XML 64 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS (Tables)
12 Months Ended
Dec. 31, 2012
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable [Table Text Block]

Loans are summarized as follows:

 

    December 31,  
(Dollars in thousands)   2012     2011  
             
Commercial   $ 19,931     $ 30,135  
Commercial Real Estate:                
Land Development     28,310       35,924  
Building Lots     2,151       3,880  
Other     287,283       418,981  
Real estate construction     3,141       4,925  
Residential mortgage     110,025       151,866  
Consumer and home equity     57,888       69,971  
Indirect consumer     16,211       21,892  
      524,940       737,574  
Less:                
Loans held for sale in probable branch divestiture and probable loan sale     -       (46,112 )
Net deferred loan origination fees     (105 )     (209 )
Allowance for loan losses     (17,265 )     (17,181 )
      (17,370 )     (63,502 )
                 
Net Loans   $ 507,570     $ 674,072  
Allowance For Credit Losses On Financing Receivables By Portfolio Segment [Table Text Block]

The following tables present the activity in the allowance for loan losses by portfolio segment for the years ending December 31, 2012 and 2011:

 

December 31, 2012         Commercial     Real Estate     Residential     Consumer &     Indirect        
    Commercial     Real Estate     Construction     Mortgage     Home Equity     Consumer     Total  
(Dollars in thousands)                                          
Allowance for loan losses:                                                        
Beginning Balance   $ 1,422     $ 13,727     $ 103     $ 922     $ 610     $ 397     $ 17,181  
Provision for loan losses     32       7,157       (43 )     (333 )     59       (75 )     6,797  
Charge-offs     (313 )     (6,295 )     -       (88 )     (249 )     (219 )     (7,164 )
Recoveries     95       166       -       -       22       168       451  
Total ending allowance balance   $ 1,236     $ 14,755     $ 60     $ 501     $ 442     $ 271     $ 17,265  

  

December 31, 2011         Commercial     Real Estate     Residential     Consumer &     Indirect        
    Commercial     Real Estate     Construction     Mortgage     Home Equity     Consumer     Total  
(Dollars in thousands)                                          
Allowance for loan losses:                                                        
Beginning Balance   $ 1,657     $ 18,595     $ 158     $ 751     $ 708     $ 796     $ 22,665  
Provision for loan losses     786       19,853       (55 )     837       107       (318 )     21,210  
Allowance associated with probable branch divestiture and probable loan sale     (1 )     (5     -       (236 )     (41 )     -       (283 )
Charge-offs     (1,093 )     (24,987 )     -       (438 )     (246 )     (188 )     (26,952 )
Recoveries     73       271       -       8       82       107       541  
Total ending allowance balance   $ 1,422     $ 13,727     $ 103     $ 922     $ 610     $ 397     $ 17,181  

  

Activity in the allowance for loan losses for the year ending December 31, 2010 was as follows:

 

    As of and For the  
    Year Ended  
(Dollars in thousands)    December 31, 2010  
       
Balance, beginning of year   $ 17,719  
Provision for loan losses     16,881  
Charge-offs     (12,195 )
Recoveries     260  
Balance, end of year   $ 22,665  
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on the impairment method as of December 31, 2012 and 2011:

 

December 31, 2012         Commercial     Real Estate     Residential     Consumer &     Indirect        
    Commercial     Real Estate     Construction     Mortgage     Home Equity     Consumer     Total  
(Dollars in thousands)                                          
Allowance for loan losses:                                                        
Ending allowance balance attributable to loans:                                                        
Individually evaluated for impairment   $ 252     $ 7,593     $ -     $ 86     $ 51     $ -     $ 7,982  
Collectively evaluated for impairment     984       7,162       60       415       391       271       9,283  
                                                         
Total ending allowance balance   $ 1,236     $ 14,755     $ 60     $ 501     $ 442     $ 271     $ 17,265  
                                                         
Loans:                                                        
Loans individually evaluated for impairment   $ 1,071     $ 43,065     $ 448     $ 213     $ 188     $ -     $ 44,985  
Loans collectively evaluated for impairment     18,860       274,679       2,693       109,812       57,700       16,211       479,955  
                                                         
Total ending loans balance   $ 19,931     $ 317,744     $ 3,141     $ 110,025     $ 57,888     $ 16,211     $ 524,940  

 

December 31, 2011         Commercial     Real Estate     Residential     Consumer &     Indirect        
    Commercial     Real Estate     Construction     Mortgage     Home Equity     Consumer     Total  
(Dollars in thousands)                                          
Allowance for loan losses:                                                        
Ending allowance balance attributable to loans:                                                        
Individually evaluated for impairment   $ 410     $ 3,403     $ -     $ 481     $ 109     $ 39     $ 4,442  
Collectively evaluated for impairment     1,012       10,324       103       441       501       358       12,739  
Loans held for sale     -       -       -       -       -       -       -  
                                                         
Total ending allowance balance   $ 1,422     $ 13,727     $ 103     $ 922     $ 610     $ 397     $ 17,181  
                                                         
Loans:                                                        
Loans individually evaluated for impairment   $ 3,230     $ 61,345     $ -     $ 1,681     $ 193     $ 123     $ 66,572  
Loans collectively evaluated for impairment     26,905       397,440       4,925       150,185       69,778       21,769       671,002  
Loans held for sale     (18 )     (11,411 )     -       (29,520 )     (5,163 )     -       (46,112 )
                                                         
Total ending loans balance   $ 30,117     $ 447,374     $ 4,925     $ 122,346     $ 64,808     $ 21,892     $ 691,462  
Impaired Financing Receivables [Table Text Block]

The following tables present loans individually evaluated for impairment by class of loans as of December 31, 2012 and 2011. The difference between the unpaid principal balance and recorded investment represents partial write downs/charge offs taken on individual impaired credits. The recorded investment and average recorded investment in loans excludes accrued interest receivable and loan origination fees.

 

December 31, 2012   Unpaid           Allowance for     Average     Interest     Cash Basis  
    Principal     Recorded     Loan Losses     Recorded     Income     Interest  
(Dollars in thousands)   Balance     Investment     Allocated     Investment     Recognized     Recognized  
                                     
With no related allowance recorded:                                                
Commercial   $ 588     $ 588     $ -     $ 1,070     $ 39     $ 39  
Commercial Real Estate:                                                
Land Development     5,595       4,873       -       5,728       237       237  
Building Lots     477       212       -       810       14       14  
Other     21,673       16,052       -       24,961       961       961  
Real Estate Construction     448       448       -       90       -       -  
Residential Mortgage     -       -       -       -       -       -  
Consumer and Home Equity     -       -       -       -       -       -  
Indirect Consumer     -       -       -       -       -       -  
                                                 
With an allowance recorded:                                                
Commercial     483       483       252       564       21       21  
Commercial Real Estate:                                                
Land Development     2,674       2,674       899       2,436       101       101  
Building Lots     -       -       -       191       3       3  
Other     19,254       19,254       6,694       20,075       772       772  
Real Estate Construction     -       -       -       -       -       -  
Residential Mortgage     213       213       86       1,191       24       24  
Consumer and Home Equity     188       188       51       260       6       6  
Indirect Consumer     -       -       -       54       1       1  
                                                 
Total   $ 51,593     $ 44,985     $ 7,982     $ 57,430     $ 2,179     $ 2,179  

 

December 31, 2011   Unpaid           Allowance for     Average     Interest     Cash Basis  
    Principal     Recorded     Loan Losses     Recorded     Income     Interest  
(Dollars in thousands)   Balance     Investment     Allocated     Investment     Recognized     Recognized  
                                     
With no related allowance recorded:                                                
Commercial   $ 2,154     $ 2,154     $ -     $ 1,808     $ 86     $ 86  
Commercial Real Estate:                                                
Land Development     12,719       7,124       -       8,336       203       203  
Building Lots     3,662       1,305       -       522       2       2  
Other     36,475       32,337       -       36,743       1,461       1,461  
Real Estate Construction     -       -       -       295       10       10  
Residential Mortgage     -       -       -       -       -       -  
Consumer and Home Equity     -       -       -       -       -       -  
Indirect Consumer     -       -       -       -       -       -  
                                                 
With an allowance recorded:                                                
Commercial     1,076       1,076       410       1,210       57       57  
Commercial Real Estate:                                                
Land Development     2,952       2,952       442       8,438       206       206  
Building Lots     477       477       265       1,894       6       6  
Other     17,518       17,150       2,696       24,481       974       974  
Real Estate Construction     -       -       -       216       8       8  
Residential Mortgage     1,802       1,681       481       1,648       19       19  
Consumer and Home Equity     193       193       109       261       -       -  
Indirect Consumer     123       123       39       134       -       -  
                                                 
Total   $ 79,151     $ 66,572     $ 4,442     $ 85,986     $ 3,032     $ 3,032  

 

Impaired loans as of December 31, 2010 are summarized below.

 

    As of and For the  
    Year Ended  
(Dollars in thousands)   December 31, 2010  
       
Year-end impaired loans   $ 91,424  
Amount of allowance for loan loss allocated     13,097  
Average impaired loans outstanding     80,764  
Interest income recognized     2,461  
Interest income received     2,461  
Schedule Of Recorded Investment In Restructured, Nonaccrual and Loans Past Due [Table Text Block]

The following tables present the recorded investment in restructured, nonaccrual and loans past due over 90 days still on accrual by class of loans as of December 31, 2012 and 2011.

 

                Loans Past Due        
December 31, 2012               Over 90 Days     Non-Accrual  
    Restructured on     Restructured on     Still     Excluding  
(Dollars in thousands)   Non-Accrual Status     Accrual Status     Accruing     Restructured  
                         
Commercial   $ 31     $ 221     $ -     $ 562  
Commercial Real Estate:                                
Land Development     675       3,053       -       695  
Building Lots     -       170       -       212  
Other     9,047       19,080               8,908  
Real Estate Construction     -       -       -       448  
Residential Mortgage     -       303       -       827  
Consumer and Home Equity     -       24       -       37  
Indirect Consumer     -       -       -       13  
                                 
Total   $ 9,753     $ 22,851     $ -     $ 11,702  

 

    Loans Past Due        
December 31, 2011               Over 90 Days     Non-Accrual  
    Restructured on     Restructured on     Still     Excluding  
(Dollars in thousands)   Non-Accrual Status     Accrual Status     Accruing     Restructured  
                         
Commercial   $ 31     $ 195     $ -     $ 584  
Commercial Real Estate:                                
Land Development     1,705       -       -       3,184  
Building Lots     -       -       -       1,782  
Other     15,961       15,522       -       14,879  
Real Estate Construction     -       -       -       -  
Residential Mortgage     335       305       -       969  
Consumer and Home Equity     -       25       -       234  
Indirect Consumer     -       -       -       86  
                                 
Total   $ 18,032     $ 16,047     $ -     $ 21,718  
Past Due Financing Receivables [Table Text Block]

The following tables present the aging of the unpaid principal in past due loans as of December 31, 2012 and 2011 by class of loans:

 

December 31, 2012   30-59     60-89     Greater than                    
    Days     Days     90 Days     Total     Loans Not        
(Dollars in thousands)   Past Due     Past Due     Past Due     Past Due     Past Due     Total  
                                     
Commercial   $ -     $ 95     $ 562     $ 657     $ 19,274     $ 19,931  
Commercial Real Estate:                                                
Land Development     361       -       1,228       1,589       26,721       28,310  
Building Lots     -       -       212       212       1,939       2,151  
Other     1,264       1,239       13,001       15,504       271,779       287,283  
Real Estate Construction     -       -       448       448       2,693       3,141  
Residential Mortgage     3,588       995       827       5,410       104,615       110,025  
Consumer and Home Equity     351       255       45       651       57,237       57,888  
Indirect Consumer     246       130       13       389       15,822       16,211  
                                                 
Total   $ 5,810     $ 2,714     $ 16,336     $ 24,860     $ 500,080     $ 524,940  

 

December 31, 2011   30-59     60-89     Greater than                    
    Days     Days     90 Days     Total     Loans Not        
(Dollars in thousands)   Past Due     Past Due     Past Due     Past Due     Past Due     Total  
                                     
Commercial   $ 424     $ 469     $ 1,426     $ 2,319     $ 27,816     $ 30,135  
Commercial Real Estate:                                                
Land Development     -       -       2,420       2,420       33,504       35,924  
Building Lots     -       -       1,782       1,782       2,098       3,880  
Other     5,333       6,467       17,815       29,615       389,366       418,981  
Real Estate Construction     -       -       -       -       4,925       4,925  
Residential Mortgage     331       812       3,677       4,820       147,046       151,866  
Consumer and Home Equity     310       261       638       1,209       68,762       69,971  
Indirect Consumer     327       95       86       508       21,384       21,892  
                                                 
Total (1)   $ 6,725     $ 8,104     $ 27,844     $ 42,673     $ 694,901     $ 737,574  

 

(1) Includes loans held for sale in probable branch divestiture and probable loan sale

Troubled Debt Restructurings on Financing Receivables [Table Text Block]

The following tables present loans by class modified as troubled debt restructurings that occurred during the years ending December 31, 2012 and 2011:

 

          Pre-Modification     Post-Modification  
December 31, 2012         Outstanding     Outstanding  
    Number     Recorded     Recorded  
(Dollars in thousands)   of Loans     Investment     Investment  
                   
Troubled Debt Restructurings:                        
Commercial     2     $ 58     $ 58  
Commercial Real Estate:                        
Land Development     3       3,727       3,586  
Building Lots     2       171       171  
Other     6       6,508       6,508  
Real Estate Construction     -       -       -  
Residential Mortgage     -       -       -  
Consumer and Home Equity     -       -       -  
Indirect Consumer     -       -       -  
                         
Total     13     $ 10,464     $ 10,323  

 

The troubled debt restructurings described above increased the allowance for loan losses by $197,000 and resulted in charge offs of $141,000 during the year ending December 31, 2012.

  

          Pre-Modification     Post-Modification  
December 31, 2011         Outstanding     Outstanding  
    Number     Recorded     Recorded  
(Dollars in thousands)   of Loans     Investment     Investment  
                   
Troubled Debt Restructurings:                        
Commercial     1     $ 31     $ 31  
Commercial Real Estate:                        
Land Development     2       2,865       1,706  
Building Lots     -       -       -  
Other     18       33,220       31,483  
Real Estate Construction     -       -       -  
Residential Mortgage     1       430       335  
Consumer and Home Equity     -       -       -  
Indirect Consumer     -       -       -  
                         
Total     22     $ 36,546     $ 33,555
Troubled Debt Restructurings On Financing Receivables Subsequently Defaulted [Table Text Block]

The following tables present loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the years ending December 31, 2012 and 2011:

 

December 31, 2012            
    Number     Recorded  
(Dollars in thousands)   of Loans     Investment  
             
Troubled Debt Restructurings:                
Commercial     -     $ -  
Commercial Real Estate:                
Land Development     2       2,862  
Building Lots     -       -  
Other     1       7,531  
Real Estate Construction     -       -  
Residential Mortgage     -       -  
Consumer and Home Equity     -       -  
Indirect Consumer     -       -  
                 
Total     3     $ 10,393  

 

The troubled debt restructurings that subsequently defaulted described above increased the allowance for loan losses by $1.6 million and resulted in charge offs of $2.2 million for the year ending December 31, 2012.

 

December 31, 2011            
    Number     Recorded  
(Dollars in thousands)   of Loans     Investment  
             
Troubled Debt Restructurings:                
Commercial     1     $ 8  
Commercial Real Estate:                
Land Development     -       -  
Building Lots     -       -  
Other     1       817  
Real Estate Construction     -       -  
Residential Mortgage     1       335  
Consumer and Home Equity     -       -  
Indirect Consumer     -       -  
                 
Total     3     $ 1,160  
Financing Receivable Credit Quality Indicators [Table Text Block]

As of December 31, 2012 and 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows:

 

December 31, 2012                                          
(Dollars in thousands)   Not Rated     Pass     Criticized     Substandard     Doubtful     Loss     Total  
                                           
Commercial   $ -     $ 16,736     $ 2,000     $ 1,195     $ -     $ -     $ 19,931  
Commercial Real Estate:                                                        
Land Development     -       17,744       3,059       7,507       -       -       28,310  
Building Lots     -       1,447       492       212       -       -       2,151  
Other     -       233,261       18,297       35,725       -       -       287,283  
Real Estate Construction     -       2,693       -       448       -       -       3,141  
Residential Mortgage     105,148       -       442       4,435       -       -       110,025  
Consumer and Home Equity     56,593       -       569       726       -       -       57,888  
Indirect Consumer     16,129       -       10       72       -       -       16,211  
                                                         
Total   $ 177,870     $ 271,881     $ 24,869     $ 50,320     $ -     $ -     $ 524,940  

 

December 31, 2011                                          
(Dollars in thousands)   Not Rated     Pass     Criticized     Substandard     Doubtful     Loss     Total  
                                           
Commercial   $ -     $ 24,082     $ 1,634     $ 4,389     $ 30     $ -     $ 30,135  
Commercial Real Estate:                                                        
Land Development     -       20,656       5,192       10,076       -       -       35,924  
Building Lots     -       1,549       549       1,782       -       -       3,880  
Other     -       338,483       22,746       57,752       -       -       418,981  
Real Estate Construction     -       4,925       -       -       -       -       4,925  
Residential Mortgage     146,003       -       573       5,290       -       -       151,866  
Consumer and Home Equity     68,101       -       729       1,141       -       -       69,971  
Indirect Consumer     21,627       -       4       261       -       -       21,892  
                                                         
Total (1)   $ 235,731     $ 389,695     $ 31,427     $ 80,691     $ 30     $ -     $ 737,574  

 

(1) Includes loans held for sale in probable branch divestiture and probable loan sale

Schedule Of Performing and Non Performing Loans By Class Of Loans [Table Text Block]

The following tables present the unpaid principal balance in residential mortgage, consumer and home equity and indirect consumer loans based on payment activity as of December 31, 2012 and 2011:

 

December 31, 2012   Residential     Consumer &     Indirect  
(Dollars in thousands)   Mortgage     Home Equity     Consumer  
                   
Performing   $ 109,198     $ 57,851     $ 16,198  
Restructured on non-accrual     -       -       -  
Non-accrual     827       37       13  
                         
Total   $ 110,025     $ 57,888     $ 16,211  

 

December 31, 2011   Residential     Consumer &     Indirect  
(Dollars in thousands)   Mortgage     Home Equity     Consumer  
                         
Performing   $ 150,562     $ 69,737     $ 21,806  
Restructured on non-accrual     335       -       -  
Non-accrual     969       234       86  
                         
Total   $ 151,866     $ 69,971     $ 21,892