XML 29 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan and Lease Losses
3 Months Ended
Mar. 31, 2012
Allowance for Loan and Lease Losses [Abstract]  
Allowance for Loan and Lease Losses
Note 5. 
Allowance for Loan and Lease Losses
 
The following tables present the detail of the allowance and the loan portfolio disaggregated by loan portfolio segment as of March 31, 2012, December 31, 2011, and March 31, 2011.
 
Allowance for Loan and Leases Losses and Loans Held for Investment
 
For the three months ended March 31, 2012
 
(In thousands)
 
Commercial
real estate
  
Construction
and land
development
  
Commercial
& industrial
  
Multi-
family
  
Residential
real estate
  
Other
  
Leases
  
Tax
certificates
  
Unallocated
  
Total
 
Allowance for Loan and Leases Losses
                              
Beginning balance
 $7,744  $2,523  $2,331  $531  $1,188  $20  $1,311  $425  $307  $16,380 
Charge-offs
  -   -   -   -   -   -   (133)  (20)  -   (153)
Recoveries
  3   104   2   -   1   -   8   25   -   143 
Provision
  149   (178)  21   84   5   -   109   (24)  (82)  84 
Ending balance
 $7,896  $2,449  $2,354  $615  $1,194  $20  $1,295  $406  $225  $16,454 
Ending balance: related to loans individually evaluated for impairment
 $-  $-  $47  $-  $20  $-  $53  $55  $-  $175 
Ending balance: related to loans collectively evaluated for impairment
 $7,896  $2,449  $2,307  $615  $1,174  $20  $1,242  $351  $225  $16,279 
LHFI
                                        
Ending balance
 $180,123  $49,399  $52,794  $13,735  $27,155  $945  $37,468  $39,056  $-  $400,675 
Ending balance: individually evaluated for impairment
 $12,846  $13,728  $6,173  $1,688  $1,334  $-  $76  $1,025  $-  $36,870 
Ending balance: collectively evaluated for impairment
 $167,277  $35,671  $46,621  $12,047  $25,821  $945  $37,392  $38,031  $-  $363,805 
 
Allowance for Loan and Leases Losses and Loans Held for Investment
 
For the year ended December 31, 2011
 
(In thousands)
 
Commercial
real estate
  
Construction
and land
development
  
Commercial
& industrial
  
Multi-
family
  
Residential
real estate
  
Other
  
Leases
  
Tax
certificates
  
Unallocated
  
Total
 
Allowance for Loan and Leases Losses
                              
Beginning balance
 $9,534  $3,976  $3,797  $652  $1,106  $12  $1,670  $380  $2  $21,129 
Charge-offs
  (1,685)  (5,755)  (2,901)  (328)  (635)  -   (868)  (1,039)  -   (13,211)
Recoveries
  357   196   22   -   153   -   6   -   -   734 
Provision
  (462)  4,106   1,413   207   564   8   503   1,084   305   7,728 
Ending balance
 $7,744  $2,523  $2,331  $531  $1,188  $20  $1,311  $425  $307  $16,380 
Ending balance: related to loans individually evaluated for impairment
 $-  $-  $-  $-  $24  $-  $114  $-  $-  $138 
Ending balance: related to loans collectively evaluated for impairment
 $7,744  $2,523  $2,331  $531  $1,164  $20  $1,197  $425  $307  $16,242 
LHFI
                                        
Ending balance
 $182,579  $54,120  $54,136  $11,622  $26,637  $949  $36,014  $48,809  $-  $414,866 
Ending balance: individually evaluated for impairment
 $17,311  $17,368  $7,267  $1,703  $1,139  $-  $266  $1,023  $-  $46,077 
Ending balance: collectively evaluated for impairment
 $165,268  $36,752  $46,869  $9,919  $25,498  $949  $35,748  $47,786  $-  $368,789 
 
Allowance for Loan and Leases Losses and Loans Held for Investment
 
For the three months ended March 31, 2011
 
(In thousands)
 
Commercial
real estate
  
Construction
and land development
  
Commercial
& industrial
  
Multi-
family
  
Residential
real estate
  
Other
  
Leases
  
Tax
certificates
  
Unallocated
  
Total
 
Allowance for Loan and Leases Losses
                              
Beginning balance
 $9,534  $3,976  $3,797  $652  $1,106  $12  $1,670  $380  $2  $21,129 
Charge-offs
  -   -   -   -   -   -   (176)  (1)  -   (177)
Recoveries
  9   -   1   -   1   -   -   1   -   12 
Provision
  (219)  1,509   (214)  (4)  (23)  4   198   110   723   2,084 
Ending balance
 $9,324  $5,485  $3,584  $648  $1,084  $16  $1,692  $490  $725  $23,048 
Ending balance: related to loans individually evaluated for impairment
 $1,303  $1,990  $495  $245  $72  $-  $183  $178  $-  $4,466 
Ending balance: related to loans collectively evaluated for impairment
 $8,021  $3,495  $3,089  $403  $1,012  $16  $1,509  $312  $725  $18,582 
LHFI
                                        
Ending balance
 $188,800  $73,776  $57,103  $10,168  $29,101  $909  $38,697  $65,804  $-  $464,358 
Ending balance: individually evaluated for impairment
 $9,863  $20,706  $5,437  $2,415  $2,402  $-  $390  $1,790  $-  $43,003 
Ending balance: collectively evaluated for impairment
 $178,937  $53,070  $51,666  $7,753  $26,699  $909  $38,307  $64,014  $-  $421,355 
 
The following tables detail the loans that were evaluated for impairment by loan segment at March 31, 2012 and December 31, 2011.
 
   
For the three months ended March 31, 2012
 
(In thousands)
 
Unpaid
principal
balance
  
Carrying
value
  
Related
allowance
  
Average
recorded
investment
  
Interest
income
recognized
 
With no related allowance recorded:
               
Construction and land development
 $19,190  $13,728  $-  $16,316  $63 
Commercial real estate
  14,654   12,846   -   14,097   19 
Commercial & industrial
  12,181   5,560   -   6,642   - 
Residential real estate
  3,997   688   -   422   - 
Multi-family
  1,888   1,688   -   1,696   - 
Tax certificates   -    -    -    773    - 
Total:
 $51,910  $34,510  $-  $39,946  $82 
With an allowance recorded:
                    
Commercial & industrial
 $1,111  $566  $47  $153  $- 
Residential real estate
  906   626   20   817   - 
Leases
  75   23   53   151   - 
Tax certificates
  4,661   970   55   256   - 
Total:
 $6,753  $2,185  $175  $1,377  $- 
 
   
For the year ended December 31, 2011
 
(In thousands)
 
Unpaid
principal
balance
  
Carrying
value
  
Related
allowance
  
Average
recorded
investment
  
Interest
income
recognized
 
With no related allowance recorded:
               
Construction and land development
 $24,183  $17,368  $-  $13,331  $84 
Commercial real estate
  19,513   17,311   -   7,732   33 
Commercial & industrial
  14,368   7,267   -   8,257   77 
Residential real estate
  3,645   337   -   950   - 
Multi-family
  1,888   1,703   -   1,760   - 
Tax certificates
  4,658   1,023   -   171   - 
Total:
 $68,255  $45,009  $-  $32,201  $194 
With an allowance recorded:
                    
Construction and land development
 $-  $-  $-  $4,514  $- 
Commercial real estate
  -   -   -   2,642   - 
Commercial & industrial
  -   -   -   1,394   - 
Residential real estate
  1,048   778   24   915   1 
Multi-family
  -   -   -   245   - 
Leases
  266   152   114   348   - 
Tax certificates
  -   -   -   1,423   - 
Total:
 $1,314  $930  $138  $11,481  $1