XML 46 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan Losses, Nonperforming Assets and Impaired Loans
3 Months Ended
Mar. 31, 2013
Allowance for Loan Losses, Nonperforming Assets and Impaired Loans [Abstract]  
Allowance for Loan Losses, Nonperforming Assets and Impaired Loans
Note 4: Allowance for Loan Losses, Nonperforming Assets and Impaired Loans

The allowance for loan losses methodology incorporates individual evaluation of impaired loans and collective evaluation of groups of non-impaired loans. The Company performs ongoing analysis of the loan portfolio to determine credit quality and to identify impaired loans. Credit quality is rated based on the loan's payment history, the borrower's current financial situation and value of the underlying collateral.
Impaired loans are those loans that have been modified in a troubled debt restructure ("TDR" or "restructure") and larger, non-homogeneous loans that are in nonaccrual or exhibit payment history or financial status that indicate the probability that collection will not occur according to the loan's terms. Generally, impaired loans are given risk ratings that indicate higher risk, such as "classified" or "other assets especially mentioned." Impaired loans are individually evaluated to determine appropriate reserves and are measured at the lower of the invested amount or the fair market value. Impaired loans with an impairment loss are designated nonaccrual. Please refer to Note 1 of the Company's 2012 Form 10-K/A, "Summary of Significant Accounting Policies" for additional information on evaluation of impaired loans and associated specific reserves, and policies regarding nonaccruals, past due status and charge-offs.
Troubled debt restructurings impact the estimation of the appropriate level of the allowance for loan losses. If the restructuring included forgiveness of a portion of principal or accrued interest, the charge-off is included in the historical charge-off rates applied to the collective evaluation methodology. Further, restructured loans are individually evaluated for impairment, with amounts below fair value accrued in the allowance for loan losses. TDRs that experience a payment default are examined to determine whether the default indicates collateral dependency or cash flows below those that were included in the fair value measurement. TDRs, as well as all impaired loans, that are determined to be collateral dependent or for which decreased cash flows indicate a decline in fair value are charged down to fair value.
The Company evaluated characteristics in the loan portfolio and determined major segments and smaller classes within each segment. These characteristics include collateral type, repayment sources, and (if applicable) the borrower's business model. The methodology for calculating reserves for collectively-evaluated loans is applied at the class level.

Portfolio Segments and Classes
During the first quarter of 2013, the Company segregated certain loans that were included within the classes of the Residential Real Estate segment, including Equity lines, Residential closed-end first liens and Residential closed-end junior liens. The newly-segregated loans are secured by residential real estate collateral that is owned by investors and for which the primary repayment source is rental income. The new class in the Residential Real Estate segment allows the Company to address credit risks characteristic of investor-owned residential real estate. Segregating the investor-owned residential real estate did not have a significant impact on the calculation of the allowance for loan losses. Consistent with accounting guidance, prior periods have not been restated and are shown as originally published using the segments and classes in effect for the period.
 
The segments and classes used in determining the allowance for loan losses, beginning with the first quarter of 2013 are as follows.

Real Estate Construction
Construction, residential
Construction, other
 
Consumer Real Estate
Equity lines
Residential closed-end first liens
Residential closed-end junior liens
Investor-owned residential real estate
 
Commercial Real Estate
Multifamily real estate
Commercial real estate, owner occupied
Commercial real estate, other
 
Commercial Non Real Estate
Commercial and Industrial
 
 
Public Sector and IDA
Public sector and IDA
 
 
Consumer Non Real Estate
Credit cards
Automobile
Other consumer loans

Historical Loss Rates
The Company's allowance methodology for collectively-evaluated loans applies historical loss rates by class to current class balances as part of the process of determining required reserves. Class loss rates are calculated as the net charge-offs for the class as a percentage of average class balance. The annualized current-year loss rate is averaged with that of prior periods to obtain the historical loss rate. Prior to the first quarter of 2013, one historical loss rate for each class was calculated and applied to current class balance to obtain the allocation for historical loss rates.
Beginning with the first quarter of 2013, two loss rates for each class are calculated: total net charge-offs for the class as a percentage of average class loan balance ("class loss rate"), and total net charge-offs for the class as a percentage of average classified loans in the class ("classified loss rate"). Classified loans are those with risk ratings of "substandard" or higher. Net charge-offs in both calculations include charge-offs and recoveries of classified and non-classified loans as well as those associated with impaired loans. Class historical loss rates are applied to non-classified loan balances at the reporting date, and classified historical loss rates are applied to classified balances at the reporting date.
The revised calculation and application of historical loss rates impacted the calculation of reserves for collectively-evaluated loans. Under the former methodology, the class historical loss rates were applied to all collectively-evaluated loans and would have resulted in a total allocation of $2,712. Under the revised methodology, class historical loss rates are applied to only non-classified loans, resulting in an allocation of $2,624. In addition, the classified historical loss rate resulted in an allocation of $900, for a total allocation based on historical loss rates of $3,524. Consistent with accounting guidance, prior periods have not been restated and are shown as originally published using the methodology in effect for the period.

Risk Factors
In addition to historical loss rates, risk factors pertinent to each class are analyzed to estimate reserves for collectively-evaluated loans. Factors include changes in national and local economic and business conditions, the nature and volume of classes within the portfolio, loan quality and loan officers' experience. Prior to the first quarter of 2013, management also reviewed the Company's lending policies and loan review system to determine whether changes had occurred during the quarter that affected credit risk. Until the first quarter of 2013, no changes were found to affect credit risk and no additional allocations were applied. During the first quarter of 2013, the Company incorporated to the allowance methodology a factor for changes in the Company's lending policies and a factor for changes in the quality of the Company's loan review, and set standard allocations for associated risk. The addition of the factors formalized and standardized a practice already in place and did not have a significant impact on the calculation of the allowance for loan losses.
Factor allocations applied to each class are increased for loans rated special mention and increased to a greater extent for loans rated classified. The Company allocates additional reserves for "high risk" loans, determined to be junior lien mortgages, high loan-to-value loans and interest-only loans.
 
A detailed analysis showing the allowance roll-forward by portfolio segment and related loan balance by segment follows.

 
Activity in the Allowance for Loan Losses for the Three Months Ended March 31, 2013
 
 
Real Estate Construction
 
 
Consumer Real Estate
 
 
Commercial Real Estate
 
 
Commercial Non Real Estate
 
 
Public Sector and IDA
 
 
Consumer Non Real Estate
 
 
Unallocated
 
Total
 
Balance, December 31, 2012
 
$
1,070
 
 
$
2,263
 
 
$
3,442
 
 
$
959
 
 
$
142
 
 
$
424
 
 
$
49
 
 
$
8,349
 
Charge-offs
 
 
(184
)
 
 
(53
)
 
 
(35
)
 
 
(404
)
 
 
---
 
 
 
(78
)
 
 
---
 
 
 
(754
)
Recoveries
 
 
---
 
 
 
---
 
 
 
---
 
 
 
16
 
 
 
---
 
 
 
9
 
 
 
---
 
 
 
25
 
Provision for loan losses
 
 
287
 
 
 
(364
)
 
 
(118
)
 
 
705
 
 
 
(32
)
 
 
230
 
 
 
(37
)
 
 
671
 
Balance, March 31, 2013
 
$
1,173
 
 
$
1,846
 
 
$
3,289
 
 
$
1,276
 
 
$
110
 
 
$
585
 
 
$
12
 
 
$
8,291
 
 
Activity in the Allowance for Loan Losses for the Three Months Ended March 31, 2012
Real Estate Construction
Consumer Real Estate
Commercial Real Estate
Commercial Non Real Estate
Public Sector and IDA
Consumer Non Real Estate
Unallocated
Total
Balance, December 31, 2011
$
1,079
$
1,245
$
3,515
$
1,473
$
232
$
403
$
121
$
8,068
Charge-offs
---
(95
)
(537
)
---
---
(68
)
---
(700
)
Recoveries
---
---
---
---
---
23
---
23
Provision for loan losses
(405
)
1,102
242
(347
)
(147
)
124
103
672
Balance, March 31, 2012
$
674
$
2,252
$
3,220
$
1,126
$
85
$
482
$
224
$
8,063
 
Allowance for Loan Losses as of March 31, 2013
 
Real Estate Construction
 
Consumer Real Estate
 
Commercial Real Estate
 
Commercial Non Real Estate
 
Public Sector and IDA
 
Consumer Non Real Estate
 
Unallocated
 
Total
 
Individually evaluated for impairment
 
$
---
 
 
$
---
 
 
$
269
 
 
$
1
 
 
$
---
 
 
$
3
 
 
$
---
 
 
$
273
 
Collectively evaluated for impairment
 
 
1,173
 
 
 
1,846
 
 
 
3,020
 
 
 
1,275
 
 
 
110
 
 
 
582
 
 
 
12
 
 
 
8,018
 
Total
 
$
1,173
 
 
$
1,846
 
 
$
3,289
 
 
$
1,276
 
 
$
110
 
 
$
585
 
 
$
12
 
 
$
8,291
 
 
Allowance for Loan Losses as of December 31, 2012
 
Real Estate Construction
 
Consumer Real Estate
 
Commercial Real Estate
 
Commercial Non Real Estate
 
Public Sector and IDA
 
Consumer Non Real Estate
 
Unallocated
 
Total
 
Individually evaluated for impairment
 
$
---
 
 
$
43
 
 
$
273
 
 
$
231
 
 
$
---
 
 
$
7
 
 
$
---
 
 
$
554
 
Collectively evaluated for impairment
 
 
1,070
 
 
 
2,220
 
 
 
3,169
 
 
 
728
 
 
 
142
 
 
 
417
 
 
 
49
 
 
 
7,795
 
Total
 
$
1,070
 
 
$
2,263
 
 
$
3,442
 
 
$
959
 
 
$
142
 
 
$
424
 
 
$
49
 
 
$
8,349
 
 
Loans as of March 31, 2013
 
Real Estate Construction
 
Consumer Real Estate
 
Commercial Real Estate
 
Commercial Non Real Estate
 
Public Sector and IDA
 
Consumer Non Real Estate
 
Unallocated
 
Total
 
Individually evaluated for impairment
 
$
6,492
 
 
$
478
 
 
$
9,927
 
 
$
318
 
 
$
---
 
 
$
43
 
 
$
---
 
 
$
17,258
 
Collectively evaluated for impairment
 
 
44,356
 
 
 
139,216
 
 
 
284,651
 
 
 
 35,160
 
 
 
26,686
 
 
 
28,538
 
 
 
---
 
 
 
558,607
 
Total loans
 
$
50,848
 
 
$
139,694
 
 
$
294,578
 
 
$
35,478
 
 
$
26,686
 
 
$
28,581
 
 
$
---
 
 
$
575,865
 
 
Loans as of December 31, 2012
 
Real Estate Construction
 
Consumer Real Estate
 
Commercial Real Estate
 
Commercial Non Real Estate
 
Public Sector and IDA
 
Consumer Non Real Estate
 
Unallocated
 
Total
 
Individually evaluated for impairment
 
$
6,643
 
 
$
864
 
 
$
10,329
 
 
$
574
 
 
$
---
 
 
$
46
 
 
$
---
 
 
$
18,456
 
Collectively evaluated for impairment
 
 
43,670
 
 
 
142,398
 
 
 
293,979
 
 
 
36,775
 
 
 
26,169
 
 
 
31,668
 
 
 
---
 
 
 
574,659
 
Total
 
$
50,313
 
 
$
143,262
 
 
$
304,308
 
 
$
37,349
 
 
$
26,169
 
 
$
31,714
 
 
$
---
 
 
$
593,115
 

A summary of ratios for the allowance for loan losses follows.

 
Three Months Ended
March 31,
 
 
Year Ended
December 31,
 
 
2013
 
 
2012
 
 
2012
 
Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees
 
 
1.44
%
 
 
1.38
%
 
 
1.41
%
Ratio of net charge-offs to average loans, net of unearned income and deferred fees(1)
 
 
0.50
%
 
 
0.46
%
 
 
0.49
%

(1)  
Net charge-offs are on an annualized basis.

A summary of nonperforming assets follows.

 
March 31,
 
 
December 31,
 
 
2013
 
 
2012
 
 
2012
 
Nonperforming assets:
 
 
 
 
 
 
 
 
 
Nonaccrual loans
 
$
10,734
 
 
$
1,789
 
 
$
10,870
 
Restructured loans in nonaccrual
 
 
1,691
 
 
 
3,539
 
 
 
2,151
 
Total nonperforming loans
 
 
12,425
 
 
 
5,328
 
 
 
13,021
 
Other real estate owned, net
 
 
1,094
 
 
 
940
 
 
 
1,435
 
Total nonperforming assets
 
$
13,519
 
 
$
6,268
 
 
$
14,456
 
Ratio of nonperforming assets to loans, net of unearned income and deferred fees, plus other real estate owned
 
 
2.35
%
 
 
1.07
%
 
 
2.44
%
Ratio of allowance for loan losses to nonperforming loans(1)
 
 
66.73
%
 
 
151.33
%
 
 
64.12
%

(1)           The Company defines nonperforming loans as nonaccrual loans.  Loans 90 days or more past due and still accruing and accruing restructured loans are excluded.
 
A summary of loans past due 90 days or more and impaired loans follows.

 
March 31,
 
 
December 31,
 
 
2013
 
 
2012
 
 
2012
 
Loans past due 90 days or more and still accruing
 
$
568
 
 
$
210
 
 
$
170
 
Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees
 
 
0.10
%
 
 
0.04
%
 
 
0.03
%
Accruing restructured loans
 
$
5,732
 
 
$
3,742
 
 
$
2,005
 
Impaired loans:
 
 
 
 
 
 
 
 
 
 
 
 
Impaired loans with no valuation allowance
 
$
16,263
 
 
$
9,933
 
 
$
16,974
 
Impaired loans with a valuation allowance
 
 
995
 
 
 
3,054
 
 
 
1,482
 
Total impaired loans
 
$
17,258
 
 
$
12,987
 
 
$
18,456
 
Valuation allowance
 
 
(273
)
 
 
(593
)
 
 
(554
)
Impaired loans, net of allowance
 
$
16,985
 
 
$
12,394
 
 
$
17,902
 
Average recorded investment in impaired loans(1)
 
$
17,935
 
 
$
14,555
 
 
$
13,540
 
Interest income recognized on impaired loans, after designation as impaired
 
$
10
 
 
$
24
 
 
$
9
 
Amount of income recognized on a cash basis
 
$
---
 
 
$
---
 
 
$
---
 

(1)            Recorded investment includes principal, accrued interest and net deferred fees.
 
Nonaccrual loans that meet the Company's balance threshold of $250 or are TDRs are designated as impaired. No interest income was recognized on nonaccrual loans for the three months ended March 31, 2013 or March 31, 2012 or for the year ended December 31, 2012.

A detailed analysis of investment in impaired loans, associated reserves and interest income recognized, segregated by loan class follows.

 
Impaired Loans as of March 31, 2013
 
 
Principal Balance
 
 
(A)
Total Recorded Investment(1)
 
 
Recorded Investment(1) in (A) for Which There is No Related Allowance
 
 
Recorded Investment(1) in (A) for Which There is a Related Allowance
 
 
Related Allowance
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction, residential
 
$
123
 
 
$
118
 
 
$
118
 
 
$
---
 
 
$
---
 
Construction, other
 
 
6,369
 
 
 
6,334
 
 
 
6,334
 
 
 
---
 
 
 
---
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Residential closed-end first liens
 
 
315
 
 
 
315
 
 
 
315
 
 
 
---
 
 
 
---
 
Residential closed-end junior liens
 
 
80
 
 
 
80
 
 
 
80
 
 
 
---
 
 
 
---
 
Investor-owned residential real estate
 
 
83
 
 
 
84
 
 
 
84
 
 
 
---
 
 
 
---
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
4,421
 
 
 
4,417
 
 
 
4,417
 
 
 
---
 
 
 
---
 
Commercial real estate, owner occupied
 
 
5,506
 
 
 
5,513
 
 
 
4,587
 
 
 
926
 
 
 
269
 
Commercial real estate, other
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
318
 
 
 
318
 
 
 
291
 
 
 
27
 
 
 
1
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Automobile
 
 
43
 
 
 
43
 
 
 
---
 
 
 
43
 
 
 
3
 
Other consumer loans
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Total
 
$
17,258
 
 
$
17,222
 
 
$
16,226
 
 
$
996
 
 
$
273
 

(1)           Recorded investment includes the unpaid principal balance and any accrued interest and net deferred fees.

 
Impaired Loans as of December 31, 2012
 
 
Principal Balance
 
 
(A)
Total Recorded Investment(1)
 
 
Recorded Investment(1) in (A) for Which There is No Related Allowance
 
 
Recorded Investment(1) in (A) for Which There is a Related Allowance
 
 
Related Allowance
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction, residential
 
$
123
 
 
$
118
 
 
$
118
 
 
$
---
 
 
$
---
 
Construction, other
 
 
6,520
 
 
 
6,487
 
 
 
6,487
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Residential closed-end first liens
 
 
783
 
 
 
785
 
 
 
634
 
 
 
151
 
 
 
43
 
Residential closed-end junior liens
 
 
81
 
 
 
81
 
 
 
81
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
5,284
 
 
 
5,288
 
 
 
5,288
 
 
 
---
 
 
 
---
 
Commercial real estate, owner occupied
 
 
5,045
 
 
 
5,043
 
 
 
4,293
 
 
 
750
 
 
 
273
 
Commercial real estate, other
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
574
 
 
 
574
 
 
 
39
 
 
 
535
 
 
 
231
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Automobile
 
 
46
 
 
 
46
 
 
 
---
 
 
 
46
 
 
 
7
 
Other consumer loans
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Total
 
$
18,456
 
 
$
18,422
 
 
$
16,940
 
 
$
1,482
 
 
$
554
 

(1)           Recorded investment includes the unpaid principal balance, accrued interest and any accrued interest and deferred fees.
 
The following tables show the average investment and interest income recognized for impaired loans.

 
For the Three Months Ended March 31, 2013
 
 
Average Recorded Investment(1)
 
 
Interest Income Recognized
 
Real Estate Construction
 
 
 
 
 
 
Construction, residential
 
$
118
 
 
$
---
 
Construction, other
 
 
6,486
 
 
 
---
 
Consumer Real Estate
 
 
 
 
 
 
 
 
Equity lines
 
 
---
 
 
 
---
 
Residential closed-end first liens
 
 
392
 
 
 
---
 
Residential closed-end junior liens
 
 
142
 
 
 
---
 
Investor-owned residential real estate
 
 
84
 
 
 
---
 
Commercial Real Estate
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
4,540
 
 
 
---
 
Commercial real estate, owner occupied
 
 
5,599
 
 
 
10
 
Commercial real estate, other
 
 
---
 
 
 
---
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
574
 
 
 
---
 
Public Sector and IDA
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
Credit cards
 
 
---
 
 
 
---
 
Automobile
 
 
---
 
 
 
---
 
Other consumer
 
 
---
 
 
 
---
 
Total
 
$
17,935
 
 
$
10
 

(1)           Recorded investment includes the unpaid principal balance and any accrued interest and net deferred fees.

 
Average Investment and Interest Income for Impaired Loans
 
 
For the Year Ended
December 31, 2012
 
 
Average Recorded Investment(1)
 
 
Interest Income Recognized
 
Real Estate Construction
 
 
 
 
 
 
Construction, residential
 
$
1,171
 
 
$
---
 
Construction, other
 
 
4,290
 
 
 
1
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
 
 
 
 
 
 
 
Equity lines
 
 
101
 
 
 
---
 
Residential closed-end first liens
 
 
873
 
 
 
2
 
Residential closed-end junior liens
 
 
234
 
 
 
---
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
1,466
 
 
 
5
 
Commercial real estate, owner occupied
 
 
4,806
 
 
 
1
 
Commercial real estate, other
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
570
 
 
 
---
 
 
 
 
 
 
 
 
 
Public Sector and IDA
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
Credit cards
 
 
---
 
 
 
---
 
Automobile
 
 
4
 
 
 
---
 
Other consumer
 
 
25
 
 
 
---
 
Total
 
$
13,540
 
 
$
9
 
 
(1)
Recorded investment includes the unpaid principal balance and any accrued interest and deferred fees.
 
An analysis of past due and nonaccrual loans as of March 31, 2013 follows.

 
30 – 89 Days Past Due
 
 
90 or More Days Past Due
 
 
90 or More Days Past Due and Still Accruing
 
 
Nonaccruals (Including Impaired Nonaccruals)
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
 
 
 
Construction, residential
 
$
---
 
 
$
123
 
 
$
---
 
 
$
123
 
Construction, other
 
 
30
 
 
 
---
 
 
 
---
 
 
 
2,869
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
22
 
 
 
49
 
 
 
49
 
 
 
---
 
Residential closed-end first liens
 
 
1,236
 
 
 
731
 
 
 
414
 
 
 
626
 
Residential closed-end junior liens
 
 
336
 
 
 
170
 
 
 
51
 
 
 
119
 
Investor-owned residential real estate
 
 
196
 
 
 
---
 
 
 
---
 
 
 
3
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
943
 
 
 
254
 
 
 
---
 
 
 
4,421
 
Commercial real estate, owner occupied
 
 
670
 
 
 
2,806
 
 
 
---
 
 
 
3,810
 
Commercial real estate, other
 
 
256
 
 
 
---
 
 
 
---
 
 
 
---
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
265
 
 
 
258
 
 
 
---
 
 
 
411
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
24
 
 
 
6
 
 
 
6
 
 
 
---
 
Automobile
 
 
185
 
 
 
42
 
 
 
42
 
 
 
43
 
Other consumer loans
 
 
132
 
 
 
6
 
 
 
6
 
 
 
---
 
Total
 
$
4,295
 
 
$
4,445
 
 
$
568
 
 
$
12,425
 

An analysis of past due and nonaccrual loans follows:

December 31,  2012
 
 
 
 
 
 
 
 
 
 
 
 
 
30 – 89 Days Past Due
 
 
90 or More Days Past Due
 
 
90 or More Days Past Due and Still Accruing
 
 
Nonaccruals (Including Impaired Nonaccruals)
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
 
 
 
Construction, residential
 
$
---
 
 
$
123
 
 
$
---
 
 
$
123
 
Construction, other
 
 
31
 
 
 
89
 
 
 
---
 
 
 
3,109
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
22
 
 
 
30
 
 
 
30
 
 
 
98
 
Residential closed-end first liens
 
 
1,507
 
 
 
605
 
 
 
126
 
 
 
801
 
Residential closed-end junior liens
 
 
121
 
 
 
39
 
 
 
---
 
 
 
120
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily real estate
 
 
671
 
 
 
261
 
 
 
---
 
 
 
4,624
 
Commercial real estate, owner occupied
 
 
1,113
 
 
 
---
 
 
 
---
 
 
 
3,536
 
Commercial real estate, other
 
 
40
 
 
 
2,089
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
291
 
 
 
505
 
 
 
---
 
 
 
561
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Public sector and IDA
 
 
---
 
 
 
---
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
20
 
 
 
4
 
 
 
4
 
 
 
---
 
Automobile
 
 
142
 
 
 
10
 
 
 
10
 
 
 
49
 
Other consumer loans
 
 
132
 
 
 
---
 
 
 
---
 
 
 
---
 
Total
 
$
4,090
 
 
$
3,755
 
 
$
170
 
 
$
13,021
 

The estimate of credit risk for non-impaired loans is obtained by applying allocations for internal and external factors.  The allocations are increased for loans that exhibit greater credit quality risk.
Credit quality indicators, which the Company terms risk grades, are assigned through the Company's credit review function for larger loans and selective review of loans that fall below credit review thresholds.  Loans that do not indicate heightened risk are graded as "pass." Loans that appear to have elevated credit risk because of frequent or persistent past due status, which is less than 75 days, or that show weakness in the borrower's financial condition are risk graded "special mention."  Loans with frequent or persistent delinquency exceeding 75 days or that have a higher level of weakness in the borrower's financial condition are graded "classified." Classified loans have regulatory risk ratings of "substandard" and "doubtful."   Allocations are increased by 50% and by 100% for loans with grades of "special mention" and "classified," respectively.
Determination of risk grades was completed for the portfolio as of March 31, 2013 and 2012 and December 31, 2012.

The following displays collectively-evaluated loans by credit quality indicator.

March 31, 2013
 
 
 
 
 
 
 
 
 
 
Pass
 
 
Special
Mention
 
 
Classified (Excluding Impaired)
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
Construction, 1-4 family residential
 
$
15,993
 
 
$
158
 
 
$
---
 
Construction, other
 
 
28,154
 
 
 
6,086
 
 
 
30
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
17,462
 
 
 
---
 
 
 
84
 
Closed-end first liens
 
 
75,434
 
 
 
283
 
 
 
2,739
 
Closed-end junior liens
 
 
5,410
 
 
 
116
 
 
 
143
 
Investor-owned residential real estate
 
 
37,027
 
 
 
48
 
 
 
48
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily residential real estate
 
 
35,328
 
 
 
---
 
 
 
1,178
 
Commercial real estate owner-occupied
 
 
144,248
 
 
 
215
 
 
 
1,239
 
Commercial real estate other
 
 
93,264
 
 
 
3,092
 
 
 
---
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
34,725
 
 
 
151
 
 
 
298
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
States and political subdivisions
 
 
26,686
 
 
 
---
 
 
 
---
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
6,292
 
 
 
---
 
 
 
---
 
Automobile
 
 
12,171
 
 
 
122
 
 
 
115
 
Other consumer
 
 
9,269
 
 
 
24
 
 
 
68
 
Total
 
$
541,463
 
 
$
10,295
 
 
$
5,942
 
 
The following displays collectively-evaluated loans by credit quality indicator.

December 31, 2012
 
 
 
 
 
 
 
 
 
 
Pass
 
 
Special
Mention
 
 
Classified (Excluding Impaired)
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
Construction, 1-4 family residential
 
$
14,344
 
 
$
158
 
 
$
---
 
Construction, other
 
 
29,011
 
 
 
---
 
 
 
120
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Equity lines
 
 
17,742
 
 
 
100
 
 
 
182
 
Closed-end first liens
 
 
113,893
 
 
 
652
 
 
 
2,413
 
Closed-end junior liens
 
 
6,713
 
 
 
119
 
 
 
138
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Multifamily residential real estate
 
 
36,421
 
 
 
---
 
 
 
324
 
Commercial real estate owner-occupied
 
 
160,188
 
 
 
253
 
 
 
1,079
 
Commercial real estate other
 
 
92,628
 
 
 
3,112
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and Industrial
 
 
36,372
 
 
 
99
 
 
 
318
 
 
 
 
 
 
 
 
 
 
 
 
 
Public Sector and IDA
 
 
 
 
 
 
 
 
 
 
 
 
States and political subdivisions
 
 
26,170
 
 
 
---
 
 
 
---
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer Non Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Credit cards
 
 
6,690
 
 
 
---
 
 
 
---
 
Automobile
 
 
12,344
 
 
 
101
 
 
 
56
 
Other consumer
 
 
11,815
 
 
 
45
 
 
 
105
 
Total
 
$
564,331
 
 
$
4,639
 
 
$
4,735
 

Sales, Purchases and Reclassification of Loans
The Company finances mortgages under "best efforts" contracts with mortgage purchasers.  The mortgages are designated as held for sale upon initiation.  There have been no major reclassifications from portfolio loans to held for sale.  Occasionally, the Company purchases or sells participations in loans.  All participation loans purchased met the Company's normal underwriting standards at the time the participation was entered.  Participation loans are included in the appropriate portfolio balances to which the allowance methodology is applied.

Troubled Debt Restructurings

The Company modified loans in troubled debt restructurings during the periods ended March 31, 2013 and March 31, 2012. The following tables present restructurings by class that occurred during the periods.

Note: Only classes with restructured loans are presented.

 
Restructurings That Occurred During the Three Months Ended
March 31, 2013
 
 
Number of Contracts
 
 
Pre-Modification Outstanding Principal Balance
 
 
Post-Modification Outstanding Principal Balance
 
Real Estate Construction
 
 
 
 
 
 
 
 
 
Construction, other
 
 
1
 
 
$
3,500
 
 
$
3,500
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate, owner occupied
 
 
1
 
 
 
154
 
 
 
239
 
Total
 
 
2
 
 
$
3,654
 
 
$
3,739
 
 
 
Restructurings that occurred during the Three Months Ended
March 31, 2012
 
 
Number of Contracts
 
 
Pre-Modification Outstanding Principal Balance
 
 
Post-Modification Outstanding Principal Balance
 
 
Impairment Accrued
 
Consumer Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
Closed-end first liens
 
 
3
 
 
$
305
 
 
$
324
 
 
$
47
 
Closed-end junior liens
 
 
1
 
 
 
143
 
 
 
147
 
 
 
109
 
Commercial Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial real estate, owner occupied
 
 
1
 
 
 
17
 
 
 
22
 
 
 
---
 
Total
 
 
5
 
 
$
465
 
 
$
493
 
 
$
156
 
 
Troubled debt restructurings totaled $7,423, with specific allocations of $1 as of March 31, 2013. At March 31, 2012, total restructured loans amounted to $7,281 with specific allocations of $289.

The troubled debt restructurings during the first three months of 2013 provided payment relief to the borrowers without forgiveness of principal or accrued interest. The interest-only period on one loan was extended beyond the contract date specified to begin amortization. On the other loan, the modification included an extended term, lower interest rate and new funds for debt consolidation to allow the borrower increased debt service ability. As troubled debt restructurings, the loans were individually evaluated under ASC 310. The impairment analysis was based upon the fair value of collateral for the construction loan and upon the present value of cash flows for the commercial real estate loan. The fair value measurements indicated fair values in excess of the loan balances and neither measurement resulted in a specific allocation.

The modifications during the first three months of 2012 provided payment relief primarily by extending maturity dates without reducing interest rates or amounts owed. Of the consumer real estate loans modified during the first quarter of 2012, two were loans previously modified and reported as troubled debt restructurings in prior quarters. The Company granted additional modifications in the first quarter of 2012, increasing the balance by $10 from December 31, 2011. The loans are secured by real estate and the impairment measurement is based upon the fair value (reduced by selling costs) of the underlying collateral. The impairment measurement of the TDRs modified during the first three months of 2012 resulted in $156 accrued to the allowance for loan losses.
 
The following tables present restructured loans that defaulted during the three-month periods ended March 31, 2013 and March 31, 2012 and that were modified within 12 months prior to default. The company defines default as one or more payments that occur more than 90 days past the due date, or charge-offs after the date of restructuring.

Restructured Loans That Defaulted During the Three Months Ended March 31, 2013
That Were Modified Within 12 Months Prior to Default
Number of Contracts
Principal Balance
Consumer Real Estate
Residential closed-end first liens
1
$
101
Residential closed-end junior liens
1
88
Commercial Real Estate
Commercial real estate owner-occupied
1
663
Commercial Non Real Estate
Commercial and industrial
1
219
Total
4
$
1,071

Restructured Loans That Defaulted During the Three Months Ended March 31, 2012
That Were Modified Within 12 Months Prior to Default
Number of Contracts
Principal Balance
Consumer Real Estate
Closed-end first liens
1
$
17
Commercial Real Estate
Multifamily
1
250
Commercial Non Real Estate
Commercial and industrial
1
58
Consumer Non Real Estate
Other consumer
1
67
Total
4
$
392

Restructured loans are individually evaluated for impairment. The fair value measurements for all of the restructured loans that experienced default during the three months ended March 31, 2013 and March 31, 2012 were based on the fair value of collateral and as such, were not significantly affected by the payment default. All of the above loans are in nonaccrual status.