XML 63 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance For Loan Losses (Tables)
6 Months Ended
Jun. 30, 2012
Allowance For Loan Losses [Abstract]  
Changes In Allowance For Loan Losses
                   
  Six Months Ended
June 30, 2012
Year Ended
December 31, 2011
Six Months Ended
June 30, 2011
  (in thousands)
 
Balance, beginning $ 8,743   $ 7,111   $ 7,111  
Provision charged to operating expense   600     3,750     1,800  
Recoveries added to the allowance   131     848     452  
Loan losses charged to the allowance   (846 )   (2,966 )   (1,529 )
Balance, ending $ 8,628   $ 8,743   $ 7,834  
Nonaccrual And Past Due Loans By Class
As of June 30, 2012
(in thousands)
30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 or More
Days
Past Due
Total Past
Due
Current Total Loans 90 or More
Days Past Due
Still Accruing
Nonaccrual
Loans
Commercial - Non Real Estate:
Commercial & Industrial $ 424 $ 15 $ 2 $ 441 $ 21,890 $ 22,331 $ 2 $ -
Commercial Real Estate:
Owner Occupied 380 1,051 99 1,530 91,030 92,560 - 384
Non-owner occupied 1,076 139 - 1,215 36,462 37,677 - 139
Construction and Farmland:
Residential - - - - 11,312 11,312 - -
Commercial 210 105 162 477 28,288 28,765 162 144
Consumer:
Installment 83 16 - 99 12,912 13,011 - -
Residential:
Equity Lines 331 - - 331 32,827 33,158 - 420
Single family 2,491 249 - 2,740 179,511 182,251 - 605
Multifamily - - - - 4,215 4,215 - -
All Other Loans - - - - 3,225 3,225 - -
Total $ 4,995 $ 1,575 $ 263 $ 6,833 $ 421,672 $ 428,505 $ 164 $ 1,692

As of December 31, 2011
(in thousands)
30 - 59
Days
Past Due
60 - 89
Days
Past Due
90 or More
Days
Past Due
Total Past
Due
Current Total Loans 90 or More
Past Due
Still Accruing
Nonaccrual
Loans
Commercial - Non Real Estate:
Commercial & Industrial $ 114 $ 421 $ - $ 535 $ 22,331 $ 22,866 $ - $ -
Commercial Real Estate:
Owner Occupied 174 9 447 630 82,476 83,106 - 600
Non-owner occupied 873 1,102 - 1,975 32,962 34,937 - 234
Construction and Farmland:
Residential - - - - 10,594 10,594 - 151
Commercial - - - - 24,375 24,375 - -
Consumer:
Installment 114 13 5 132 13,053 13,185 5 -
Residential:
Equity Lines 217 30 - 247 33,182 33,429 - 177
Single family 2,187 194 717 3,098 176,111 179,209 89 1,287
Multifamily - - - - 4,517 4,517 - -
All Other Loans - - - - 4,206 4,206 - -
Total $ 3,679 $ 1,769 $ 1,169 $ 6,617 $ 403,807 $ 410,424 $ 94 $ 2,449
Allowance For Loan Losses By Segment
As of and for the Six Months Ended June 30, 2012
(in thousands )
Co nstruction
and Farmland
Residential
Real Estate
Commercial
Real Estate
Commercial Consumer All Other
Loans
Unallocated Total
Allowa nce for credit losses :
Beginning Balance $ 2,618 $ 3,544 $ 1,057 $ 1,077 $ 131 $ 123 $ 193 $ 8,743
Charge-Offs - (436 ) (278 ) (46 ) (76 ) (10 ) - (846 )
Recoveries 1 57 1 25 42 5 - 131
Provision 56 (152 ) 738 (279 ) 23 (11 ) 225 600
Ending balance $ 2,675 $ 3,013 $ 1,518 $ 777 $ 120 $ 107 $ 418 $ 8,628
Ending balance: Individually
evaluated for impairment
$ 1,430 $ 1,582 $ 294 $ 247 $ - $ - $ - $ 3,553
Ending balance: collectively
evaluated for impairment
$ 1,245 $ 1,431 $ 1,224 $ 530 $ 120 $ 107 $ 418 $ 5,075
F inancing rece ivables:
Ending balance $ 40,077 $ 219,624 $ 130,237 $ 22,331 $ 13,011 $ 3,225 $ - $ 428,505
Ending balance individually
evaluated for impairment
$ 3,347 $ 8,278 $ 6,037 $ 247 $ - $ - $ - $ 17,909
Ending balance collectively evaluated
for impairment
$ 36,730 $ 211,346 $ 124,200 $ 22,084 $ 13,011 $ 3,225 $ - $ 410,596

As of and for the Twelve Months Ended Decembe r 31, 2011
(in thousands)
Construction
and Farmland
Residential
Real Estate
C mmercial
Real Estate
Commercial Consumer All Other
Loans
Unallocated Total
Allowa nce for credit losses:
Beginning Balance $ 1,386 $ 3,457 $ 1,231 $ 819 $ 182 $ 36 $ - $ 7,111
Charge-Offs (721 ) (1,203 ) (14 ) (572 ) (331 ) (125 ) - (2,966 )
Recoveries 5 298 2 292 195 56 - 848
Provision 1,948 992 (162 ) 538 85 156 193 3,750
Ending balance $ 2,618 $ 3,544 $ 1,057 $ 1,077 $ 131 $ 123 $ 193 $ 8,743
Ending balance: Individually
evaluated for impairment
$ 1,468 $ 2,071 $ 150 $ 544 $ - $ - $ - $ 4,233
Ending balance: collectively
evaluated for impairment
$ 1,150 $ 1,473 $ 907 $ 533 $ 131 $ 123 $ 193 $ 4,510
F inancing receivables:
Ending balance $ 34,969 $ 217,155 $ 118,043 $ 22,866 $ 13,185 $ 4,206 $ - $ 410,424
Ending balance individually
evaluated for impairment
$ 3,357 $ 9,748 $ 6,186 $ 599 $ - $ - $ - $ 19,890
Ending balance collectively evaluated
for impairment
$ 31,612 $ 207,407 $ 111,857 $ 22,267 $ 13,185 $ 4,206 $ - $ 390,534
Impaired Loans By Class
As of June 30, 2012
(in thousands)
Unpaid
Principal
Balance
Recorded
Investment
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance:
Commercial - Non Real Estate:
Commercial & Industrial $ - $ - $ - $ - $ -
Commercial Real Estate:
Owner Occupied 2,454 2,462 - 2,675 68
Non-owner occupied 2,248 2,254 - 2,382 72
Construction and Farmland:
Residential - - - - -
Commercial 353 353 - 362 4
Residential
Equity lines 171 171 - 189 -
Single family 3,871 3,881 - 4,186 73
Multifamily - - - - -
Other Loans - - - - -
$ 9,097 $ 9,121 $ - $ 9,794 $ 217
With an allowance recorded:
Commercial - Non Real Estate:
Commercial & Industrial $ 247 $ 247 $ 247 $ 248 $ 8
Commercial Real Estate:
Owner Occupied - - - - -
Non-owner occupied 1,335 1,338 294 1,345 53
Construction and Farmland:
Residential - - - - -
Commercial 2,994 3,015 1,430 3,017 62
Residential
Equity lines 399 399 251 403 2
Single family 3,837 3,847 1,331 3,929 112
Multifamily - - - - -
Other Loans - - - - -
$ 8,812 $ 8,846 $ 3,553 $ 8,942 $ 237
Total:
Commercial $ 247 $ 247 $ 247 $ 248 $ 8
Commercial Real Estate 6,037 6,054 294 6,402 193
Construction and Farmland 3,347 3,368 1,430 3,379 66
Residential 8,278 8,298 1,582 8,707 187
Other - - - - -
Total $ 17,909 $ 17,967 $ 3,553 $ 18,736 $ 454
 

As of December 31, 2011
(in thousands)
Unpaid
Principal
Balance
Recorded
Investment
Related
Allowance
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance:
Commercial - Non Real Estate:
Commercial & Industrial $ 5 $ 5 $ - $ 2 $ -
Commercial Real Estate:
Owner Occupied 2,521 2,529 - 2,575 132
Non-owner occupied 2,552 2,567 - 2,623 110
Construction and Farmland:
Residential - - - - -
Commercial 361 361 - 466 21
Residential:
Equity lines 177 177 - 190 -
Single family 3,237 3,242 - 3,840 97
Multifamily - - - - -
Other Loans - - - - -
$ 8,853 $ 8,881 $ - $ 9,696 $ 360
With an allowance recorded:
Commercial - Non Real Estate:
Commercial & Industrial $ 594 $ 600 $ 544 $ 602 $ 26
Commercial Real Estate:
Owner Occupied - - - - -
Non-owner occupied 1,112 1,124 150 1,128 64
Construction and Farmland:
Residential - - - - -
Commercial 2,997 3,006 1,468 3,012 147
Residential:
Equity lines 402 404 325 404 13
Single family 5,932 5,940 1,746 6,029 236
Multifamily - - - - -
Other Loans - - - - -
$ 11,037 $ 11,074 $ 4,233 $ 11,175 $ 486
Total:
Commercial $ 599 $ 605 $ 544 $ 604 $ 26
Commercial Real Estate 6,185 6,220 150 6,326 306
Construction and Farmland 3,358 3,367 1,468 3,478 168
Residential 9,748 9,763 2,071 10,463 346
Other - - - - -
Total $ 19,890 $ 19,955 $ 4,233 $ 20,871 $ 846
Credit Quality Information By Class
As of June 30, 2012
(in thousands)
INTERNAL RISK RATING GRADES Pass Watch Special
Mention
Substandard Doubtful Loss Total
Co mmercial - Non Real Estate:
Co mmercial &Indus trial $ 18,074 $ 2,510 $ 81 $ 1,634 $ 32 $ - $ 22,331
Co mmercial Real Es tate:
Owner Occupied 74,850 6,798 6,614 4,055 243 - 92,560
No n-o wner o ccupied 23,346 5,656 1,785 6,752 138 - 37,677
Co ns tructio n and Farmland:
Res idential 10,644 - 668 - - - 11,312
Co mmercial 19,832 2,032 2,921 3,882 98 - 28,765
Res idential:
Equity Lines 31,777 70 144 918 249 - 33,158
Single family 153,414 6,677 11,034 10,394 732 - 182,251
Multifamily 2,091 2,124 - - - - 4,215
All o ther lo ans 3,225 - - - - - 3,225
To tal $ 337,253 $ 25,867 $ 23,247 $ 27,635 $ 1,492 $ - $ 415,494

P erfo rming No nperfo rming
Co ns umer Credit Expo s ure by
P ayment Activity $ 12,912 $ 99


A s o f D e c e m be r 3 1, 2 0 11
(in tho us a nds )
INTERNAL RISK RATING GRADES P as s Watch Special
Mentio n
Subs tandard Do ubtful Lo s s To tal
Co mmercial - No n Real Es tate:
Co mmercial &Indus trial $ 16,960 $ 2,668 $ 991 $ 2,215 $ 32 $ - $ 22,866
Co mmercial Real Es tate:
Owner Occupied 65,651 6,613 5,759 4,641 442 - 83,106
No n-o wner o ccupied 21,573 6,688 1,330 5,113 233 - 34,937
Co ns tructio n and Farmland:
Res idential 9,839 - 755 - - - 10,594
Co mmercial 15,990 1,657 2,595 4,029 104 - 24,375
Res idential:
Equity Lines 31,862 227 355 985 - - 33,429
Single family 150,520 5,939 10,249 11,134 1,367 - 179,209
Multifamily 2,320 1,230 967 - - - 4,517
All o ther lo ans 3,485 - 721 - - - 4,206
To tal $ 318,200 $ 25,022 $ 23,722 $ 28,117 $ 2,178 $ - $ 397,239

P erfo rming No nperfo rming
Co ns umer Credit Expo s ure by
P ayment Activity $ 13,053 $ 132