XML 75 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2014
Allowance for Loan Losses  
Schedule of changes in the allowance for loan losses by segment of loans based on method of impairment

Changes in the allowance for loan losses by segment of loans based on method of impairment for the three and nine months ended September 30, 2014, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

Real Estate

 

Real Estate

 

Real Estate

 

 

 

 

 

 

 

    

Commercial

    

Commercial 1

    

Construction

    

Residential

    

Consumer

    

Unallocated

    

Total

Three months ended  September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,991 

 

$

13,228 

 

$

1,754 

 

$

2,373 

 

$

1,464 

 

$

3,046 

 

$

23,856 

Charge-offs

 

 

512 

 

 

545 

 

 

 

 

925 

 

 

174 

 

 

 - 

 

 

2,157 

Recoveries

 

 

 

 

878 

 

 

 

 

646 

 

 

98 

 

 

 - 

 

 

1,631 

Provision (release)

 

 

41 

 

 

(744)

 

 

141 

 

 

 

 

16 

 

 

539 

 

 

 - 

Ending balance

 

$

1,526 

 

$

12,817 

 

$

1,897 

 

$

2,101 

 

$

1,404 

 

$

3,585 

 

$

23,330 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine months ended September 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

2,250 

 

$

16,763 

 

$

1,980 

 

$

2,837 

 

$

1,439 

 

$

2,012 

 

$

27,281 

Charge-offs

 

 

519 

 

 

1,634 

 

 

174 

 

 

2,752 

 

 

423 

 

 

 - 

 

 

5,502 

Recoveries

 

 

56 

 

 

1,106 

 

 

507 

 

 

1,585 

 

 

297 

 

 

 - 

 

 

3,551 

(Release) provision

 

 

(261)

 

 

(3,418)

 

 

(416)

 

 

431 

 

 

91 

 

 

1,573 

 

 

(2,000)

Ending balance

 

$

1,526 

 

$

12,817 

 

$

1,897 

 

$

2,101 

 

$

1,404 

 

$

3,585 

 

$

23,330 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

 - 

 

$

167 

 

$

107 

 

$

267 

 

$

 - 

 

$

- 

 

$

541 

Ending balance: Collectively evaluated for impairment

 

$

1,526 

 

$

12,650 

 

$

1,790 

 

$

1,834 

 

$

1,404 

 

$

3,585 

 

$

22,789 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

114,990 

 

$

600,649 

 

$

41,936 

 

$

365,602 

 

$

3,142 

 

$

14,563 

 

$

1,140,882 

Ending balance: Individually evaluated for impairment

 

$

1,645 

 

$

19,515 

 

$

2,585 

 

$

17,041 

 

$

- 

 

$

- 

 

$

40,786 

Ending balance: Collectively evaluated for impairment

 

$

113,345 

 

$

581,134 

 

$

39,351 

 

$

348,561 

 

$

3,142 

 

$

14,563 

 

$

1,100,096 

 

1 As of September 30, 2014, this segment consisted of performing loans that included a higher risk pool of loans rated as substandard that totaled $7.1 million.  The amount of general allocation that was estimated for that portion of these performing substandard rated loans was $1.2 million at September 30, 2014.

 

Changes in the allowance for loan losses by segment of loans based on method of impairment for the three and nine months ended September 30, 2013, were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

Real Estate

 

Real Estate

 

Real Estate

 

 

 

 

 

 

 

    

Commercial

    

Commercial 1

    

Construction

    

Residential

    

Consumer

    

Unallocated

    

Total

Three Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,332 

 

$

18,097 

 

$

2,690 

 

$

5,021 

 

$

1,372 

 

$

4,530 

 

$

35,042 

Charge-offs

 

 

29 

 

 

851 

 

 

53 

 

 

3,594 

 

 

168 

 

 

 - 

 

 

4,695 

Recoveries

 

 

60 

 

 

523 

 

 

15 

 

 

209 

 

 

143 

 

 

 - 

 

 

950 

(Release) provision

 

 

(469)

 

 

(1,354)

 

 

(252)

 

 

1,352 

 

 

162 

 

 

(1,189)

 

 

(1,750)

Ending balance

 

$

2,894 

 

$

16,415 

 

$

2,400 

 

$

2,988 

 

$

1,509 

 

$

3,341 

 

$

29,547 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,517 

 

$

20,100 

 

$

3,837 

 

$

4,535 

 

$

1,178 

 

$

4,430 

 

$

38,597 

Charge-offs

 

 

308 

 

 

2,377 

 

 

951 

 

 

5,193 

 

 

474 

 

 

 - 

 

 

9,303 

Recoveries

 

 

104 

 

 

3,752 

 

 

1,265 

 

 

792 

 

 

390 

 

 

 - 

 

 

6,303 

(Release) provision

 

 

(1,419)

 

 

(5,060)

 

 

(1,751)

 

 

2,854 

 

 

415 

 

 

(1,089)

 

 

(6,050)

Ending balance

 

$

2,894 

 

$

16,415 

 

$

2,400 

 

$

2,988 

 

$

1,509 

 

$

3,341 

 

$

29,547 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

 - 

 

$

750 

 

$

412 

 

$

988 

 

$

- 

 

$

- 

 

$

2,150 

Ending balance: Collectively evaluated for impairment

 

$

2,894 

 

$

15,665 

 

$

1,988 

 

$

2,000 

 

$

1,509 

 

$

3,341 

 

$

27,397 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

98,026 

 

$

554,874 

 

$

30,996 

 

$

376,859 

 

$

2,570 

 

$

14,315 

 

$

1,077,640 

Ending balance: Individually evaluated for impairment

 

$

29 

 

$

24,849 

 

$

7,698 

 

$

21,675 

 

$

- 

 

$

- 

 

$

54,251 

Ending balance: Collectively evaluated for impairment

 

$

97,997 

 

$

530,025 

 

$

23,298 

 

$

355,184 

 

$

2,570 

 

$

14,315 

 

$

1,023,389 

 

1 As of September 30, 2013, this segment consisted of performing loans that included a higher risk pool of loans rated as substandard that totaled $14.4 million.  The amount of general allocation that was estimated for that portion of these performing substandard rated loans was $2.7 million at September 30, 2013.