Quarterly report pursuant to Section 13 or 15(d)

LOANS

 v2.3.0.11
LOANS
6 Months Ended
Jun. 30, 2011
LOANS
NOTE 5 – LOANS

The following table details the Company’s loans at June 30, 2011 and December 31, 2010:

   
June 30, 2011
   
December 31,
2010
 
             
Commercial, financial and agricultural
  $ 634,367     $ 536,620  
Real estate - construction
    159,564       172,055  
Real estate - mortgage:
               
Owner-occupied commercial
    303,204       270,767  
1-4 family mortgage
    209,439       199,236  
Other mortgage
    210,488       178,793  
Subtotal: Real estate - mortgage
    723,131       648,796  
Consumer
    43,912       37,347  
Total Loans
    1,560,974       1,394,818  
Less: Allowance for loan losses
    (19,516 )     (18,077 )
Net Loans
  $ 1,541,458     $ 1,376,741  
                 
Commercial, financial and agricultural
    40.64 %     38.47 %
Real estate - construction
    10.22 %     12.34 %
Real estate - mortgage:
               
Owner-occupied commercial
    19.42 %     19.41 %
1-4 family mortgage
    13.42 %     14.28 %
Other mortgage
    13.49 %     12.82 %
Subtotal: Real estate - mortgage
    46.33 %     46.51 %
Consumer
    2.81 %     2.68 %
Total Loans
    100.00 %     100.00 %
 
Loans by credit quality indicator as of June 30, 2011 were as follows:

   
Pass
   
Special
Mention
   
Substandard
   
Doubtful
   
Total
 
                               
Commercial, financial and agricultural
  $ 607,662     $ 17,007     $ 9,698     $ -     $ 634,367  
Real estate - construction
    119,412       8,446       31,706       -       159,564  
Real estate - mortgage:
                                       
Owner-occupied commercial
    283,894       13,095       6,215       -       303,204  
1-4 family mortgage
    199,176       5,161       5,102       -       209,439  
other mortgage
    201,940       5,120       3,428       -       210,488  
Total real estate mortgage
    685,010       23,376       14,745       -       723,131  
Consumer
    43,130       -       782       -       43,912  
Total
  $ 1,455,214     $ 48,829     $ 56,931     $ -     $ 1,560,974  
 
Loans by performance status as of June 30, 2011 were as follows:

   
Performing
   
Nonperforming
   
Total
 
                   
Commercial, financial and agricultural
  $ 633,311     $ 1,056     $ 634,367  
Real estate - construction
    142,028       17,536       159,564  
Real estate - mortgage:
                       
Owner-occupied commercial
    301,923       1,281       303,204  
1-4 family mortgage
    208,561       878       209,439  
other mortgage
    210,488       -       210,488  
Total real estate - mortgage
    720,972       2,159       723,131  
Consumer
    43,538       374       43,912  
Total
  $ 1,539,849     $ 21,125     $ 1,560,974  

Loans by past-due status as of June 30, 2011 were as follows:

   
Days Past Due Status (Accruing Loans)
                   
    30-59     60-89     90+    
Total
   
Nonaccrual
   
Current
   
Total Loans
 
                                                 
Commercial, financial and agricultural
  $ 683     $ 162     $ 542     $ 1,387     $ 514     $ 632,466     $ 634,367  
Real estate - construction
    701       2,147       -       2,848       17,536       139,180       159,564  
Real estate - mortgage:
                                                       
Owner-occupied
                                                       
commercial
    1,603       -       -       1,603       1,281       300,320       303,204  
1-4 family mortgage
    1,357       -       -       1,357       878       207,204       209,439  
Other mortgage
    731       -       -       731       -       209,757       210,488  
Total real estate - mortgage
    3,691       -       -       3,691       2,159       717,281       723,131  
Consumer
    1       3       -       4       374       43,534       43,912  
Total
  $ 5,076     $ 2,312     $ 542     $ 7,930     $ 20,583     $ 1,532,461     $ 1,560,974  
 
The following table presents an analysis of the allowance for loan losses by portfolio segment as of June 30, 2011 and December 31, 2010.  The total allowance for loan losses is disaggregated into those amounts associated with loans individually evaluated and those associated with loans collectively evaluated.

   
Commercial,
financial and
agricultural
 
Real estate -
construction
 
Real estate -
mortgage
 
Consumer
   
Unallocated
   
Total
 
   
Three Months Ended June 30, 2011
 
Allowance for loan losses:
                                   
Balance at March 31, 2011
  $ 6,226     $ 6,285     $ 2,523     $ 603     $ 3,589     $ 19,226  
Chargeoffs
    (310 )     (1,021 )     (15 )     (5 )     -       (1,351 )
Recoveries
    -       74       1       72       -       147  
Provision
    (107 )     1,130       676       (104 )     (101 )     1,494  
Balance at June 30, 2011
    5,809       6,468       3,185       566       3,488       19,516  
                                                 
   
Six Months Ended June 30, 2011
 
Allowance for loan losses:
                                               
Balance at December 31, 2010
  $ 5,348     $ 6,373     $ 2,443     $ 749     $ 3,164     $ 18,077  
Chargeoffs
    (860 )     (1,321 )     (15 )     (329 )     -       (2,525 )
Recoveries
    -       165       1       73       -       239  
Provision
    1,321       1,251       756       73       324       3,725  
Balance at June 30, 2011
    5,809       6,468       3,185       566       3,488       19,516  
                                                 
   
June 30, 2011
 
Individually evaluated for impairment
  $ 1,228     $ 2,497     $ 896     $ 324     $ -     $ 4,945  
Collectively evaluated for impairment
    4,581       3,971       2,289       242       3,488       14,571  
                                                 
Loans:
                                               
Ending balance
  $ 634,367     $ 159,564     $ 723,131     $ 43,912             $ 1,560,974  
Individually evaluated for impairment
    9,698       31,706       14,745       782               56,931  
Collectively evaluated for impairment
    624,669       127,858       708,386       43,130               1,504,043  
                                                 
   
December 31, 2010
 
   
Commercial,
financial and
agricultural
 
Real estate –
construction
 
Real estate –
mortgage
 
Consumer
   
Unallocated
   
Total
 
                                                 
Allowance for loan losses
    5,214       6,373       1,067       554       4,869       18,077  
                                                 
Individually evaluated for impairment
  $ 1,602     $ 1,855     $ 415     $ 554     $ -     $ 4,426  
Collectively evaluated for impairment
    3,612       4,518       652       -       4,869       13,651  
                                                 
Loans:
                                               
Ending balance
  $ 536,620     $ 172,055     $ 648,796     $ 37,347             $ 1,394,818  
Individually evaluated for impairment
    14,018       28,710       15,093       1,319               59,140  
Collectively evaluated for impairment
    522,602       143,345       633,703       36,028               1,335,678  

The following tables present details of the Company’s impaired loans as of June 30, 2011 and December 31, 2010, respectively.  Loans which have been fully charged off do not appear in the tables.
June 30, 2011
 
   
                     
For the three months ended
June 30, 2011
   
For the six months ended
June 30, 2011
 
   
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
   
Average
Recorded
Investment
   
Interest
Income
Recognized
in Period
   
Average
Recorded
Investment
   
Interest
Income
Recognized
in Period
 
                                           
With no allowance recorded:
                                         
Commercial, financial and agricultural
  $ 1,790     $ 2,563     $ -     $ 1,870     $ 21     $ 1,829     $ 40  
Real estate - construction
    18,631       19,124       -       18,823       107       18,975       215  
Real estate - mortgage:
                                                       
Owner-occupied commercial
    3,006       3,156       -       3,017       39       3,026       92  
1-4 family mortgage
    503       503       -       503       3       504       7  
Other mortgage
    2,177       2,177       -       2,130       29       2,025       60  
Total real estate - mortgage
    5,686       5,836       -       5,650       71       5,555       159  
Consumer
    -       -       -       -       -       -       -  
Total with no allowance recorded
    26,107       27,523       -       26,343       199       26,359       414  
                                                         
With an allowance recorded:
                                                       
Commercial, financial and agricultural
    5,999       5,999       1,228       6,720       92       6,886       174  
Real estate - construction
    12,278       12,573       2,497       12,559       33       12,849       104  
Real estate - mortgage:
                                                       
Owner-occupied commercial
    2,858       2,858       84       2,822       51       2,811       69  
1-4 family mortgage
    3,608       3,608       812       3,705       58       3,738       77  
Other mortgage
    340       340       -       342       7       341       12  
Total real estate - mortgage
    6,806       6,806       896       6,869       116       6,890       158  
Consumer
    547       567       324       547       1       631       3  
Total with allowance recorded
    25,630       25,945       4,945       26,695       242       27,256       439  
                                                         
Total Impaired Loans:
                                                       
Commercial, financial and agricultural
    7,789       8,562       1,228       8,590       113       8,715       214  
Real estate - construction
    30,909       31,697       2,497       31,382       140       31,824       319  
Real estate - mortgage:
                                                       
Owner-occupied commercial
    5,864       6,014       84       5,839       90       5,837       161  
1-4 family mortgage
    4,111       4,111       812       4,208       61       4,242       84  
Other mortgage
    2,517       2,517       -       2,472       36       2,366       72  
Total real estate - mortgage
    12,492       12,642       896       12,519       187       12,445       317  
Consumer
    547       567       324       547       1       631       3  
Total impaired loans
  $ 51,737     $ 53,468     $ 4,945     $ 53,038     $ 441     $ 53,615     $ 853  
 
December 31, 2010
 
   
Recorded
Investment
   
Unpaid
Principal
Balance
   
Related
Allowance
 
                   
With no allowance recorded:
                 
Commercial, financial and agricultural
  $ 2,345     $ 2,930     $ -  
Real estate - construction
    10,532       12,705       -  
Real estate - mortgage:
                       
Owner-occupied commercial
    1,614       1,801       -  
1-4 family mortgage
    511       511       -  
Other mortgage
    1,817       1,817       -  
Total real estate - mortgage
    3,942       4,129       -  
Consumer
    289       289       -  
Total with no allowance recorded
    17,108       20,053       -  
                         
With an allowance recorded:
                       
Commercial, financial and agricultural
    9,190       9,190       1,602  
Real estate - construction
    18,178       18,428       1,855  
Real estate - mortgage:
                       
Owner-occupied commercial
    3,373       3,373       55  
1-4 family mortgage
    2,995       2,995       360  
Other mortgage
    -       -       -  
Total real estate - mortgage
    6,368       6,368       415  
Consumer
    704       704       554  
Total with allowance recorded
    34,440       34,690       4,426  
                         
Total Impaired Loans:
                       
Commercial, financial and agricultural
    11,535       12,120       1,602  
Real estate - construction
    28,710       31,133       1,855  
Real estate - mortgage:
                       
Owner-occupied commercial
    4,988       5,174       55  
1-4 family mortgage
    3,506       3,506       360  
Other mortgage
    1,817       1,817       -  
Total real estate - mortgage
    10,311       10,497       415  
Consumer
    993       993       554  
Total impaired loans
  $ 51,549     $ 54,743     $ 4,426  
 
At June 30, 2011 and December 31, 2010, loans classified as troubled debt restructurings (“TDRs”) totaled $5.1 million and $2.4 million, respectively.  At June 30, 2011, the Company had a related allowance for loan losses of $465,000 allocated to these TDRs, compared to $486,000 at December 31, 2010.  All loans classified as TDRs as of June 30, 2011 are performing as agreed under the terms of their restructured plans.