XML 57 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans and Allowance for Loan Losses
9 Months Ended
Sep. 30, 2012
Loans and Allowance for Loan Losses [Abstract]  
LOANS AND ALLOWANCE FOR LOAN LOSSES
3. LOANS AND ALLOWANCE FOR LOAN LOSSES

Our total loans at September 30, 2012 were $1.04 billion compared to $1.07 billion at December 31, 2011, a decline of $37.1 million, or 3.5%. The components of our loan portfolio disaggregated by class of loan within the loan portfolio segments at September 30, 2012 and December 31, 2011, and the percentage change in loans from the end of 2011 to the end of the third quarter of 2012, are as follows:

 

                                         
                            Percent  
    September 30, 2012     December 31, 2011     Increase  
    Balance     %     Balance     %     (Decrease)  

Commercial:

                                       

Commercial and industrial

  $ 271,814,000       26.3   $ 260,613,000       24.3     4.3

Vacant land, land development, and residential construction

    56,622,000       5.5       61,959,000       5.8       (8.6

Real estate – owner occupied

    276,185,000       26.6       271,869,000       25.3       1.6  

Real estate – non-owner occupied

    299,356,000       28.9       334,165,000       31.2       (10.4

Real estate – multi-family and residential rental

    53,434,000       5.2       68,299,000       6.4       (21.8
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    957,411,000       92.5       996,905,000       93.0       (4.0

Retail:

                                       

Home equity and other

    39,423,000       3.8       42,336,000       3.9       (6.9

1-4 family mortgages

    38,454,000       3.7       33,181,000       3.1       15.9  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retail

    77,877,000       7.5       75,517,000       7.0       3.1  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans

  $ 1,035,288,000       100.0   $ 1,072,422,000       100.0     (3.5 )% 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Nonperforming loans as of September 30, 2012 and December 31, 2011 were as follows:

 

                 
    September 30,
2012
    December 31,
2011
 

Loans past due 90 days or more still accruing interest

  $ 0     $ 0  

Nonaccrual loans

    24,782,000       45,074,000  
   

 

 

   

 

 

 

Total nonperforming loans

  $ 24,782,000     $ 45,074,000  
   

 

 

   

 

 

 

As discussed in the “Troubled Debt Restructurings” section of our Significant Accounting Policies, troubled debt restructurings can be in either accrual or nonaccrual status. Nonaccrual troubled debt restructurings are included in nonperforming loans whereas accruing troubled debt restructurings are generally excluded from nonperforming loans. At September 30, 2012 and December 31, 2011, there were no accruing troubled debt restructurings included in nonperforming loans.

The recorded principal balance of nonaccrual loans, including troubled debt restructurings, if any, was as follows:

 

                 
    September 30,
2012
    December 31,
2011
 

Commercial:

               

Commercial and industrial

  $ 3,870,000     $ 5,916,000  

Vacant land, land development, and residential construction

    2,850,000       3,448,000  

Real estate – owner occupied

    3,074,000       6,635,000  

Real estate – non-owner occupied

    11,157,000       24,169,000  

Real estate – multi-family and residential rental

    1,754,000       2,532,000  
   

 

 

   

 

 

 

Total commercial

    22,705,000       42,700,000  

Retail:

               

Home equity and other

    733,000       1,013,000  

1-4 family mortgages

    1,344,000       1,361,000  
   

 

 

   

 

 

 

Total retail

    2,077,000       2,374,000  
   

 

 

   

 

 

 

Total nonaccrual loans

  $ 24,782,000     $ 45,074,000  
   

 

 

   

 

 

 

 

An age analysis of past due loans is as follows as of September 30, 2012:

 

                                                         
    30 – 59
Days
Past Due
    60 – 89
Days
Past Due
    Greater
Than 89
Days
Past Due
    Total
Past Due
    Current     Total
Loans
    Recorded
Balance > 89
Days and
Accruing
 

Commercial:

                                                       

Commercial and industrial

  $ 90,000     $ 0     $ 1,659,000     $ 1,749,000     $ 270,065,000     $ 271,814,000     $ 0  

Vacant land, land development, and residential construction

    0       0       1,177,000       1,177,000       55,445,000       56,622,000       0  

Real estate – owner occupied

    0       0       1,633,000       1,633,000       274,552,000       276,185,000       0  

Real estate – non-owner occupied

    0       234,000       3,811,000       4,045,000       295,311,000       299,356,000       0  

Real estate – multi-family and residential rental

    0       170,000       588,000       758,000       52,676,000       53,434,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    90,000       404,000       8,868,000       9,362,000       948,049,000       957,411,000       0  

Retail:

                                                       

Home equity and other

    31,000       13,000       0       44,000       39,379,000       39,423,000       0  

1-4 family mortgages

    48,000       80,000       642,000       770,000       37,684,000       38,454,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retail

    79,000       93,000       642,000       814,000       77,063,000       77,877,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 169,000     $ 497,000     $ 9,510,000     $ 10,176,000     $ 1,025,112,000     $ 1,035,288,000     $ 0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

An age analysis of past due loans is as follows as of December 31, 2011:

 

                                                         
                Greater                       Recorded  
    30 – 59     60 – 89     Than 89                       Balance > 89  
    Days     Days     Days     Total           Total     Days and  
    Past Due     Past Due     Past Due     Past Due     Current     Loans     Accruing  

Commercial:

                                                       

Commercial and industrial

  $ 0     $ 2,037,000     $ 2,284,000     $ 4,321,000     $ 256,292,000     $ 260,613,000     $ 0  

Vacant land, land development, and residential construction

    0       145,000       2,448,000       2,593,000       59,366,000       61,959,000       0  

Real estate – owner occupied

    85,000       786,000       2,836,000       3,707,000       268,162,000       271,869,000       0  

Real estate – non-owner occupied

    456,000       728,000       9,837,000       11,021,000       323,144,000       334,165,000       0  

Real estate – multi-family and residential rental

    42,000       443,000       957,000       1,442,000       66,857,000       68,299,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    583,000       4,139,000       18,362,000       23,084,000       973,821,000       996,905,000       0  

Retail:

                                                       

Home equity and other

    46,000       0       242,000       288,000       42,048,000       42,336,000       0  

1-4 family mortgages

    274,000       133,000       445,000       852,000       32,329,000       33,181,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retail

    320,000       133,000       687,000       1,140,000       74,377,000       75,517,000       0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total past due loans

  $ 903,000     $ 4,272,000     $ 19,049,000     $ 24,224,000     $ 1,048,198,000     $ 1,072,422,000     $ 0  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Impaired loans as of September 30, 2012, and average impaired loans for the three and nine months ended September 30, 2012, were as follows:

 

                                     
                    Third Quarter     Year-To-Date  
    Unpaid               Average     Average  
    Contractual     Recorded         Recorded     Recorded  
    Principal     Principal     Related   Principal     Principal  
    Balance     Balance     Allowance   Balance     Balance  

With no related allowance recorded:

                                   

Commercial:

                                   

Commercial and industrial

  $ 4,210,000     $ 3,289,000         $ 3,209,000     $ 3,521,000  

Vacant land, land development and residential construction

    2,279,000       1,166,000           1,480,000       1,959,000  

Real estate – owner occupied

    4,578,000       3,246,000           3,391,000       3,535,000  

Real estate – non-owner occupied

    7,493,000       4,979,000           5,832,000       6,850,000  

Real estate – multi-family and residential rental

    2,172,000       985,000           918,000       841,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total commercial

    20,732,000       13,665,000           14,830,000       16,706,000  

Retail:

                                   

Home equity and other

    580,000       487,000           482,000       603,000  

1-4 family mortgages

    1,440,000       779,000           715,000       715,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total retail

    2,020,000       1,266,000           1,197,000       1,318,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total with no related allowance recorded

  $ 22,752,000     $ 14,931,000         $ 16,027,000     $ 18,024,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

 

 

                                         
                      Third Quarter     Year-To-Date  
    Unpaid                 Average     Average  
    Contractual     Recorded           Recorded     Recorded  
    Principal     Principal     Related     Principal     Principal  
    Balance     Balance     Allowance     Balance     Balance  

With an allowance recorded:

                                       

Commercial:

                                       

Commercial and industrial

  $ 3,278,000     $ 2,785,000     $ 1,358,000     $ 3,528,000     $ 3,406,000  

Vacant land, land development and residential construction

    3,305,000       3,117,000       1,465,000       2,981,000       3,529,000  

Real estate – owner occupied

    3,233,000       2,813,000       1,326,000       4,120,000       5,235,000  

Real estate – non-owner occupied

    40,590,000       34,521,000       10,061,000       25,220,000       23,085,000  

Real estate – multi-family and residential rental

    4,693,000       4,477,000       1,287,000       4,748,000       8,306,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    55,099,000       47,713,000       15,497,000       40,597,000       43,561,000  

Retail:

                                       

Home equity and other

    235,000       206,000       206,000       291,000       259,000  

1-4 family mortgages

    484,000       364,000       99,000       503,000       484,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retail

    719,000       570,000       305,000       794,000       743,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total with an allowance recorded

  $ 55,818,000     $ 48,283,000     $ 15,802,000     $ 41,391,000     $ 44,304,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans:

                                       

Commercial

  $ 75,831,000     $ 61,378,000     $ 15,497,000     $ 55,427,000     $ 60,267,000  

Retail

    2,739,000       1,836,000       305,000       1,991,000       2,061,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 78,570,000     $ 63,214,000     $ 15,802,000     $ 57,418,000     $ 62,328,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income of $0.4 million and $1.1 million was recognized on impaired loans during the third quarter and first nine months of 2012, respectively.

 

Impaired loans as of December 31, 2011, and average impaired loans for the three and nine months ended September 30, 2011, were as follows:

 

                                     
                    Third Quarter     Year-To-Date  
    Unpaid               Average     Average  
    Contractual     Recorded         Recorded     Recorded  
    Principal     Principal     Related   Principal     Principal  
    Balance     Balance     Allowance   Balance     Balance  

With no related allowance recorded:

                                   

Commercial:

                                   

Commercial and industrial

  $ 4,670,000     $ 4,254,000         $ 1,353,000     $ 1,704,000  

Vacant land, land development and residential construction

    5,308,000       2,755,000           2,278,000       6,387,000  

Real estate – owner occupied

    5,525,000       3,572,000           4,071,000       4,233,000  

Real estate – non-owner occupied

    14,017,000       8,131,000           9,286,000       12,306,000  

Real estate – multi-family and residential rental

    1,309,000       671,000           1,579,000       979,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total commercial

    30,829,000       19,383,000           18,567,000       25,609,000  

Retail:

                                   

Home equity and other

    1,000,000       727,000           856,000       503,000  

1-4 family mortgages

    1,300,000       729,000           363,000       228,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total retail

    2,300,000       1,456,000           1,219,000       731,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

Total with no related allowance recorded

  $ 33,129,000     $ 20,839,000         $ 19,786,000     $ 26,340,000  
   

 

 

   

 

 

       

 

 

   

 

 

 

 

 

                                         
                      Third Quarter     Year-To-Date  
    Unpaid                 Average     Average  
    Contractual     Recorded           Recorded     Recorded  
    Principal     Principal     Related     Principal     Principal  
    Balance     Balance     Allowance     Balance     Balance  

With an allowance recorded:

                                       

Commercial:

                                       

Commercial and industrial

  $ 3,500,000     $ 3,023,000     $ 1,172,000     $ 4,886,000     $ 6,422,000  

Vacant land, land development and residential construction

    5,551,000       4,267,000       1,799,000       2,064,000       3,814,000  

Real estate – owner occupied

    8,544,000       7,039,000       2,180,000       4,205,000       5,821,000  

Real estate – non-owner occupied

    32,331,000       22,009,000       7,319,000       11,291,000       10,650,000  

Real estate – multi-family and residential rental

    13,913,000       13,172,000       6,175,000       2,428,000       2,887,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

    63,839,000       49,510,000       18,645,000       24,874,000       29,594,000  

Retail:

                                       

Home equity and other

    286,000       229,000       215,000       753,000       1,314,000  

1-4 family mortgages

    517,000       400,000       136,000       778,000       932,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total retail

    803,000       629,000       351,000       1,531,000       2,246,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total with an allowance recorded

  $ 64,642,000     $ 50,139,000     $ 18,996,000     $ 26,405,000     $ 31,840,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans:

                                       

Commercial

  $ 94,668,000     $ 68,893,000     $ 18,645,000     $ 43,441,000     $ 55,203,000  

Retail

    3,103,000       2,085,000       351,000       2,750,000       2,977,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total impaired loans

  $ 97,771,000     $ 70,978,000     $ 18,996,000     $ 46,191,000     $ 58,180,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest income of less than $0.1 million was recognized on impaired loans during the third quarter and first nine months of 2011.

 

Credit Quality Indicators. We utilize a comprehensive grading system for our commercial loans. All commercial loans are graded on a ten grade rating system. The rating system utilizes standardized grade paradigms that analyze several critical factors such as cash flow, operating performance, financial condition, collateral, industry condition and management. All commercial loans are graded at inception and reviewed and, if appropriate, re-graded at various intervals thereafter. The risk assessment for retail loans is primarily based on the type of collateral.

Loans by credit quality indicators were as follows as of September 30, 2012:

Commercial credit exposure – credit risk profiled by internal credit risk grades:

 

                                         
          Commercial                 Commercial  
          Vacant Land,     Commercial     Commercial     Real Estate -  
    Commercial     Land Development,     Real Estate -     Real Estate -     Multi-Family  
    and     and Residential     Owner     Non-Owner     and Residential  
    Industrial     Construction     Occupied     Occupied     Rental  

Internal credit risk grade groupings:

                                       

Grades 1 – 4

  $ 168,413,000     $ 10,720,000     $ 164,089,000     $ 126,240,000     $ 23,430,000  

Grades 5 – 7

    98,160,000       41,356,000       105,684,000       126,341,000       26,740,000  

Grades 8 – 9

    5,241,000       4,546,000       6,412,000       46,775,000       3,264,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  $ 271,814,000     $ 56,622,000     $ 276,185,000     $ 299,356,000     $ 53,434,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Retail credit exposure – credit risk profiled by collateral type:

 

                 
    Retail     Retail  
    Home Equity     1-4 Family  
    and Other     Mortgages  

Total retail

  $ 39,423,000     $ 38,454,000  
   

 

 

   

 

 

 

Loans by credit quality indicators were as follows as of December 31, 2011:

Commercial credit exposure – credit risk profiled by internal credit risk grades:

 

                                         
          Commercial                 Commercial  
          Vacant Land,     Commercial     Commercial     Real Estate -  
    Commercial     Land Development,     Real Estate -     Real Estate -     Multi-Family  
    and     and Residential     Owner     Non-Owner     and Residential  
    Industrial     Construction     Occupied     Occupied     Rental  

Internal credit risk grade groupings:

                                       

Grades 1 – 4

  $ 163,296,000     $ 9,539,000     $ 149,010,000     $ 123,048,000     $ 27,245,000  

Grades 5 – 7

    89,463,000       44,946,000       111,921,000       164,049,000       26,278,000  

Grades 8 – 9

    7,854,000       7,474,000       10,938,000       47,068,000       14,776,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total commercial

  $ 260,613,000     $ 61,959,000     $ 271,869,000     $ 334,165,000     $ 68,299,000  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Retail credit exposure – credit risk profiled by collateral type:

 

                 
    Retail     Retail  
    Home Equity     1-4 Family  
    and Other     Mortgages  

Total retail

  $ 42,336,000     $ 33,181,000  
   

 

 

   

 

 

 

 

All commercial loans are graded using the following number system:

 

     
Grade 1.   Excellent credit rating that contain very little, if any, risk of loss.
   
Grade 2.   Strong sources of repayment and have low repayment risk.
   
Grade 3.   Good sources of repayment and have limited repayment risk.
   
Grade 4.   Adequate sources of repayment and acceptable repayment risk; however, characteristics are present that render the credit more vulnerable to a negative event.
   
Grade 5.   Marginally acceptable sources of repayment and exhibit defined weaknesses and negative characteristics.
   
Grade 6.   Well defined weaknesses which may include negative current cash flow, high leverage, or operating losses. Generally, if the credit does not stabilize or if further deterioration is observed in the near term, the loan will likely be downgraded and placed on the Watch List (i.e., list of lending relationships that receive increased scrutiny and review by the Board of Directors and senior management).
   
Grade 7.   Defined weaknesses or negative trends that merit close monitoring through Watch List status.
   
Grade 8.   Inadequately protected by current sound net worth, paying capacity of the obligor, or pledged collateral, resulting in a distinct possibility of loss requiring close monitoring through Watch List status.
   
Grade 9.   Vital weaknesses exist where collection of principal is highly questionable.
   
Grade 10.   Considered uncollectable and of such little value that their continuance as an asset is not warranted.

The primary risk elements with respect to commercial loans are the financial condition of the borrower, the sufficiency of collateral, and timeliness of scheduled payments. We have a policy of requesting and reviewing periodic financial statements from commercial loan customers and employ a disciplined and formalized review of the existence of collateral and its value. The primary risk element with respect to each residential real estate loan and consumer loan is the timeliness of scheduled payments. We have a reporting system that monitors past due loans and have adopted policies to pursue creditor’s rights in order to preserve our collateral position.

 

Activity in the allowance for loan losses and the recorded investments in loans as of and during the three and nine months ended September 30, 2012 are as follows:

 

                                 
    Commercial     Retail              
    Loans     Loans     Unallocated     Total  

Allowance for loan losses:

                               

Balance at June 30, 2012

  $ 26,471,000     $ 3,167,000     $ 51,000     $ 29,689,000  

Provision for loan losses

    (355,000     (35,000     (10,000     (400,000

Charge-offs

    (1,548,000     (343,000     0       (1,891,000

Recoveries

    326,000       38,000       0       364,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 24,894,000     $ 2,827,000     $ 41,000     $ 27,762,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses:

                               

Balance at December 31, 2011

  $ 33,431,000     $ 3,019,000     $ 82,000     $ 36,532,000  

Provision for loan losses

    (3,480,000     121,000       (41,000     (3,400,000

Charge-offs

    (10,662,000     (513,000     0       (11,175,000

Recoveries

    5,605,000       200,000       0       5,805,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 24,894,000     $ 2,827,000     $ 41,000     $ 27,762,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 15,498,000     $ 305,000     $ 0     $ 15,803,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 9,396,000     $ 2,522,000     $ 41,000     $ 11,959,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

                               

Ending balance

  $ 957,411,000     $ 77,877,000             $ 1,035,288,000  
   

 

 

   

 

 

           

 

 

 

Ending balance: individually evaluated for impairment

  $ 61,378,000     $ 1,836,000             $ 63,214,000  
   

 

 

   

 

 

           

 

 

 

Ending balance: collectively evaluated for impairment

  $ 896,033,000     $ 76,041,000             $ 972,074,000  
   

 

 

   

 

 

           

 

 

 

During the three and nine months ended September 30, 2012, there were no purchases or sales of loans not categorized as held for sale or reclassifications of loans held for sale.

 

Activity in the allowance for loan losses and the recorded investments in loans as of and during the three and nine months ended September 30, 2011 are as follows:

 

                                 
    Commercial     Retail              
    Loans     Loans     Unallocated     Total  

Allowance for loan losses:

                               

Balance at June 30, 2011

  $ 35,986,000     $ 2,641,000     $ 93,000     $ 38,720,000  

Provision for loan losses

    586,000       533,000       (19,000     1,100,000  

Charge-offs

    (1,260,000     (82,000     0       (1,342,000

Recoveries

    838,000       35,000       0       873,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 36,150,000     $ 3,127,000     $ 74,000     $ 39,351,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Allowance for loan losses:

                               

Balance at December 31, 2010

  $ 42,358,000     $ 2,972,000     $ 38,000     $ 45,368,000  

Provision for loan losses

    3,074,000       1,890,000       36,000       5,000,000  

Charge-offs

    (12,168,000     (1,938,000     0       (14,106,000

Recoveries

    2,886,000       203,000       0       3,089,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

  $ 36,150,000     $ 3,127,000     $ 74,000     $ 39,351,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 8,543,000     $ 581,000     $ 0     $ 9,124,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 27,607,000     $ 2,546,000     $ 74,000     $ 30,227,000  
   

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

                               

Ending balance

  $ 1,012,973,000     $ 81,064,000             $ 1,094,037,000  
   

 

 

   

 

 

           

 

 

 

Ending balance: individually evaluated for impairment

  $ 47,556,000     $ 2,847,000             $ 50,403,000  
   

 

 

   

 

 

           

 

 

 

Ending balance: collectively evaluated for impairment

  $ 965,417,000     $ 78,217,000             $ 1,043,634,000  
   

 

 

   

 

 

           

 

 

 

During the three and nine months ended September 30, 2011, there were no purchases or sales of loans not categorized as held for sale or reclassifications of loans held for sale.

Loans modified as troubled debt restructurings during the three months ended September 30, 2012 were as follows:

 

                         
    Number of
Contracts
    Pre-
Modification
Recorded
Principal
Balance
    Post-
Modification
Recorded
Principal
Balance
 

Commercial:

                       

Commercial and industrial

    1     $ 133,000     $ 128,000  

Vacant land, land development and residential construction

    0       0       0  

Real estate – owner occupied

    0       0       0  

Real estate – non-owner occupied

    5       18,042,000       18,042,000  

Real estate – multi-family and residential rental

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total commercial

    6       18,175,000       18,170,000  

Retail:

                       

Home equity and other

    0       0       0  

1-4 family mortgages

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total retail

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total

    6     $ 18,175,000     $ 18,170,000  
   

 

 

   

 

 

   

 

 

 

Loans modified as troubled debt restructurings during the nine months ended September 30, 2012 were as follows:

 

                         
    Number of
Contracts
    Pre-
Modification
Recorded
Principal
Balance
    Post-
Modification
Recorded
Principal
Balance
 

Commercial:

                       

Commercial and industrial

    6     $ 850,000     $ 843,000  

Vacant land, land development and residential construction

    0       0       0  

Real estate – owner occupied

    5       1,588,000       1,587,000  

Real estate – non-owner occupied

    6       22,433,000       22,433,000  

Real estate – multi-family and residential rental

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total commercial

    17       24,871,000       24,863,000  

Retail:

                       

Home equity and other

    0       0       0  

1-4 family mortgages

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total retail

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total

    17     $ 24,871,000     $ 24,863,000  
   

 

 

   

 

 

   

 

 

 

Loans modified as troubled debt restructurings during the three months ended September 30, 2011 were as follows:

 

                         
    Number of
Contracts
    Pre-
Modification
Recorded
Principal
Balance
    Post-
Modification
Recorded
Principal
Balance
 

Commercial:

                       

Commercial and industrial

    2     $ 110,000     $ 110,000  

Vacant land, land development and residential construction

    6       2,219,000       2,219,000  

Real estate – owner occupied

    0       0       0  

Real estate – non-owner occupied

    2       701,000       701,000  

Real estate – multi-family and residential rental

    6       709,000       549,000  
   

 

 

   

 

 

   

 

 

 

Total commercial

    16       3,739,000       3,579,000  

Retail:

                       

Home equity and other

    0       0       0  

1-4 family mortgages

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total retail

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total

    16     $ 3,739,000     $ 3,579,000  
   

 

 

   

 

 

   

 

 

 

Loans modified as troubled debt restructurings during the nine months ended September 30, 2011 were as follows:

 

                         
    Number of
Contracts
    Pre-
Modification
Recorded
Principal
Balance
    Post-
Modification
Recorded
Principal
Balance
 

Commercial:

                       

Commercial and industrial

    14     $ 2,339,000     $ 2,330,000  

Vacant land, land development and residential construction

    8       3,422,000       3,421,000  

Real estate – owner occupied

    7       3,973,000       3,466,000  

Real estate – non-owner occupied

    9       7,006,000       7,004,000  

Real estate – multi-family and residential rental

    10       1,450,000       1,290,000  
   

 

 

   

 

 

   

 

 

 

Total commercial

    48       18,190,000       17,511,000  

Retail:

                       

Home equity and other

    0       0       0  

1-4 family mortgages

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total retail

    0       0       0  
   

 

 

   

 

 

   

 

 

 

Total

    48     $ 18,190,000     $ 17,511,000  
   

 

 

   

 

 

   

 

 

 

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the three months ended September 30, 2012 (amounts as of period end):

 

                 
    Number of
Contracts
    Recorded
Principal
Balance
 

Commercial:

               

Commercial and industrial

    0     $ 0  

Vacant land, land development and residential construction

    0       0  

Real estate – owner occupied

    0       0  

Real estate – non-owner occupied

    0       0  

Real estate – multi-family and residential rental

    0       0  
   

 

 

   

 

 

 

Total commercial

    0       0  

Retail:

               

Home equity and other

    0       0  

1-4 family mortgages

    0       0  
   

 

 

   

 

 

 

Total retail

    0       0  
   

 

 

   

 

 

 

Total

    0     $ 0  
   

 

 

   

 

 

 

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the nine months ended September 30, 2012 (amounts as of period end):

 

                 
    Number of
Contracts
    Recorded
Principal
Balance
 

Commercial:

               

Commercial and industrial

    0     $ 0  

Vacant land, land development and residential construction

    0       0  

Real estate – owner occupied

    0       0  

Real estate – non-owner occupied

    0       0  

Real estate – multi-family and residential rental

    0       0  
   

 

 

   

 

 

 

Total commercial

    0       0  

Retail:

               

Home equity and other

    0       0  

1-4 family mortgages

    0       0  
   

 

 

   

 

 

 

Total retail

    0       0  
   

 

 

   

 

 

 

Total

    0     $ 0  
   

 

 

   

 

 

 

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the three months ended September 30, 2011 (amounts as of period end):

 

                 
    Number of
Contracts
    Recorded
Principal
Balance
 

Commercial:

               

Commercial and industrial

    1     $ 121,000  

Vacant land, land development and residential construction

    0       0  

Real estate – owner occupied

    0       0  

Real estate – non-owner occupied

    1       793,000  

Real estate – multi-family and residential rental

    2       135,000  
   

 

 

   

 

 

 

Total commercial

    4       1,049,000  

Retail:

               

Home equity and other

    0       0  

1-4 family mortgages

    0       0  
   

 

 

   

 

 

 

Total retail

    0       0  
   

 

 

   

 

 

 

Total

    4     $ 1,049,000  
   

 

 

   

 

 

 

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due within the nine months ended September 30, 2011 (amounts as of period end):

 

                 
    Number of
Contracts
    Recorded
Principal
Balance
 

Commercial:

               

Commercial and industrial

    2     $ 280,000  

Vacant land, land development and residential construction

    0       0  

Real estate – owner occupied

    0       0  

Real estate – non-owner occupied

    1       793,000  

Real estate – multi-family and residential rental

    2       135,000  
   

 

 

   

 

 

 

Total commercial

    5       1,208,000  

Retail:

               

Home equity and other

    0       0  

1-4 family mortgages

    0       0  
   

 

 

   

 

 

 

Total retail

    0       0  
   

 

 

   

 

 

 

Total

    5     $ 1,208,000  
   

 

 

   

 

 

 

In general, our policy dictates that a renewal or modification of an 8- or 9-rated loan meets the criteria of a troubled debt restructuring, although we review and consider all renewed and modified loans as part of our troubled debt restructuring assessment procedures. Loan relationships rated 8 contain significant financial weaknesses, resulting in a distinct possibility of loss, while relationships rated 9 reflect vital financial weaknesses, resulting in a highly questionable ability on our part to collect principal; we believe borrowers warranting such ratings would have difficulty obtaining financing from other market participants. Thus, due to the lack of comparable market rates for loans with similar risk characteristics, we believe 8- or 9-rated loans renewed or modified were done so at below market rates. Loans that are identified as troubled debt restructurings are considered impaired and are individually evaluated for impairment when assessing these credits in our allowance for loan losses calculation.