XML 66 R35.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2012
Allowance for Loan Losses  
Schedule of changes in the allowance for loan losses by segment of loans based on method of impairment

Changes in the allowance for loan losses by segment of loans based on method of impairment as of and for the year ending December 31, 2012 were as follows:

 

 

 

Commercial

 

Real Estate
Commercial(1)

 

Real Estate
Construction

 

Real Estate
Residential

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

5,070

 

$

30,770

 

$

7,937

 

$

6,335

 

$

884

 

$

1,001

 

$

51,997

 

Charge-offs

 

344

 

13,508

 

4,969

 

8,406

 

638

 

 

27,865

 

Recoveries

 

115

 

3,576

 

3,420

 

583

 

487

 

 

8,181

 

Provision

 

(324

)

(738

)

(2,551

)

6,023

 

445

 

3,429

 

6,284

 

Ending balance

 

$

4,517

 

$

20,100

 

$

3,837

 

$

4,535

 

$

1,178

 

$

4,430

 

$

38,597

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

458

 

$

2,248

 

$

1,113

 

$

2,440

 

$

 

$

 

$

6,259

 

Ending balance: Collectively evaluated for impairment

 

$

4,059

 

$

17,852

 

$

2,724

 

$

2,095

 

$

1,178

 

$

4,430

 

$

32,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

93,001

 

$

579,687

 

$

42,167

 

$

414,543

 

$

3,101

 

$

17,551

 

$

1,150,050

 

Ending balance: Individually evaluated for impairment

 

$

762

 

$

47,581

 

$

11,579

 

$

29,040

 

$

23

 

$

 

$

88,985

 

Ending balance: Collectively evaluated for impairment

 

$

92,239

 

$

532,106

 

$

30,588

 

$

385,503

 

$

3,078

 

$

17,551

 

$

1,061,065

 

 

(1) As of December 31, 2012, this segment consisted of performing loans that included a higher risk pool of loans rated as substandard that totaled $22.7 million.  The amount of general allocation that was estimated for that portion of these performing substandard rated loans was $1.8 million at December 31, 2012.

 

Changes in the allowance for loan losses by segment of loans based on method of impairment as of and for the year ending December 31, 2011 were as follows:

 

 

 

Commercial

 

Real Estate
Commercial(1)

 

Real Estate
Construction

 

Real Estate
Residential

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

6,764

 

$

42,242

 

$

18,344

 

$

6,999

 

$

880

 

$

1,079

 

$

76,308

 

Charge-offs

 

366

 

19,576

 

10,430

 

10,229

 

568

 

 

41,169

 

Recoveries

 

173

 

3,947

 

1,262

 

1,807

 

782

 

 

7,971

 

Provision

 

(1,501

)

4,157

 

(1,239

)

7,758

 

(210

)

(78

)

8,887

 

Ending balance

 

$

5,070

 

$

30,770

 

$

7,937

 

$

6,335

 

$

884

 

$

1,001

 

$

51,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance: Individually evaluated for impairment

 

$

392

 

$

7,623

 

$

2,284

 

$

2,755

 

$

 

$

 

$

13,054

 

Ending balance: Collectively evaluated for impairment

 

$

4,678

 

$

23,147

 

$

5,653

 

$

3,580

 

$

884

 

$

1,001

 

$

38,943

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

100,186

 

$

704,492

 

$

71,436

 

$

477,200

 

$

3,789

 

$

11,882

 

$

1,368,985

 

Ending balance: Individually evaluated for impairment

 

$

1,165

 

$

65,291

 

$

33,807

 

$

38,362

 

$

 

$

 

$

138,625

 

Ending balance: Collectively evaluated for impairment

 

$

99,021

 

$

639,201

 

$

37,629

 

$

438,838

 

$

3,789

 

$

11,882

 

$

1,230,360

 

 

(1) As of December 31, 2011, this segment consisted of performing loans that included a higher risk pool of loans rated as substandard that totaled $68.1 million.  The amount of general allocation that was estimated for that portion of these performing substandard rated loans was $7.6 million at December 31, 2011.