
|
87 |
|
|
|
0 |
|
|
|
1,603 |
|
|
|
1,603 |
|
|
|
211 |
|
|
Commercial
business
|
|
|
0 |
|
|
|
1,809 |
|
|
|
1,809 |
|
|
|
914 |
|
|
|
0 |
|
|
|
1,843 |
|
|
|
1,843 |
|
|
|
914 |
|
|
Home equity and 2nd
mortgage
|
|
|
0 |
|
|
|
33 |
|
|
|
33 |
|
|
|
26 |
|
|
|
8 |
|
|
|
0 |
|
|
|
8 |
|
|
|
0 |
|
|
Consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
316 |
|
|
$ |
4,377 |
|
|
$ |
4,693 |
|
|
$ |
1,129 |
|
|
$ |
462 |
|
|
$ |
4,209 |
|
|
$ |
4,671 |
|
|
$ |
1,136 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2012
and December 31, 2011, commitments to lend additional funds to
debtors whose loan terms have been modified in a TDR (both accruing
and nonaccruing) totaled $33,000 and $192,000, respectively. These
commitments represent the undisbursed portion of construction loans
to borrowers that have outstanding loans classified as
TDRs.
The following table
summarizes information in regard to TDRs that were restructured
during the three and nine months ended September 30,
2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Three months ended
September 30, 2012 |
|
|
Nine months ended
September 30, 2012 |
|
| |
|
Number of
Contracts |
|
|
Pre-Modification
Outstanding
Balance |
|
|
Post-Modification
Outstanding
Balance |
|
|
Number of
Contracts |
|
|
Pre-Modification
Outstanding
Balance |
|
|
Post-Modification
Outstanding
Balance |
|
| |
|
(Dollars in
thousands) |
|
|
(Dollars in
thousands) |
|
|
Troubled debt
restructurings:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential real
estate
|
|
|
2 |
|
|
$ |
190 |
|
|
$ |
190 |
|
|
|
3 |
|
|
$ |
281 |
|
|
$ |
278 |
|
|
Home equity & 2nd
mortgage
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
1 |
|
|
|
25 |
|
|
|
25 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial real
estate
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Commercial
business
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Construction
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
Consumer
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
2 |
|
|
$ |
190 |
|
|
$ |
190 |
|
|
|
4 |
|
|
$ |
306 |
|
|
$ |
303 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the TDRs restructured
during the three and nine months ended September 30, 2012, the
terms of modification were related to the reduction of the stated
interest rate and a maturity extension. There were no principal
charge-offs recorded as a result of TDRs during the three and nine
months ended September 30, 2012.
There were no TDRS modified
within the previous 12 months for which there was a subsequent
payment default (defined as the loan becoming more than 90 days
past due, being moved to nonaccrual status, or the collateral being
foreclosed upon) during the nine months ended September 30,
2012. In the event that a TDR subsequently defaults, the Company
evaluates the restructuring for possible impairment. As a result,
the related allowance for loan losses may be increased or
charge-offs may be taken to reduce the carrying amount of the
loan.
|