XML 41 R37.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Schedule of Financing Receivables [Table Text Block]
The following table provides information about the principal classes of the loan portfolio at December 31, 2012 and 2011.

 

(Dollars in thousands) 2012 2011
Construction $ 108,051 $ 119,883
Residential real estate 288,011 321,604
Commercial real estate 314,941 315,439
Commercial 60,786 69,485
Consumer 13,293 14,639
Total loans 785,082 841,050
Allowance for credit losses (15,991 ) (14,288 )
Total loans, net $ 769,091 $ 826,762
Allowance for Credit Losses on Loans Receivables Additional Information [Table Text Block]

The following tables include impairment information relating to loans and the allowance for credit losses as of December 31, 2012 and 2011.

 

(Dollars in thousands)   Construction     Residential real estate     Commercial real estate     Commercial     Consumer     Unallocated     Total  
December 31, 2012                                                        
Loans individually evaluated for impairment   $ 37,029     $ 18,549     $ 32,447     $ 715     $ 87     $ -     $ 88,827  
Loans collectively evaluated for impairment     71,022       269,462       282,494       60,071       13,206       -       696,255  
Total loans   $ 108,051     $ 288,011     $ 314,941     $ 60,786     $ 13,293     $ -     $ 785,082  
                                                         
Allowance for credit losses allocated to:                                                        
Loans individually evaluated for impairment   $ 941     $ 598     $ 614     $ -     $ 48     $ -     $ 2,201  
Loans collectively evaluated for impairment     3,446       4,596       3,520       1,682       359       187       13,790  
Total allowance for credit losses   $ 4,387     $ 5,194     $ 4,134     $ 1,682     $ 407     $ 187     $ 15,991  

 

 

(Dollars in thousands)   Construction     Residential real estate     Commercial real estate     Commercial     Consumer     Unallocated     Total  
December 31, 2011                                                        
Loans individually evaluated for impairment   $ 27,336     $ 23,898     $ 23,578     $ 1,738     $ 28     $ -     $ 76,578  
Loans collectively evaluated for impairment     92,547       297,706       291,861       67,747       14,611       -       764,472  
Total loans   $ 119,883     $ 321,604     $ 315,439     $ 69,485     $ 14,639     $ -     $ 841,050  
                                                         
Allowance for credit losses allocated to:                                                        
Loans individually evaluated for impairment   $ 170     $ 1,296     $ -     $ -     $ -     $ -     $ 1,466  
Loans collectively evaluated for impairment     3,575       3,718       3,415       1,498       594       22       12,822  
Total allowance for credit losses   $ 3,745     $ 5,014     $ 3,415     $ 1,498     $ 594     $ 22     $ 14,288  
Impaired Financing Receivables [Table Text Block]

The following tables provide information on impaired loans and any related allowance by loan class as of December 31, 2012 and 2011. The difference between the unpaid principal balance and the recorded investment is the amount of partial charge-offs that have been taken.

 

(Dollars in thousands)   Unpaid principal balance     Recorded investment with no allowance     Recorded investment with an allowance     Related allowance     Average recorded investment  
December 31, 2012                                        
Impaired nonaccrual loans:                                        
Construction   $ 14,288     $ 3,371     $ 6,323     $ 941     $ 12,428  
Residential real estate     17,975       9,469       2,063       598       17,472  
Commercial real estate     19,515       11,838       2,729       614       12,975  
Commercial     1,556       594       -       -       1,538  
Consumer     92       39       48       48       55  
Total     53,426       25,311       11,163       2,201       44,468  
                                         
Impaired accruing restructured loans:                                        
Construction     27,335       27,335       -       -       21,193  
Residential real estate     7,017       7,017       -       -       5,064  
Commercial real estate     17,880       17,880       -       -       16,252  
Commercial     121       121       -       -       87  
Consumer     -       -       -       -       -  
Total     52,353       52,353       -       -       42,596  
                                         
Total impaired loans:                                        
Construction     41,623       30,706       6,323       941       33,621  
Residential real estate     24,992       16,486       2,063       598       22,536  
Commercial real estate     37,395       29,718       2,729       614       29,227  
Commercial     1,677       715       -       -       1,625  
Consumer     92       39       48       48       55  
Total   $ 105,779     $ 77,664     $ 11,163     $ 2,201     $ 87,064  

 

(Dollars in thousands)   Unpaid principal balance     Recorded investment with no allowance     Recorded investment with an allowance     Related allowance     Average recorded investment  
December 31, 2011                                        
Impaired nonaccrual loans:                                        
Construction   $ 22,883     $ 14,005     $ 1,550     $ 170     $ 16,555  
Residential real estate     22,431       16,925       3,181       1,296       15,430  
Commercial real estate     17,372       14,012       -       -       14,624  
Commercial     2,119       1,669       -       -       2,539  
Consumer     30       28       -       -       32  
Total     64,835       46,639       4,731       1,466       49,180  
                                         
Impaired accruing restructured loans:                                        
Construction     11,781       11,781       -       -       10,663  
Residential real estate     3,792       3,792       -       -       6,093  
Commercial real estate     9,566       9,566       -       -       7,960  
Commercial     69       69       -       -       111  
Consumer     -       -       -       -       -  
Total     25,208       25,208       -       -       24,827  
                                         
Total impaired loans:                                        
Construction     34,664       25,786       1,550       170       27,218  
Residential real estate     26,223       20,717       3,181       1,296       21,523  
Commercial real estate     26,938       23,578       -       -       22,584  
Commercial     2,188       1,738       -       -       2,650  
Consumer     30       28       -       -       32  
Total   $ 90,043     $ 71,847     $ 4,731     $ 1,466     $ 74,007  
Troubled Debt Restructurings on Financing Receivables [Table Text Block]

The following tables provide information on troubled debt restructurings by loan class as of December 31, 2012 and 2011. The amounts include nonaccrual troubled debt restructurings.

 

(Dollars in thousands)   Number of contracts     Premodification outstanding recorded investment     Postmodification outstanding recorded investment  
Troubled debt restructurings:                        
December 31, 2012                        
Construction     18     $ 33,174     $ 28,782  
Residential real estate     32       15,659       9,187  
Commercial real estate     22       24,673       20,478  
Commercial     3       150       121  
Consumer     1       30       27  
Total   76     $ 73,686     $ 58,595  
                         
December 31, 2011                        
Construction     9     $ 12,981     $ 12,539  
Residential real estate     20       11,471       10,359  
Commercial real estate     20       15,874       14,175  
Commercial     1       69       69  
Consumer     -       -       -  
Total     50     $ 40,395     $ 37,142  

 

(Dollars in thousands)   Number of contracts     Recorded investment  
Troubled debt restructurings that subsequently defaulted (1):                
December 31, 2012                
Construction     6     $ 1,447  
Residential real estate     10       2,295  
Commercial real estate     6       3,398  
Commercial     -       -  
Consumer     1       27  
Total   23     $ 7,167  
                 
December 31, 2011                
Construction     3     $ 758  
Residential real estate     10       7,353  
Commercial real estate     5       6,751  
Commercial     -       -  
Consumer     -       -  
Total     18     $ 14,862  

 

(1) Generally, a loan is considered in default when principal or interest is past due 30 days or more.

Financing Receivable Credit Quality Indicators [Table Text Block]

The following tables provide information on loan risk ratings as of December 31, 2012 and 2011.

 

(Dollars in thousands) Pass/Performing Special mention Substandard Doubtful Nonaccrual Total
December 31, 2012
Construction $ 45,385 $ 30,817 $ 22,155 $ - $ 9,694 $ 108,051
Residential real estate 237,299 23,657 15,090 433 11,532 288,011
Commercial real estate 257,418 21,554 21,402 - 14,567 314,941
Commercial 55,432 3,062 1,639 59 594 60,786
Consumer 13,147 - 59 - 87 13,293
Total $ 608,681 $ 79,090 $ 60,345 $ 492 $ 36,474 $ 785,082

 

(Dollars in thousands) Pass/Performing Special mention Substandard Doubtful Nonaccrual Total
December 31, 2011
Construction $ 50,403 $ 30,373 $ 23,552 $ - $ 15,555 $ 119,883
Residential real estate 261,910 13,467 25,676 445 20,106 321,604
Commercial real estate 257,247 16,001 28,179 - 14,012 315,439
Commercial 59,178 3,813 4,748 77 1,669 69,485
Consumer 14,520 32 59 - 28 14,639
Total $ 643,258 $ 63,686 $ 82,214 $ 522 $ 51,370 $ 841,050
Past Due Financing Receivables [Table Text Block]

The following tables provide information on the aging of the loan portfolio as of December 31, 2012 and 2011.

 

Accruing
(Dollars in thousands) Current 30-59 days past due 60-89 days past due 90 days or more past due Total past due Non-accrual Total
December 31, 2012
Construction $ 98,221 $ 136 $ - $ - $ 136 $ 9,694 $ 108,051
Residential real estate 272,311 3,116 762 290 4,168 11,532 288,011
Commercial real estate 298,522 887 800 165 1,852 14,567 314,941
Commercial 59,746 380 66 - 446 594 60,786
Consumer 13,125 57 19 5 81 87 13,293
Total $ 741,925 $ 4,576 $ 1,647 $ 460 $ 6,683 $ 36,474 $ 785,082
Percent of total loans 94.5 % 0.6 % 0.2 % 0.1 % 0.9 % 4.6 %

 

Accruing
(Dollars in thousands) Current 30-59 days past due 60-89 days past due 90 days or more past due Total past due Non-accrual Total
December 31, 2011
Construction $ 102,441 $ 1,246 $ 316 $ 325 $ 1,887 $ 15,555 $ 119,883
Residential real estate 289,459 4,417 5,291 2,331 12,039 20,106 321,604
Commercial real estate 289,760 10,073 1,594 - 11,667 14,012 315,439
Commercial 64,581 1,350 1,819 66 3,235 1,669 69,485
Consumer 14,492 112 6 1 119 28 14,639
Total $ 760,733 $ 17,198 $ 9,026 $ 2,723 $ 28,947 $ 51,370 $ 841,050
Percent of total loans 90.5 % 2.0 % 1.1 % 0.3 % 3.4 % 6.1 %
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The following tables provide a summary of the activity in the allowance for credit losses allocated by loan class for 2012 and 2011.

Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.

 

(Dollars in thousands)   Construction     Residential real estate     Commercial real estate     Commercial     Consumer     Unallocated     Total  
2012                                          
Allowance for credit losses:                                          
Beginning balance   $ 3,745     $ 5,014     $ 3,415     $ 1,498     $ 594     $ 22     $ 14,288  
                                                         
Charge-offs     (7,826 )     (9,838 )     (2,954 )     (5,451 )     (576 )     -       (26,645 )
Recoveries     6       102       166       304       25       -       603  
Net charge-offs     (7,820 )     (9,736 )     (2,788 )     (5,147 )     (551 )     -       (26,042 )
                                                         
Provision     8,462       9,916       3,507       5,331       364       165       27,745  
Ending balance   $ 4,387     $ 5,194     $ 4,134     $ 1,682     $ 407     $ 187     $ 15,991  

 

(Dollars in thousands)   Construction     Residential real estate     Commercial real estate     Commercial     Consumer     Unallocated     Total  
2011                                          
Allowance for credit losses:                                                        
Beginning balance   $ 3,327     $ 4,833     $ 3,665     $ 1,422     $ 637     $ 343     $ 14,227  
                                                         
Charge-offs     (4,236 )     (7,693 )     (5,037 )     (3,388 )     (202 )     -       (20,556 )
Recoveries     49       120       361       549       68       -       1,147  
Net charge-offs     (4,187 )     (7,573 )     (4,676 )     (2,839 )     (134 )     -       (19,409 )
                                                         
Provision     4,605       7,754       4,426       2,915       91       (321 )     19,470  
Ending balance   $ 3,745     $ 5,014     $ 3,415     $ 1,498     $ 594     $ 22     $ 14,288