Delaware
|
36-3145350
|
|
(State or other jurisdiction of
|
(I.R.S. Employer Identification
|
|
incorporation or organization)
|
Number)
|
Large accelerated filer
|
o
|
Accelerated filer
|
o
|
||
Non-accelerated filer
|
o
|
Smaller reporting company
|
þ
|
Class
|
Shares outstanding at May 13, 2011
|
|
Common Stock, Par Value $1.00
|
6,048,405
|
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
$
|
44,445
|
$
|
82,945
|
||||
Securities available-for-sale
|
234,775
|
219,475
|
||||||
Restricted securities
|
10,148
|
10,470
|
||||||
Loans
|
710,529
|
721,871
|
||||||
Allowance for loan losses
|
(29,089
|
)
|
(31,511
|
)
|
||||
Net loans
|
681,440
|
690,360
|
||||||
Bank-owned life insurance
|
30,652
|
30,403
|
||||||
Mortgage servicing rights
|
2,383
|
2,425
|
||||||
Premises and equipment, net
|
25,267
|
25,687
|
||||||
Other real estate owned
|
28,581
|
25,564
|
||||||
Other assets
|
16,145
|
17,833
|
||||||
Total assets
|
$
|
1,073,836
|
$
|
1,105,162
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
Liabilities
|
||||||||
Deposits
|
||||||||
Non-interest-bearing
|
$
|
119,779
|
$
|
118,667
|
||||
Interest-bearing
|
802,704
|
812,438
|
||||||
Total deposits
|
922,483
|
931,105
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
15,931
|
16,188
|
||||||
Federal Home Loan Bank advances
|
51,059
|
71,059
|
||||||
Notes payable
|
10,623
|
10,623
|
||||||
Series B mandatory redeemable preferred stock
|
268
|
268
|
||||||
Subordinated debentures
|
20,620
|
20,620
|
||||||
Other liabilities
|
13,086
|
12,378
|
||||||
Total liabilities
|
1,034,070
|
1,062,241
|
||||||
Commitments and contingent liabilities
|
—
|
—
|
||||||
Stockholders’ equity
|
||||||||
Series A convertible preferred stock (aggregate liquidation preference of $2,762)
|
500
|
500
|
||||||
Series C fixed rate, Cumulative Perpetual Preferred Stock (aggregate liquidation preference of $32,668)
|
30,965
|
30,810
|
||||||
Common stock, $1 par value, 15,000,000 shares authorized; 7,453,555 shares issued at March 31, 2011 and December 31, 2010
|
7,454
|
7,454
|
||||||
Surplus
|
74,751
|
74,721
|
||||||
Retained earnings (accumulated deficit)
|
(50,969
|
)
|
(46,861
|
)
|
||||
Accumulated other comprehensive income (loss)
|
(821
|
)
|
(1,589
|
)
|
||||
61,880
|
65,035
|
|||||||
Treasury stock, at cost 1,405,150 shares at March 31, 2011 and December 31, 2010
|
(22,114
|
)
|
(22,114
|
)
|
||||
Total stockholders’ equity
|
39,766
|
42,921
|
||||||
Total liabilities and stockholders’ equity
|
$
|
1,073,836
|
$
|
1,105,162
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Interest income
|
||||||||
Loans
|
$ | 9,281 | $ | 11,248 | ||||
Securities
|
||||||||
Taxable
|
997 | 1,733 | ||||||
Exempt from federal income taxes
|
215 | 278 | ||||||
Federal funds sold and other
|
31 | 27 | ||||||
Total interest income
|
10,524 | 13,286 | ||||||
Interest expense
|
||||||||
Deposits
|
2,487 | 4,371 | ||||||
Federal funds purchased and securities sold under agreements to repurchase
|
11 | 18 | ||||||
Federal Home Loan Bank advances
|
412 | 581 | ||||||
Series B mandatory redeemable preferred stock
|
4 | 4 | ||||||
Subordinated debentures
|
270 | 254 | ||||||
Notes payable
|
90 | 88 | ||||||
Total interest expense
|
3,274 | 5,316 | ||||||
Net interest income
|
7,250 | 7,970 | ||||||
Provision for loan losses
|
4,250 | 9,350 | ||||||
Net interest income (loss) after provision for loan losses
|
3,000 | (1,380 | ) | |||||
Noninterest income
|
||||||||
Service charges
|
1,062 | 1,420 | ||||||
Mortgage banking income
|
407 | 319 | ||||||
Bank-owned life insurance
|
249 | 255 | ||||||
Electronic banking services
|
527 | 484 | ||||||
Securities gains
|
— | 2 | ||||||
Total other-than-temporary impairment losses
|
(393 | ) | (4,516 | ) | ||||
Portion of loss recognized in other comprehensive income (before taxes)
|
1 | 2,909 | ||||||
Net impairment on securities
|
(392 | ) | (1,607 | ) | ||||
Gain on sale of OREO
|
44 | 9 | ||||||
Gain on sale of other assets
|
63 | 202 | ||||||
Other income
|
164 | 238 | ||||||
2,124 | 1,322 |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Noninterest expenses
|
||||||||
Salaries and employee benefits
|
3,633 | 3,771 | ||||||
Occupancy, net
|
720 | 788 | ||||||
Furniture and equipment
|
439 | 524 | ||||||
Marketing
|
60 | 107 | ||||||
Supplies and printing
|
64 | 98 | ||||||
Telephone
|
204 | 179 | ||||||
Data processing
|
364 | 382 | ||||||
FDIC insurance
|
850 | 854 | ||||||
Loan processing and collection costs
|
591 | 512 | ||||||
OREO valuation adjustment
|
200 | 1,657 | ||||||
Amortization of intangible assets
|
276 | 339 | ||||||
Other expenses
|
1,399 | 1,275 | ||||||
8,800 | 10,486 | |||||||
Income (loss) before income taxes
|
$ | (3,676 | ) | $ | (10,544 | ) | ||
Income tax expense (benefit)
|
(218 | ) | (4,284 | ) | ||||
Net income (loss)
|
$ | (3,458 | ) | $ | (6,260 | ) | ||
Preferred stock dividends
|
494 | 473 | ||||||
Net income (loss) for common stockholders
|
$ | (3,952 | ) | $ | (6,733 | ) | ||
Basic earnings (loss) per common share
|
$ | (0.65 | ) | $ | (1.11 | ) | ||
Diluted earnings (loss) per common share
|
$ | (0.65 | ) | $ | (1.11 | ) | ||
Total comprehensive income (loss):
|
||||||||
Net income (loss)
|
$ | (3,458 | ) | $ | (6,260 | ) | ||
Change in unrealized gains (losses) on available for sale securities for which a portion of an other-than-temporary impairment has been recognized in earnings, net of reclassifications and tax effect
|
(123 | ) | (1,784 | ) | ||||
Change in unrealized gains (losses) on other securities available for sale, net of reclassifications and tax effect
|
984 | 478 | ||||||
Reclassification adjustment:
|
||||||||
Net impairment loss recognized in earnings
|
392 | 1,607 | ||||||
(Gains) recognized in earnings
|
— | (2 | ) | |||||
Net unrealized gains (loss)
|
1,253 | 299 | ||||||
Tax expense (benefit)
|
485 | 116 | ||||||
Other comprehensive income (loss)
|
768 | 183 | ||||||
Total comprehensive income (loss)
|
$ | (2,690 | ) | $ | (6,077 | ) |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Cash flows from operating activities
|
||||||||
Net Income (Loss)
|
$
|
(3,458
|
)
|
$
|
(6,260
|
)
|
||
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
||||||||
Depreciation
|
479
|
575
|
||||||
Amortization of intangible assets
|
276
|
339
|
||||||
Amortization of mortgage servicing rights, net
|
107
|
106
|
||||||
Amortization of bond premiums, net
|
642
|
554
|
||||||
Income tax valuation adjustment
|
1,141
|
—
|
||||||
Share based compensation
|
29
|
24
|
||||||
Provision for loan losses
|
4,250
|
9,350
|
||||||
Provision for deferred income taxes
|
(1,141
|
)
|
(189
|
)
|
||||
Earnings on bank-owned life insurance
|
(249
|
)
|
(255
|
)
|
||||
Other than temporary impairment, securities
|
392
|
1,607
|
||||||
OREO valuation allowance
|
200
|
1,657
|
||||||
Securities sale losses (gains), net
|
—
|
(2
|
)
|
|||||
(Gain) on sale of other assets, net
|
(63
|
)
|
(202
|
)
|
||||
(Gain) on sale of OREO
|
(44
|
)
|
(9
|
)
|
||||
(Gain) loss on sale of loans
|
(266
|
)
|
(190
|
)
|
||||
Proceeds from sales of loans held for sale
|
12,172
|
10,886
|
||||||
Origination of loans held for sale
|
(11,931
|
)
|
(9,699
|
)
|
||||
Change in assets and liabilities
|
||||||||
(Increase) decrease in other assets
|
1,395
|
(3,899
|
)
|
|||||
Increase (decrease) in other liabilities
|
(294
|
)
|
(37
|
)
|
||||
Net cash provided by operating activities
|
3,637
|
4,356
|
||||||
Cash flows from investing activities
|
||||||||
Proceeds paydowns of securities available for sale
|
12,538
|
15,943
|
||||||
Proceeds from calls and maturities of securities available for sale
|
4,660
|
2,310
|
||||||
Proceeds from sales of securities available for sale
|
322
|
51
|
||||||
Purchases of securities available for sale
|
(32,240
|
)
|
(30,012
|
)
|
||||
Net decrease (increase) in loans
|
209
|
36,203
|
||||||
(Purchase) disposal of premises and equipment
|
(59
|
)
|
265
|
|||||
Proceeds from sale of OREO
|
1,312
|
127
|
||||||
Net cash provided by (used in) investing activities
|
(13,258
|
)
|
24,887
|
|||||
Cash flows from financing activities
|
||||||||
Net increase (decrease) in deposits
|
(8,622
|
)
|
(8,456
|
)
|
||||
Net increase (decrease) in federal funds purchased and securities sold under agreements to repurchase
|
(257
|
)
|
(1,554
|
)
|
||||
Repayment of advances from the Federal Home Loan Bank
|
(20,000
|
)
|
(25,201
|
)
|
||||
Proceeds from advances from the Federal Home Loan Bank
|
—
|
15,000
|
||||||
Dividends on preferred stock
|
—
|
—
|
||||||
Net cash provided by (used in) financing activities
|
(28,879
|
)
|
(20,211
|
)
|
||||
Net increase (decrease) in cash and cash equivalents
|
(38,500
|
)
|
9,032
|
|||||
Cash and cash equivalents
|
||||||||
Beginning of period
|
82,945
|
56,452
|
||||||
End of period
|
$
|
44,445
|
$
|
65,484
|
||||
Supplemental disclosures of cash flow information
|
||||||||
Cash payments for
|
||||||||
Interest
|
$
|
3,254
|
$
|
4,885
|
||||
Income taxes
|
—
|
—
|
||||||
Transfers from loans to other real estate owned
|
4,486
|
781
|
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Basic Earnings (Loss) Per Common Share
|
||||||||
Net income (loss) for common shareholders
|
$ | (3,952 | ) | $ | (6,733 | ) | ||
Weighted average common shares outstanding
|
6,048 | 6,043 | ||||||
Basic earnings (loss) per common share
|
$ | (0.65 | ) | $ | (1.11 | ) | ||
Diluted Earnings (Loss) Per Common Share
|
||||||||
Weighted average common shares outstanding
|
6,048 | 6,043 | ||||||
Add: dilutive effect of assumed exercised stock options
|
— | — | ||||||
Add: dilutive effect of assumed exercised common stock warrants
|
— | — | ||||||
Weighted average common and dilutive potential shares outstanding
|
6,048 | 6,043 | ||||||
Diluted earnings (loss) per common share
|
$ | (0.65 | ) | $ | (1.11 | ) |
March 31, 2011
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Fair
|
Unrealized
|
Unrealized
|
Amortized
|
|||||||||||||
Value
|
Gains
|
Losses
|
Cost
|
|||||||||||||
U.S. government agencies
|
$ | 10,669 | $ | 96 | $ | (10 | ) | $ | 10,583 | |||||||
States and political subdivisions
|
26,694 | 513 | (1 | ) | 26,182 | |||||||||||
U.S. government agency residential mortgage-backed securities
|
163,144 | 2,586 | (200 | ) | 160,758 | |||||||||||
Collateralized residential mortgage obligations:
|
||||||||||||||||
Agency
|
19,299 | 140 | — | 19,159 | ||||||||||||
Private label
|
3,878 | 35 | (12 | ) | 3,855 | |||||||||||
Equity securities
|
2,305 | 75 | — | 2,230 | ||||||||||||
Collateralized debt obligations:
|
||||||||||||||||
Single issue
|
3,872 | 26 | — | 3,846 | ||||||||||||
Pooled
|
4,914 | 60 | (3,367 | ) | 8,221 | |||||||||||
$ | 234,775 | $ | 3,531 | $ | (3,590 | ) | $ | 234,834 |
December 31, 2010
|
||||||||||||||||
Gross
|
Gross
|
|||||||||||||||
Fair
|
Unrealized
|
Unrealized
|
Amortized
|
|||||||||||||
Value
|
Gains
|
Losses
|
Cost
|
|||||||||||||
U.S. government agencies
|
$ | 7,085 | $ | 168 | $ | — | $ | 6,917 | ||||||||
States and political subdivisions
|
28,348 | 531 | (8 | ) | 27,825 | |||||||||||
U.S. government agency residential mortgage-backed securities
|
147,846 | 2,070 | (131 | ) | 145,907 | |||||||||||
Collateralized residential mortgage obligations:
|
||||||||||||||||
Agency
|
20,735 | 192 | — | 20,543 | ||||||||||||
Private label
|
4,936 | 70 | (77 | ) | 4,943 | |||||||||||
Equity securities
|
2,254 | 41 | — | 2,213 | ||||||||||||
Collateralized debt obligations:
|
||||||||||||||||
Single issue
|
3,849 | 3 | — | 3,846 | ||||||||||||
Pooled
|
4,422 | 42 | (4,213 | ) | 8,593 | |||||||||||
$ | 219,475 | $ | 3,117 | $ | (4,429 | ) | $ | 220,787 |
Three Months Ended
|
||||||||
March 31,
|
||||||||
2011
|
2010
|
|||||||
Proceeds from calls and maturities
|
$ | 4,660 | $ | 2,310 | ||||
Proceeds from sales
|
322 | 51 | ||||||
Realized gains
|
— | 2 | ||||||
Realized losses
|
— | — | ||||||
Net impairment loss recognized in earnings
|
(392 | ) | (1,607 | ) | ||||
Tax benefit (provision) related to net realized gains and losses
|
151 | 620 |
March 31, 2011
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
U.S. government agencies
|
$ | 1,990 | $ | (10 | ) | $ | — | $ | — | $ | 1,990 | $ | (10 | ) | ||||||||||
State and political subdivisions
|
492 | (1 | ) | — | — | 492 | (1 | ) | ||||||||||||||||
U.S. government agency residential mortgage-backed securities
|
23,451 | (200 | ) | — | — | 23,451 | (200 | ) | ||||||||||||||||
Collateralized residential mortgage obligations: private label
|
950 | (1 | ) | 1,770 | (11 | ) | 2,720 | (12 | ) | |||||||||||||||
Collateralized debt obligations: pooled
|
— | — | 4,804 | (3,367 | ) | 4,804 | (3,367 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 26,883 | $ | (212 | ) | $ | 6,574 | $ | (3,378 | ) | $ | 33,457 | $ | ( 3,590 | ) |
December 31, 2010
|
||||||||||||||||||||||||
Less than 12 Months
|
12 Months or More
|
Total
|
||||||||||||||||||||||
Fair
|
Unrealized
|
Fair
|
Unrealized
|
Fair
|
Unrealized
|
|||||||||||||||||||
Value
|
Loss
|
Value
|
Loss
|
Value
|
Loss
|
|||||||||||||||||||
State and political subdivisions
|
$ | 664 | $ | (3 | ) | $ | 350 | $ | (5 | ) | $ | 1,014 | $ | (8 | ) | |||||||||
U.S. government agency residential mortgage-backed securities
|
17,216 | (131 | ) | — | — | 17,216 | (131 | ) | ||||||||||||||||
Collateralized residential mortgage obligations: private label
|
— | — | 2,559 | (77 | ) | 2,559 | (77 | ) | ||||||||||||||||
Collateralized debt obligations: pooled
|
— | — | 4,330 | (4,213 | ) | 4,330 | (4,213 | ) | ||||||||||||||||
Total temporarily impaired
|
$ | 17,880 | $ | (134 | ) | $ | 7,239 | $ | (4,295 | ) | $ | 25,119 | $ | (4,429 | ) |
Amortized
|
||||||||
Cost
|
Fair Value
|
|||||||
Due in one year or less
|
$ | 9,730 | $ | 9,830 | ||||
Due after one year through five years
|
16,054 | 16,303 | ||||||
Due after five years through ten years
|
7,697 | 7,835 | ||||||
Due after ten years
|
15,351 | 12,181 | ||||||
U.S. government agency residential mortgage-backed securities
|
160,758 | 163,144 | ||||||
Collateralized residential mortgage obligations
|
23,014 | 23,177 | ||||||
Equity
|
2,230 | 2,305 | ||||||
$ | 234,834 | $ | 234,775 |
2011
|
2010
|
|||||||
Beginning balance, January 1,
|
$ | 20,362 | $ | 15,341 | ||||
Amounts related to credit loss for which an other-than-temporary impairment was not previously recognized
|
— | — | ||||||
Additions/Subtractions
|
||||||||
Amounts realized for securities sold during the period
|
— | — | ||||||
Amounts related to securities for which the company intends to sell or that it will be more likely than not that the company will be required to sell prior to recovery of amortized cost basis
|
— | — | ||||||
Reduction for increase in cash flows expected to be collected that are recognized over the remaining life of the security
|
— | — | ||||||
Increases to the amount related to the credit loss for which other-than-temporary was previously recognized
|
392 | 1,607 | ||||||
Ending balance, March 31,
|
$ | 20,754 | $ | 16,948 |
Aggregate Principal Amount
|
||||||||
March 31,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
Commercial
|
$ | 86,914 | $ | 87,226 | ||||
Agricultural & AGRE
|
45,931 | 44,289 | ||||||
Construction, land & development
|
63,645 | 72,078 | ||||||
Commercial RE
|
343,472 | 342,208 | ||||||
1-4 family mortgages
|
167,612 | 172,666 | ||||||
Consumer
|
2,955 | 3,404 | ||||||
Total loans
|
$ | 710,529 | $ | 721,871 | ||||
Allowance for loan losses
|
(29,089 | ) | (31,511 | ) | ||||
Loans, net
|
$ | 681,440 | $ | 690,360 |
Mar. 31, 2011
|
Commercial
|
Construction
|
Commercial Real Estate
|
||||||||||||||||||||||||||
Internal Risk Rating
|
Closed end
|
Lines of Credit
|
Agriculture & AG RE
|
Land & Development
|
Owner-Occupied
|
Non-Owner Occupied
|
Total
|
||||||||||||||||||||||
1-2
|
$
|
2,129
|
$
|
362
|
$
|
7,688
|
$
|
4,319
|
$
|
7,197
|
$
|
1,051
|
$
|
22,746
|
|||||||||||||||
3
|
3,903
|
4,317
|
14,228
|
1,195
|
13,664
|
21,396
|
58,703
|
||||||||||||||||||||||
4
|
20,026
|
27,804
|
14,858
|
1,477
|
88,370
|
49,025
|
201,560
|
||||||||||||||||||||||
5
|
10,564
|
4,402
|
4,654
|
8,226
|
24,786
|
53,376
|
106,008
|
||||||||||||||||||||||
6
|
1,337
|
5,554
|
—
|
7,615
|
7,126
|
21,152
|
42,784
|
||||||||||||||||||||||
7
|
1,895
|
4,222
|
4,503
|
40,813
|
22,773
|
32,954
|
107,160
|
||||||||||||||||||||||
8
|
91
|
308
|
—
|
—
|
602
|
—
|
1,001
|
||||||||||||||||||||||
Total
|
$
|
39,945
|
$
|
46,969
|
$
|
45,931
|
$
|
63,645
|
$
|
164,518
|
$
|
178,954
|
$
|
539,962
|
Dec. 31, 2010
|
Commercial
|
Construction
|
Commercial Real Estate
|
||||||||||||||||||||||||||
Internal Risk Rating
|
Closed end
|
Lines of Credit
|
Agriculture & AG RE
|
Land & Development
|
Owner-Occupied
|
Non-Owner Occupied
|
Total
|
||||||||||||||||||||||
1-2
|
$
|
2,294
|
$
|
331
|
$
|
8,527
|
$
|
4,700
|
$
|
8,559
|
$
|
1,479
|
$
|
25,890
|
|||||||||||||||
3
|
3,935
|
7,333
|
10,873
|
1,237
|
17,673
|
23,045
|
64,096
|
||||||||||||||||||||||
4
|
21,225
|
24,042
|
16,742
|
1,500
|
76,491
|
61,468
|
201,468
|
||||||||||||||||||||||
5
|
10,483
|
4,768
|
3,588
|
8,720
|
21,389
|
42,495
|
91,443
|
||||||||||||||||||||||
6
|
1,217
|
4,506
|
42
|
7,232
|
3,206
|
20,821
|
37,024
|
||||||||||||||||||||||
7
|
2,149
|
4,898
|
4,517
|
48,689
|
25,075
|
40,507
|
125,835
|
||||||||||||||||||||||
8
|
—
|
45
|
—
|
—
|
—
|
—
|
45
|
||||||||||||||||||||||
Total
|
$
|
41,303
|
$
|
45,923
|
$
|
44,289
|
$
|
72,078
|
$
|
152,393
|
$
|
189,815
|
$
|
545,801
|
Residential – 1-4 family
|
||||||||||||
Senior Lien
|
JR Lien & Lines of Credit
|
Total
|
||||||||||
Mar. 31, 2011
|
||||||||||||
Unrated
|
$ | 96,892 | $ | 53,046 | $ | 149,938 | ||||||
Special mention
|
1,312 | 1,897 | 3,209 | |||||||||
Substandard
|
13,421 | 1,044 | 14,465 | |||||||||
Total
|
$ | 111,625 | $ | 55,987 | $ | 167,612 |
Residential – 1-4 family
|
||||||||||||
Senior Lien
|
JR Lien & Lines of Credit
|
Total
|
||||||||||
Dec. 31, 2010
|
||||||||||||
Unrated
|
$ | 99,852 | $ | 55,147 | $ | 154,999 | ||||||
Special mention
|
1,034 | 1,769 | 2,803 | |||||||||
Substandard
|
13,707 | 1,157 | 14,864 | |||||||||
Total
|
$ | 114,593 | $ | 58,073 | $ | 172,666 |
Commercial
|
Agriculture & AGRE
|
Construction, Land & Development
|
Commercial RE
|
1-4 Family Residential
|
Consumer
|
Total
|
||||||||||||||||||||||
March 31, 2011
|
||||||||||||||||||||||||||||
Beginning Balance
|
$ | 1,634 | $ | 337 | $ | 12,500 | $ | 13,721 | $ | 3,273 | $ | 46 | $ | 31,511 | ||||||||||||||
Charge-offs
|
(65 | ) | — | (4,501 | ) | (1,718 | ) | (626 | ) | (20 | ) | (6,930 | ) | |||||||||||||||
Recoveries
|
6 | 1 | 1 | 217 | 28 | 5 | 258 | |||||||||||||||||||||
Provision
|
184 | (23 | ) | 655 | 3,049 | 380 | 5 | 4,250 | ||||||||||||||||||||
Ending Balance
|
$ | 1,759 | $ | 315 | $ | 8,655 | $ | 15,269 | $ | 3,055 | $ | 36 | $ | 29,089 |
March 31, 2010
|
||||
Beginning Balance
|
$ | 40,909 | ||
Charge-offs
|
(8,356 | ) | ||
Recoveries
|
122 | |||
Provision
|
9,350 | |||
Ending Balance
|
$ | 41,845 |
Mar. 31, 2011
|
Commercial
|
Agriculture & AG RE
|
Construction, Land & Development
|
Commercial RE
|
1-4 Family Residential
|
Consumer
|
Total
|
|||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||
Loans individually evaluated for impairment
|
$ | 1,326 | $ | 311 | $ | 4,404 | $ | 8,738 | $ | 1,242 | $ | 1 | $ | 16,022 | ||||||||
Loans collectively evaluated for impairment
|
433 | 4 | 4,251 | 6,531 | 1,813 | 35 | 13,067 | |||||||||||||||
Total ending allowance balance
|
$ | 1,759 | $ | 315 | $ | 8,655 | $ | 15,269 | $ | 3,055 | $ | 36 | $ | 29,089 | ||||||||
Loan balances:
|
||||||||||||||||||||||
Loans individually evaluated for impairment
|
$ | 6,293 | $ | 4,503 | $ | 40,634 | $ | 52,474 | $ | 14,054 | $ | 1 | $ | 117,959 | ||||||||
Loans collectively evaluated for impairment
|
80,621 | 41,428 | 23,011 | 290,998 | 153,558 | 2,954 | 592,570 | |||||||||||||||
Loans with an allowance recorded:
|
$ | 86,914 | $ | 45,931 | $ | 63,645 | $ | 343,472 | $ | 167,612 | $ | 2,955 | $ | 710,529 |
Dec. 31, 2010
|
Commercial
|
Agriculture & AG RE
|
Construction, Land & Development
|
Commercial RE
|
1-4 Family Residential
|
Consumer
|
Total
|
|||||||||||||||
Allowance for loan losses:
|
||||||||||||||||||||||
Loans individually evaluated for impairment
|
$ | 1,175 | $ | 328 | $ | 8,174 | $ | 6,487 | $ | 1,500 | $ | — | $ | 17,664 | ||||||||
Loans collectively evaluated for impairment
|
459 | 9 | 4,326 | 7,234 | 1,773 | 46 | 13,847 | |||||||||||||||
Total ending allowance balance
|
$ | 1,634 | $ | 337 | $ | 12,500 | $ | 13,721 | $ | 3,273 | $ | 46 | $ | 31,511 | ||||||||
Loan balances:
|
||||||||||||||||||||||
Loans individually evaluated for impairment
|
$ | 6,858 | $ | 4,516 | $ | 48,535 | $ | 51,652 | $ | 14,602 | $ | 1 | $ | 126,164 | ||||||||
Loans collectively evaluated for impairment
|
80,368 | 39,773 | 23,543 | 290,556 | 158,064 | 3,403 | 595,707 | |||||||||||||||
Loans with an allowance recorded:
|
$ | 87,226 | $ | 44,289 | $ | 72,078 | $ | 342,208 | $ | 172,666 | $ | 3,404 | $ | 721,871 |
March 31, 2011
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Loans with no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$ | 817 | $ | 2,331 | $ | — | $ | 1,515 | $ | 2 | ||||||||||
Agricultural & AGRE
|
55 | 671 | — | 145 | 3 | |||||||||||||||
Construction, land & development
|
16,193 | 39,316 | — | 10,322 | (39 | ) | ||||||||||||||
Commercial RE
|
19,557 | 29,174 | — | 19,290 | 170 | |||||||||||||||
1-4 family residential
|
3,471 | 5,123 | — | 3,311 | 27 | |||||||||||||||
Consumer
|
— | — | — | — | — | |||||||||||||||
Subtotal
|
40,093 | 76,615 | — | 34,583 | 163 | |||||||||||||||
Loans with an allowance recorded:
|
||||||||||||||||||||
Commercial
|
5,476 | 5,476 | 1,326 | 3,355 | 38 | |||||||||||||||
Agricultural & AGRE
|
4,449 | 4,449 | 311 | 3,996 | 36 | |||||||||||||||
Construction, land & development
|
24,440 | 38,159 | 4,404 | 33,415 | 2 | |||||||||||||||
Commercial RE
|
32,917 | 32,918 | 8,738 | 26,034 | 432 | |||||||||||||||
1-4 family residential
|
10,583 | 10,604 | 1,242 | 10,304 | 217 | |||||||||||||||
Consumer
|
1 | 1 | 1 | — | — | |||||||||||||||
Subtotal
|
77,866 | 91,607 | 16,022 | 77,104 | 725 | |||||||||||||||
Total
|
$ | 117,959 | $ | 168,222 | $ | 16,022 | $ | 111,687 | $ | 888 | ||||||||||
Commercial
|
$ | 103,904 | $ | 152,494 | $ | 14,779 | $ | 98,072 | $ | 644 | ||||||||||
Residential
|
$ | 14,054 | $ | 15,727 | $ | 1,242 | $ | 13,615 | $ | 244 | ||||||||||
Consumer
|
$ | 1 | $ | 1 | $ | 1 | $ | — | $ | — |
December 31, 2010
|
Recorded Investment
|
Unpaid Principal Balance
|
Related Allowance
|
Average Recorded Investment
|
Interest Income Recognized
|
|||||||||||||||
Loans with no related allowance recorded:
|
||||||||||||||||||||
Commercial
|
$ | 3,968 | $ | 5,805 | $ | — | $ | 1,638 | $ | 133 | ||||||||||
Agricultural & AGRE
|
68 | 685 | — | 143 | 86 | |||||||||||||||
Construction, land & development
|
8,695 | 23,949 | — | 8,188 | (395 | ) | ||||||||||||||
Commercial RE
|
22,129 | 26,581 | — | 15,795 | 313 | |||||||||||||||
1-4 family residential
|
2,838 | 2,953 | — | 3,069 | 104 | |||||||||||||||
Consumer
|
1 | 1 | — | — | — | |||||||||||||||
Subtotal
|
37,699 | 59,974 | — | 28,833 | 241 | |||||||||||||||
Loans with an allowance recorded:
|
||||||||||||||||||||
Commercial
|
2,890 | 2,890 | 1,175 | 4,228 | 140 | |||||||||||||||
Agricultural & AGRE
|
4,448 | 4,448 | 328 | 3,849 | 155 | |||||||||||||||
Construction, land & development
|
39,840 | 51,001 | 8,174 | 40,972 | 914 | |||||||||||||||
Commercial RE
|
29,523 | 34,695 | 6,487 | 28,443 | 635 | |||||||||||||||
1-4 family residential
|
11,764 | 12,812 | 1,500 | 11,481 | 856 | |||||||||||||||
Consumer
|
— | — | — | 11 | — | |||||||||||||||
Subtotal
|
88,465 | 105,846 | 17,664 | 88,984 | 2,700 | |||||||||||||||
Total
|
$ | 126,164 | $ | 165,820 | $ | 17,664 | $ | 117,817 | $ | 2,941 | ||||||||||
Commercial
|
$ | 111,561 | $ | 150,055 | $ | 16,164 | $ | 103,256 | $ | 1,981 | ||||||||||
Residential
|
$ | 14,602 | $ | 15,765 | $ | 1,500 | $ | 14,550 | $ | 960 | ||||||||||
Consumer
|
$ | 1 | $ | 1 | $ | — | $ | 11 | $ | — |
March 31, 2011
|
30 – 59 days past due
|
60 -89 days past due
|
90 days past due or nonaccrual
|
Total Past Due
|
Current
|
Total Loans
|
Recorded Investment 90 days Accruing
|
|||||||||||||||
Commercial
|