XML 15 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Allowance For Loan Losses [Abstract]  
Changes In Allowance For Loan Losses
          December 31,        
    2012     2011     2010  
          (in thousands)        
Balance, beginning $ 8,743   $ 7,111   $ 5,970  
Provision charged to operating expense   1,660     3,750     6,325  
Recoveries added to the allowance   337     848     291  
Loan losses charged to the allowance   (4,163 )   (2,966 )   (5,475 )
Balance, ending $ 6,577   $ 8,743   $ 7,111  
Nonaccrual And Past Due Loans By Class
                As of December 31, 2012        
                (in thousands)        
    30 - 59   60 - 89   90 or More               90 or More    
    Days   Days   Days   Total Past           Days Past Due   Nonaccrual
    Past Due   Past Due   Past Due   Due   Current   Total Loans   Still Accruing   Loans
 
Commercial - Non Real Estate:                                
Commercial & Industrial $ 822 $ 225 $ - $ 1,047 $ 20,593 $ 21,640 $ - $ 230
Commercial Real Estate:                                
Owner Occupied   610   374   90   1,074   84,090   85,164   -   90
Non-owner occupied   234   582   -   816   38,402   39,218   -   209
Construction and Farmland:                                
Residential   -   -   -   -   9,706   9,706   -   -
Commercial   93   44   -   137   28,033   28,170   -   131
Consumer:                                
Installment   116   10   9   135   13,172   13,307   9   -
Residential:                                
Equity Lines   109   -   -   109   31,593   31,702   -   287
Single family   4,059   733   524   5,316   177,601   182,917   199   1,467
Multifamily   -   -   -   -   2,808   2,808   -   -
All Other Loans   -   -   -   -   3,465   3,465   -   -
 
Total $ 6,043 $ 1,968 $ 623 $ 8,634 $ 409,463 $ 418,097 $ 208 $ 2,414

 

                As of December 31, 2011        
                (in thousands)        
    30 - 59   60 - 89   90 or More               90 or More    
    Days   Days   Days   Total Past           Days Past Due   Nonaccrual
    Past Due   Past Due   Past Due   Due   Current   Total Loans   Still Accruing   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
          A s o f a nd fo r the Ye a r Ende d D e c e m be r 3 1, 2 0 12          
          (in tho us a nds )          
 
  Co ns tructio n     Res idential     Co mmercial               All Other              
  and Farmland     Real Es tate     Real Es tate   Co mmercial     Co ns umer   Lo ans   Unallo cated     To tal  
A llo wa nc e fo r c re dit lo s s e s :                                                
 
Beginning Balance $ 2,618   $ 3,544   $ 1,057   $ 1,077   $ 131   $ 123   $ 193   $ 8,743  
Charge-Offs   (1,313 )   (1,381 )   (1,118 )   (207 )   (116 )   (28 )   -     (4,163 )
Reco veries   4     67     146     36     73     11     -     337  
P ro vis io n   (29 )   590     1,097     (26 )   19     16     (7 )   1,660  
Ending balance $ 1,280   $ 2,820   $ 1,182   $ 880   $ 107   $ 122   $ 186   $ 6,577  
 
Ending balance: Individually                                                
evaluated fo r impairment $ 141   $ 1,176   $ 305   $ 737   $ -   $ -   $ -   $ 2,359  
 
Ending balance: co llectively                                                
evaluated fo r impairment $ 1,139   $ 1,644   $ 877   $ 143   $ 107   $ 122   $ 186   $ 4,218  
 
F ina nc ing re c e iv a ble s :                                                
 
Ending balance $ 37,876   $ 217,427   $ 124,382   $ 21,640   $ 13,307   $ 3,465   $ -   $ 418,097  
 
Ending balance individually                                                
evaluated fo r impairment $ 1,326   $ 7,695   $ 5,246   $ 985   $ -   $ -   $ -   $ 15,252  
 
Ending balance co llectively evaluated                                              
fo r impairment $ 36,550   $ 209,732   $ 119,136   $ 20,655   $ 13,307   $ 3,465   $ -   $ 402,845  

 

            A s o f a nd fo r the Ye a r Ende d D e c e m be r 3 1, 2 0 11        
            (in tho us a nds )        
    Co ns tructio n     Res idential     Co mmercial                 All Other            
    and Farmland     Real Es tate     Real Es tate     Co mmercial     Co ns umer   Lo ans   Unallo cated   To tal  
A llo wa nc e fo r c re dit lo s s e s :                                                  
Beginning Balance   $ 1,386   $ 3,457   $ 1,231     $ 819   $ 182   $ 36   $ - $ 7,111  
Charge-Offs     (721 )   (1,203 )   (14 )     (572 )   (331 )   (125 )   -   (2,966 )
Reco veries     5     298     2       292     195     56     -   848  
P ro vis io n     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 fo r impairment   $ 1,468   $ 2,071   $ 150     $ 544   $ -   $ -   $ - $ 4,233  
 
Ending balance: co llectively                                                  
evaluated fo r impairment   $ 1,150   $ 1,473   $ 907     $ 533   $ 131   $ 123   $ 193 $ 4,510  
 
F ina nc ing re c e iv a ble s :                                                  
Ending balance $ 34,969   $ 217,155   $ 118,043   $ 22,866   $ 13,185   $ 4,206   $ - $ 410,424  
 
Ending balance individually                                                  
evaluated fo r impairment   $ 3,357   $ 9,748   $ 6,186     $ 599   $ -   $ -   $ - $ 19,890  
 
Ending balance co llectively evaluated                                              
fo r impairment   $ 31,612   $ 207,407   $ 111,857   $ 22,267   $ 13,185   $ 4,206   $ - $ 390,534  

 

Impaired Loans By Class
        As of December 31, 2012    
        (in thousands)    
    Unpaid           Average   Interest
    Principal   Recorded Related   Recorded   Income
    Balance   Investment Allowance   Investment   Recognized
 
With no related allowance:                    
Commercial - Non Real Estate:                    
Commercial & Industrial $ - $ - $ - $ - $ -
Commercial Real Estate:                    
Owner Occupied   1,632   1,636   -   2,323   130
Non-owner occupied   2,290   2,296   -   2,378   147
Construction and Farmland:                    
Residential   -   -   -   -   -
Commercial   1,102   1,103   -   1,159   18
Residential:                    
Equity lines   287   287   -   469   1
Single family   4,406   4,417   -   5,683   210
Multifamily   -   -   -   -   -
Other Loans   -   -   -   -   -
  $ 9,717 $ 9,739 $ - $ 12,012 $ 506
 
With an allowance recorded:                    
Commercial - Non Real Estate:                    
Commercial & Industrial $ 985 $ 994 $ 737 $ 1,062 $ 53
Commercial Real Estate:                    
Owner Occupied   -   -   -   -   -
Non-owner occupied   1,324   1,327   305   1,337   38
Construction and Farmland:                    
Residential   -   -   -   -   -
Commercial   224   225   141   227   9
Residential:                    
Equity lines   358   359   252   366   12
Single family   2,644   2,652   924   2,674   125
Multifamily   -   -   -   -   -
Other Loans   -   -   -   -   -
  $ 5,535 $ 5,557 $ 2,359 $ 5,666 $ 237
 
Total:                    
Commercial $ 985 $ 994 $ 737 $ 1,062 $ 53
Commercial Real Estate   5,246   5,259   305   6,038   315
Construction and Farmland   1,326   1,328   141   1,386   27
Residential   7,695   7,715   1,176   9,192   348
Other   -   -   -   -   -
Total $ 15,252 $ 15,296 $ 2,359 $ 17,678 $ 743

 

 

        As of December 31, 2011    
          (in thousands)        
    Unpaid           Average   Interest
    Principal   Recorded Related   Recorded   Income
    Balance   Investment Allowance   Investment   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
A s o f D e c e m be r 3 1, 2 0 12
  (in tho us a nds )
            Special                
INTERNAL RISK RATING GRADES   P as s   Watch   Mentio n   Subs tandard   Do ubtful   Lo s s   To tal
 
Co mmercial - No n Real Es tate:                            
Co mmercial &Indus trial $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0
Co mmercial Real Es tate:                            
Owner Occupied   0   0   0   0   0   0   0
No n-o wner o ccupied   0   0   0   0   0   0   0
Co ns tructio n and Farmland:                            
Res idential   0   0   0   0   0   0   0
Co mmercial   0   0   0   0   0   0   0
Res idential:                            
Equity Lines   0   0   0   0   0   0   0
Single family   0   0   0   0   0   0   0
Multifamily   0   0   0   0   0   0   0
All o ther lo ans   0   0   0   0   0   0   0
To tal $ 0 $ 0 $ 0 $ 0 $ 0 $ 0 $ 0

 

    P erfo rming   No nperfo rming
Co ns umer Credit Expo s ure by        
P ayment Activity $ 0 $ 0

 

  A s o f D e c e m be r 3 1, 2 0 11
  (in tho us a nds )
            Special              
INTERNAL RISK RATING GRADES   P as s   Watch   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