XML 49 R28.htm IDEA: XBRL DOCUMENT v2.4.0.6
3. Loans (Tables)
12 Months Ended
Dec. 31, 2012
Loans Tables  
Major classifications of loans
(Dollars in thousands)            
    December 31, 2012     December 31, 2011  
Real estate loans            
     Construction and land development   $ 73,176       93,812  
     Single-family residential     195,003       212,993  
     Single-family residential -                
Banco de la Gente stated income     52,019       54,058  
     Commercial     200,633       214,415  
     Multifamily and farmland     8,951       4,793  
Total real estate loans     529,782       580,071  
                 
Commercial loans (not secured by real estate)     64,295       60,646  
Farm loans (not secured by real estate)     11       -  
Consumer loans (not secured by real estate)     10,148       10,490  
All other loans (not secured by real estate)     15,738       19,290  
                 
     Total loans     619,974       670,497  
                 
Less allowance for loan losses     14,423       16,604  
                 
     Total net loans   $ 605,551       653,893  
Age analysis of past due loans, by loan type
December 31, 2012                                    
(Dollars in thousands)                                    
    Loans 30-89 Days Past Due     Loans 90 or More Days Past Due     Total Past Due Loans     Total Current Loans     Total Loans     Accruing Loans 90 or More Days Past Due  
Real estate loans                                    
     Construction and land development   $ 1,280       6,858       8,138       65,038       73,176       -  
     Single-family residential     4,316       1,548       5,864       189,139       195,003       -  
     Single-family residential -                                                
Banco de la Gente stated income     11,077       3,659       14,736       37,283       52,019       2,378  
     Commercial     1,720       1,170       2,890       197,743       200,633       -  
     Multifamily and farmland     7       -       7       8,944       8,951       -  
          Total real estate loans     18,400       13,235       31,635       498,147       529,782       2,378  
                                                 
Commercial loans (not secured by real estate)     888       66       954       63,341       64,295       23  
Farm loans (not secured by real estate)     -       -       -       11       11       -  
Consumer loans (not secured by real estate)     250       10       260       9,888       10,148       2  
All other loans (not secured by real estate)     -       -       -       15,738       15,738       -  
     Total loans   $ 19,538       13,311       32,849       587,125       619,974       2,403  

 

December 31, 2011                                    
(Dollars in thousands)                                    
    Loans 30-89 Days Past Due     Loans 90 or More Days Past Due     Total Past Due Loans     Total Current Loans     Total Loans     Accruing Loans 90 or More Days Past Due  
Real estate loans                                    
     Construction and land development   $ 10,033       3,338       13,371       80,441       93,812       -  
     Single-family residential     4,612       1,434       6,046       206,947       212,993       107  
     Single-family residential -                                                
Banco de la Gente stated income     11,924       4,755       16,679       37,379       54,058       2,602  
     Commercial     1,002       958       1,960       212,455       214,415       -  
     Multifamily and farmland     13       -       13       4,780       4,793       -  
          Total real estate loans     27,584       10,485       38,069       542,002       580,071       2,709  
                                                 
Commercial loans (not secured by real estate)     576       9       585       60,061       60,646       -  
Consumer loans (not secured by real estate)     116       36       152       10,338       10,490       -  
All other loans (not secured by real estate)     -       -       -       19,290       19,290       -  
     Total loans   $ 28,276       10,530       38,806       631,691       670,497       2,709  

Non-accrual loans
(Dollars in thousands)            
    December 31, 2012     December 31, 2011  
Real estate loans            
     Construction and land development   $ 9,253       13,257  
     Single-family residential     2,491       2,380  
     Single-family residential -                
Banco de la Gente stated income     2,232       3,142  
     Commercial     3,263       2,451  
          Total real estate loans     17,239       21,230  
                 
Commercial loans (not secured by real estate)     344       403  
Consumer loans (not secured by real estate)     47       152  
     Total   $ 17,630       21,785  
Impaired loans
December 31, 2012                                    
(Dollars in thousands)                                    
    Unpaid Contractual Principal Balance     Recorded Investment With No Allowance     Recorded Investment With Allowance     Recorded Investment in Impaired Loans    

Related

Allowance

    Average Outstanding Impaired Loans  
Real estate loans                                    
     Construction and land development   $ 17,738       11,795       680       12,475       61       12,810  
     Single-family residential     9,099       766       7,799       8,565       177       7,590  
     Single-family residential -                                                
Banco de la Gente stated income     21,806       -       21,000       21,000       1,278       21,158  
     Commercial     5,830       4,569       467       5,036       6       5,433  
     Multifamily and farmland     193       -       193       193       1       200  
          Total impaired real estate loans     54,666       17,130       30,139       47,269       1,523       47,191  
                                                 
Commercial loans (not secured by real estate)     983       347       592       939       12       1,125  
Consumer loans (not secured by real estate)     68       -       66       66       1       41  
     Total impaired loans   $ 55,717       17,477       30,797       48,274       1,536       48,357  

 

December 31, 2011                                    
(Dollars in thousands)                                    
    Unpaid Contractual Principal Balance     Recorded Investment With No Allowance     Recorded Investment With Allowance     Recorded Investment in Impaired Loans    

Related

Allowance

    Average Outstanding Impaired Loans  
Real estate loans                                    
     Construction and land development   $ 28,721       14,484       6,098       20,582       3,264       17,848  
     Single-family residential     6,361       969       5,117       6,086       131       6,324  
     Single-family residential -                                                
Banco de la Gente stated income     20,021       -       19,602       19,602       1,296       18,778  
     Commercial     7,717       3,845       3,139       6,984       77       4,518  
     Multifamily and farmland     209       -       209       209       1       214  
          Total impaired real estate loans     63,029       19,298       34,165       53,463       4,769       47,682  
                                                 
Commercial loans (not secured by real estate)     1,111       -       1,083       1,083       26       1,485  
Consumer loans (not secured by real estate)     157       -       152       152       2       140  
     Total impaired loans   $ 64,297       19,298       35,400       54,698       4,797       49,307  

 

(Dollars in thousands)                          
    Fair Value Measurements December 31, 2012     Level 1 Valuation     Level 2 Valuation     Level 3 Valuation     Total Gains/(Losses) for the Year Ended December 31, 2012  
Impaired loans   $ 46,738       -       -       46,738       (7,986 )
Other real estate   $ 6,254       -       -       6,254       (1,136 )

 

(Dollars in thousands)                          
    Fair Value Measurements December 31, 2011     Level 1 Valuation     Level 2 Valuation     Level 3 Valuation     Total Gains/(Losses) for the Year Ended December 31, 2011  
Impaired loans   $ 49,901       -       -       49,901       (11,864 )
Other real estate   $ 7,576       -       -       7,576       (1,322 )

Changes in the allowance for loan losses
Year ended December 31, 2012                                                        
(Dollars in thousands)                                                            
    Real Estate Loans                                
    Construction and Land Development     Single-Family Residential     Single-Family Residential - Banco de la Gente Stated Income     Commercial     Multifamily and Farmland     Commercial     Farm     Consumer and All Other     Unallocated     Total  
Allowance for loan losses:                                                        
Beginning balance   $ 7,182       3,253       2,104       1,731       13       1,029       -       255       1,037       16,604  
Charge-offs     (4,728 )     (886 )     (668 )     (937 )     -       (555 )     -       (557 )     -       (8,331 )
Recoveries     528       72       -       374       -       104       -       148       -       1,226  
Provision     1,417       792       562       881       15       510       -       399       348       4,924  
Ending balance   $ 4,399       3,231       1,998       2,049       28       1,088       -       245       1,385       14,423  
                                                                                 
Ending balance: individually                                                                          
   evaluated for impairment   $ 24       84       1,254       -       -       -       -       -       -       1,362  
Ending balance: collectively                                                                          
   evaluated for impairment     4,375       3,147       744       2,049       28       1,088       -       245       1,385       13,061  
Ending balance   $ 4,399       3,231       1,998       2,049       28       1,088       -       245       1,385       14,423  
                                                                                 
Loans:                                                                                
Ending balance   $ 73,176       195,003       52,019       200,633       8,951       64,295       11       25,886       -       619,974  
                                                                                 
Ending balance: individually                                                                          
   evaluated for impairment   $ 11,961       3,885       20,024       4,569       -       346       -       -       -       40,785  
Ending balance: collectively                                                                          
   evaluated for impairment   $ 61,215       191,118       31,995       196,064       8,951       63,949       11       25,886       -       579,189  

 

Year ended December 31, 2011
(Dollars in thousands)
    Real Estate Loans 
    Construction and Land Development    Single-Family Residential    Single-Family Residential - Banco de la Gente Stated Income    Commercial    Multifamily and Farmland    Commercial    Consumer and All Other    Unallocated    Total 
Allowance for loan losses:                                             
Beginning balance  $5,774    3,992    2,105    1,409    17    1,174    430    592    15,493 
Charge-offs   (7,164)   (2,233)   (692)   (1,271)   —      (314)   (586)   —      (12,260)
Recoveries   241    184    17    24    —      121    152    —      739 
Provision   8,331    1,310    674    1,569    (4)   48    259    445    12,632 
Ending balance  $7,182    3,253    2,104    1,731    13    1,029    255    1,037    16,604 
                                              
Ending balance: individually                                        
evaluated for impairment  $1,250    46    1,243    —      —      —      —      —      2,539 
Ending balance: collectively                                             
evaluated for impairment   5,932    3,207    861    1,731    13    1,029    255    1,037    14,065 
Ending balance  $7,182    3,253    2,104    1,731    13    1,029    255    1,037    16,604 
                                              
Loans:                                             
Ending balance  $93,812    212,993    54,058    214,415    4,793    60,646    29,780    —      670,497 
                                              
Ending balance: individually                                        
evaluated for impairment  $20,280    2,352    18,309    3,845    —      —      —      —      44,786 
Ending balance: collectively                                             
evaluated for impairment  $73,532    210,641    35,749    210,570    4,793    60,646    29,780    —      625,711 

 

(Dollars in thousands)      
    2010  
       
Balance at beginning of year   $ 15,413  
Amounts charged off     (16,911 )
Recoveries on amounts previously charged off     553  
Provision for loan losses     16,438  
         
Balance at end of year   $ 15,493  

 

Credit risk profile of each loan type based on internally assigned risk grade
December 31, 2012                                                            
(Dollars in thousands)                                                            
    Real Estate Loans                                
    Construction and Land Development     Single-Family Residential     Single-Family Residential - Banco de la Gente Stated Income     Commercial     Multifamily and Farmland     Commercial     Farm     Consumer     All Other     Total  
                                                             
1- Excellent Quality   $ 11       24,662       -       -       -       672       -       1,239       -       26,584  
2- High Quality     4,947       56,829       -       27,511       32       9,260       -       4,122       2,317       105,018  
3- Good Quality     24,952       62,018       24,724       114,001       4,975       40,814       11       4,186       13,416       289,097  
4- Management Attention     18,891       35,727       11,366       47,603       3,039       11,844       -       392       5       128,867  
5- Watch     9,580       9,504       3,597       6,911       712       976       -       134       -       31,414  
6- Substandard     14,795       6,263       12,332       4,607       193       729       -       70       -       38,989  
7- Low Substandard     -       -       -       -       -       -       -       -       -       -  
8- Doubtful     -       -       -       -       -       -       -       -       -       -  
9- Loss     -       -       -       -       -       -       -       5       -       5  
      Total   $ 73,176       195,003       52,019       200,633       8,951       64,295       11       10,148       15,738       619,974  

 

December 31, 2011                                                      
(Dollars in thousands)                                                      
    Real Estate Loans                          
    Construction and Land Development     Single-Family Residential     Single-Family Residential - Banco de la Gente Stated Income     Commercial     Multifamily and Farmland     Commercial     Consumer     All Other     Total  
                                                       
1- Excellent Quality   $ 197       25,474       -       -       -       715       1,344       -       27,730  
2- High Quality     5,183       64,817       -       25,506       50       8,801       4,070       2,774       111,201  
3- Good Quality     27,675       74,824       25,564       136,137       3,448       36,585       4,259       16,509       325,001  
4- Management Attention     28,138       35,233       15,020       40,312       358       12,882       429       7       132,379  
5- Watch     15,923       6,141       5,626       2,795       728       622       89       -       31,924  
6- Substandard     16,696       6,504       7,848       9,665       209       1,041       154       -       42,117  
7- Low Substandard     -       -       -       -       -       -       -       -       -  
8- Doubtful     -       -       -       -       -       -       -       -       -  
9- Loss     -       -       -       -       -       -       145       -       145  
      Total   $ 93,812       212,993       54,058       214,415       4,793       60,646       10,490       19,290       670,497  

Analysis of TDR loans by loan type
December 31, 2012                  
(Dollars in thousands)                  
   

Number of

Contracts

    Pre-Modification Outstanding Recorded Investment     Post-Modification Outstanding Recorded Investment  
Real estate loans                  
     Construction and land development     11     $ 10,465       6,633  
     Single-family residential     33       3,014       4,084  
     Single-family residential -                        
        Banco de la Gente stated income     122       13,459       12,170  
     Commercial     4       1,457       682  
          Total real estate TDR loans     170       28,395       23,569  
                         
Commercial loans (not secured by real estate)     9       511       368  
Consumer loans (not secured by real estate)     1       2       -  
     Total TDR loans     180     $ 28,908       23,937  

 

December 31, 2012                  
(Dollars in thousands)                  
    Number of Contracts     Pre-Modification Outstanding Recorded Investment     Post-Modification Outstanding Recorded Investment  
Real estate loans                  
     Single-family residential     5     $ 674       673  
     Single-family residential -                        
        Banco de la Gente stated income     20       2,046       1,992  
          Total real estate TDR loans     25       2,720       2,665  
                         
Commercial loans (not secured by real estate)     1       14       13  
     Total TDR loans     26     $ 2,734       2,678  

 

December 31, 2011                  
(Dollars in thousands)                  
    Number of Contracts     Pre-Modification Outstanding Recorded Investment     Post-Modification Outstanding Recorded Investment  
Real estate loans                  
     Construction and land development     29     $ 19,762       12,840  
     Single-family residential     48       4,684       5,244  
     Single-family residential -                        
Banco de la Gente stated income     193       20,857       19,602  
     Commercial     15       7,200       5,013  
     Multifamily and farmland     1       322       209  
          Total real estate TDR loans     286       52,825       42,908  
                         
Commercial loans (not secured by real estate)     21       1,711       1,083  
Consumer loans (not secured by real estate)     8       124       142  
     Total TDR loans     315     $ 54,660       44,133