XML 34 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS AND ALLOWANCE FOR LOAN LOSSES
12 Months Ended
Dec. 31, 2011
LOANS AND ALLOWANCE FOR LOAN LOSSES [Abstract]  
LOANS AND ALLOWANCE FOR LOAN LOSSES
(4)           LOANS AND ALLOWANCE FOR LOAN LOSSES

The composition of the loan portfolio, net of deferred origination fees and cost, and unearned income is
summarized as follows:

December 31,
 
2011
   
2010
 
Commercial, financial and agricultural
 
$
142,209,279
   
$
114,697,440
 
Commercial mortgages
   
264,589,013
     
133,070,484
 
Residential mortgages
   
193,599,853
     
173,467,806
 
Indirect consumer loans
   
97,165,447
     
98,940,854
 
Consumer loans
   
99,351,585
     
93,507,785
 
         
   
$
796,915,177
   
$
613,684,369
 

Residential mortgages held for sale as of December 31, 2011 and 2010 totaling $395,427 and $486,997,
respectively, are not included in the above table.

Residential mortgages totaling $112,956,988 at December 31, 2011 and $97,036,042 at December 31, 2010 were
pledged under a blanket collateral agreement for the Corporation's line of credit with the FHLB.

The Corporation's market area encompasses the New York State counties of Albany, Broome, Chemung,
Saratoga, Schuyler, Steuben, Tioga, and Tompkins, as well as Bradford County in the northern tier of
Pennsylvania.  Substantially all of the Corporation's outstanding loans are with borrowers living or doing business
within 25 miles of the Corporation's branches in these counties. The Corporation's concentrations of credit risk by
loan type are reflected in the preceding table.  The concentrations of credit risk with standby letters of credit,
committed lines of credit and commitments to originate new loans generally follow the loan classifications in the
table above.

Risk Characteristics

Commercial, financial and agricultural loans primarily consist of loans to small to mid-sized businesses in our
market area in a diverse range of industries.  These loans are of higher risk and typically are made on the basis of
the borrower's ability to make repayment from the cash flow of the borrower's business.  Further, the collateral
securing the loans may depreciate over time, may be difficult to appraise and may fluctuate in value.  The credit
risk related to commercial loans is largely influenced by general economic conditions and the resulting impact on
a borrower's operations or on the value of underlying collateral, if any.

Commercial mortgage loans generally have larger balances and involve a greater degree of risk than residential
mortgage loans, inferring higher potential losses on an individual customer basis.  Loan repayment is often
dependent on the successful operation and management of the properties and/or the businesses occupying the
properties, as well as on the collateral securing the loan.  Economic events or conditions in the real estate market
could have an adverse impact on the cash flows generated by properties securing the Company's commercial real
estate loans and on the value of such properties.

Residential mortgage loans are generally made on the basis of the borrower's ability to make repayment from his
or her employment and other income, but are secured by real property whose value tends to be more easily
ascertainable.  Credit risk for these types of loans is generally influenced by general economic conditions, the
characteristics of individual borrowers and the nature of the loan collateral.
 
The consumer loan segment includes home equity lines of credit and home equity loans, which exhibit many of
the same risk characteristics as residential mortgages.  Indirect and other consumer loans may entail greater credit
risk than residential mortgage and home equity loans, particularly in the case of other consumer loans which are
unsecured or, in the case of indirect consumer loans, secured by depreciable assets, such as automobiles or boats.
In such cases, any repossessed collateral for a defaulted consumer loan may not provide an adequate source of
repayment of the outstanding loan balance.  In addition, consumer loan collections are dependent on the
borrower's continuing financial stability, thus are more likely to be affected by adverse personal circumstances
such as job loss, illness or personal bankruptcy.  Furthermore, the application of various federal and state laws,
including bankruptcy and insolvency laws, may limit the amount which can be recovered on such loans.


No allowance for loan losses was recorded as of December 30, 2011 for loans acquired as part of the FOFC 
merger.  These loans were recorded at fair value at the time of the acquisition.


The following table presents the activity in the allowance for loan losses by portfolio segment for the year ending
December 31, 2011:

Allowance for loan losses
 
Commercial, Financial and Agricultural
   
Commercial Mortgages
   
Residential Mortgages
   
Consumer Loans
   
Unallocated
   
Total
 
Beginning balance:
 
$
2,118,299
   
$
2,575,058
   
$
1,301,780
   
$
2,727,022
   
$
775,972
   
$
9,498,131
 
  Charge Offs:
   
(686,192
)
   
(19,206
)
   
(67,333
)
   
(725,826
)
   
-
     
(1,498,557
)
  Recoveries:
   
423,422
     
40,717
     
44,953
     
192,321
     
-
     
701,413
 
   Net (charge offs) recoveries
   
(262,770
)
   
21,511
     
(22,380
)
   
(533,505
)
   
-
     
(797,144
)
  Provision
   
1,287,844
     
(26,420
)
   
30,249
     
(788
)
   
(332,552
)
   
958,333
 
Ending balance
 
$
3,143,373
   
$
2,570,149
   
$
1,309,649
   
$
2,192,729
   
$
443,420
   
$
9,659,320
 


Transactions in the allowance for loan losses for the years ended December 31, 2010 and 2009 were as follows:

   
2010
   
2009
 
Balances at January 1
 
$
9,967,223
   
$
9,105,517
 
Provision charged to operations
   
1,125,000
     
2,450,000
 
Loans charged-off
   
(2,211,179
)
   
(1,840,899
)
Recoveries
   
617,087
     
252,605
 
Balances at December 31
 
$
9,498,131
   
$
9,967,223
 


The following tables present the balance in the allowance for loan losses and the recorded investment in loans by
portfolio segment based on impairment method as of December 31, 2011 and 2010.  The recorded investment
excludes loans acquired in the FOFC merger:

   
December 31, 2011
 
Allowance for loan losses
 
Commercial, Financial and Agricultural
   
Commercial Mortgages
   
Residential Mortgages
   
Consumer Loans
   
Unallocated
   
Total
   
Ending allowance balance
  attributable to loans:
                                     
Individually evaluated for
  impairment
 
$
1,528,651
   
$
413,555
   
$
-
   
$
-
   
$
-
   
$
1,942,206
   
Collectively evaluated for
  impairment
   
1,614,722
     
2,156,594
     
1,309,649
     
2,192,729
     
443,420
     
7,717,114
   
Total ending allowance balance
 
$
3,143,373
   
$
2,570,149
   
$
1,309,649
   
$
2,192,729
   
$
443,420
   
$
9,659,320
   

 
 
December 31, 2010
 
Allowance for loan losses
 
Commercial, Financial and Agricultural
   
Commercial Mortgages
   
Residential Mortgages
   
Consumer Loans
   
Unallocated
   
Total
   
Ending allowance balance
  attributable to loans:
                                     
Individually evaluated for
  impairment
 
$
23,524
   
$
216,234
   
$
-
   
$
-
   
$
-
   
$
239,758
   
Collectively evaluated for
  impairment
   
2,094,775
     
2,358,824
     
1,301,780
     
2,727,022
     
775,972
     
9,258,373
   
Total ending allowance balance
 
$
2,118,299
   
$
2,575,058
   
$
1,301,780
   
$
2,727,022
   
$
775,972
   
$
9,498,131
   



   
December 31, 2011
 
Loans:
 
Commercial, Financial and Agricultural
   
Commercial Mortgages
   
Residential Mortgages
   
Consumer Loans
   
Total
 
Loans individually evaluated
  for impairment
 
$
5,275,043
   
$
4,603,563
   
$
179,337
   
$
-
   
$
10,057,943
 
Loans collectively evaluated
  for impairment
   
111,532,413
     
169,658,759
     
175,405,950
     
190,904,630
     
647,501,752
 
    Total ending loans balance
 
$
116,807,456
   
$
174,262,322
   
$
175,585,287
   
$
190,904,630
   
$
657,559,695
 


   
December 31, 2010
 
Loans:
 
Commercial, Financial and Agricultural
   
Commercial Mortgages
   
Residential Mortgages
   
Consumer Loans
   
Total
 
Loans individually evaluated
  for impairment
 
$
3,215,761
   
$
4,450,882
   
$
408,392
   
$
-
   
$
8,075,035
 
Loans collectively evaluated
  for impairment
   
111,778,238
     
128,963,664
     
173,465,831
     
193,098,341
     
607,306,074
 
    Total ending loans balance
 
$
114,993,999
   
$
133,414,546
   
$
173,874,223
   
$
193,098,341
   
$
615,381,109
 


Purchased credit impaired loans had no allowance for loan losses allocation as of December 31, 2011.

The following tables present loans individually evaluated for impairment recognized by class of loans as of
December 31, 2011 and December 31, 2010, the average recorded investment and interest income recognized by
class of loans as of the periods ending December 31, 2011 and 2010:

 
December 31, 2011
   
Unpaid Principal Balance
   
Allowance
 for Loan Losses Allocated
   
Recorded Investment
   
Average Recorded Investment
     
Interest Income Recognized
With no related allowance recorded:
                             
Commercial, financial and agricultural:
                                     
  Commercial & industrial
 
$
2,914,401
   
$
-
   
$
2,914,776
   
$
3,029,611
   
$
28,796
Commercial mortgages:
                                     
  Construction
   
10,454
     
-
     
10,454
     
20,578
     
-
  Other
   
862,815
     
-
     
860,648
     
2,743,345
     
4,959
Residential mortgages
   
178,925
     
-
     
179,337
     
250,391
     
-
With an allowance recorded:
                                     
Commercial, financial and agricultural:
                                     
  Commercial & industrial
   
2,360,252
     
1,528,651
     
2,360,267
     
2,065,263
     
-
Commercial mortgages:
                                     
  Construction
   
8,295
     
8,295
     
8,295
     
14,893
     
-
  Other
   
3,727,097
     
405,260
     
3,724,166
     
1,521,828
     
-
  Total
 
$
10,062,239
   
$
1,942,206
   
$
10,057,943
   
$
9,645,909
   
$
33,755

 
   
December 31, 2010
 
   
Unpaid Principal Balance
   
Allowance
 for Loan Losses Allocated
   
Recorded Investment
   
Average Recorded Investment
   
Interest Income Recognized
 
With no related allowance recorded:
                             
Commercial, financial and agricultural:
                             
  Commercial & industrial
 
$
4,334,095
   
$
-
   
$
3,192,227
   
$
1,876,603
   
$
73,657
 
Commercial mortgages:
                                       
  Construction
   
32,266
     
-
     
32,266
     
8,067
     
-
 
  Other
   
4,148,423
     
-
     
3,549,686
     
3,374,678
     
63,061
 
Residential mortgages
   
407,105
     
-
     
408,392
     
309,537
     
21,324
 
With an allowance recorded:
                                       
Commercial, financial and agricultural:
                                       
  Commercial & industrial
   
23,524
     
23,524
     
23,534
     
1,393,995
     
386
 
  Agricultural
   
-
     
-
     
-
     
6,211
     
453
 
Commercial mortgages:
                                       
  Construction
   
50,939
     
43,514
     
50,939
     
215,901
     
-
 
  Other
   
838,277
     
172,720
     
817,991
     
1,378,687
     
969
 
Residential mortgages
   
-
     
-
     
-
     
215,299
     
6,470
 
  Total
 
$
9,834,629
   
$
239,758
   
$
8,075,035
   
$
8,778,978
   
$
166,320
 

The following table presents the recorded investment in non accrual and loans past due over 90 days still on
accrual by class of loans as of the periods ending December 31, 2011 and 2010.  This table includes loans
acquired in the FOFC merger, except those loans with evidence of credit deterioration at the time of the merger.

   
December 31, 2011
   
December 31, 2010
 
   
Non-Accrual
   
Loans Past Due Over 90 Days Still Accruing
   
Non-Accrual
   
Loans Past Due Over 90 Days Still Accruing
 
Commercial, financial and agricultural:
                       
  Commercial & industrial
 
$
5,611,805
   
$
-
   
$
2,938,174
   
$
-
 
  Commercial mortgages
   
-
     
-
     
-
     
-
 
  Construction
   
18,749
     
7,295,104
     
83,204
     
-
 
  Other
   
4,778,384
     
-
     
4,230,701
     
-
 
Residential mortgages
   
2,611,096
     
-
     
2,558,534
     
-
 
Consumer loans
                               
  Credit cards
   
-
     
9,053
     
-
     
11,174
 
  Home equity lines & loans
   
455,418
     
-
     
545,039
     
-
 
  Indirect consumer loans
   
22,287
     
-
     
180,632
     
-
 
  Other direct consumer loans
   
113,349
     
-
     
61,601
     
-
 
Total
 
$
13,611,088
   
$
7,304,157
   
$
10,597,886
   
$
11,174
 

 
The following tables present the aging of the recorded investment in loans past due (including non-accrual loans) by class of loans as of December 31,
2011 and December 31, 2010 and by loans originated by the Corporation (referred to as “Legacy” loans) and loans acquired in the FOFC merger (referred
to as “Acquired” loans) which are further discussed in Note 22 Business Combinations:

 
December 31, 2011
Legacy Loans:
 
30-59 Days Past Due
   
60-89 Days Past Due
   
Greater than 90 Days Past Due
   
Total Past Due
   
Loans Acquired with deteriorated credit quality
   
Loans Not Past Due
   
Total
 
Commercial, financial and agricultural:
                                         
  Commercial & industrial
 
$
4,571
   
$
10,940
   
$
2,920,906
   
$
2,936,417
 
$
-
   
$
113,612,941
   
$
116,549,358
 
  Agricultural
   
-
     
-
     
-
     
-
   
-
     
258,098
     
258,098
 
Commercial mortgages:
                                                     
  Construction
   
-
     
-
     
-
     
-
   
-
     
7,383,731
     
7,383,731
 
  Other
   
82,986
     
-
     
2,977,010
     
3,059,996
   
-
     
163,818,595
     
166,878,591
 
Residential mortgages
   
1,418,234
     
293,337
     
1,221,056
     
2,932,627
   
-
     
172,652,660
     
175,585,287
 
Consumer loans:
                                                     
  Credit cards
   
3,660
     
8,031
     
9,053
     
20,744
   
-
     
1,934,471
     
1,955,215
 
  Home equity lines & loans
   
368,556
     
27,717
     
212,573
     
608,846
   
-
     
76,280,502
     
76,889,348
 
  Indirect consumer loans
   
597,180
     
75,817
     
85,763
     
758,760
   
-
     
96,781,480
     
97,540,240
 
  Other direct consumer loans
   
21,876
     
10,243
     
9,644
     
41,763
   
-
     
14,478,064
     
14,519,827
 
  Total
 
$
2,497,063
   
$
426,085
   
$
7,436,005
   
$
10,359,153
 
$
-
   
$
647,200,542
   
$
657,559,695
 


 
December 31, 2011
Acquired Loans:
 
30-59 Days Past Due
   
60-89 Days Past Due
   
Greater than 90 Days Past Due
   
Total Past Due
   
Loans Acquired with deteriorated credit quality
   
Loans Not Past Due
   
Total
 
Commercial, financial and agricultural:
                                         
  Commercial & industrial
 
$
275,121
   
$
82,677
   
$
195,687
   
$
553,485
 
$
1,499,141
   
$
25,335,874
   
$
27,388,500
 
Commercial mortgages:
                                                     
  Construction
   
-
     
418,518
     
7,295,104
     
7,713,622
   
2,022,149
     
2,715,149
     
12,451,041
 
  Other
   
-
     
-
     
193,570
     
193,570
   
11,063,483
     
65,836,938
     
77,093,991
 
Residential mortgages
   
405,087
     
62,017
     
84,083
     
551,187
   
226,937
     
17,753,898
     
18,532,022
 
Consumer loans:
                                                     
  Home equity lines & loans
   
-
     
-
     
-
     
-
   
-
     
6,168,831
     
6,168,831
 
  Other direct consumer loans
   
171
     
-
     
-
     
171
   
-
     
147,439
     
147,610
 
  Total
 
$
680,379
   
$
563,212
   
$
7,768,444
   
$
9,012,035
 
$
14,811,710
   
$
117,958,250
   
$
141,781,995
 


 
 
December 31, 2010
Legacy Loans:
 
30-59 Days Past Due
   
60-89 Days Past Due
   
Greater
than 90
 Days Past
Due
   
Total Past Due
   
Loans Not Past Due
   
Total
 
Commercial, financial and agricultural
                                   
  Commercial & industrial
 
$
33,434
   
$
17,351
   
$
2,914,640
   
$
2,965,425
   
$
111,202,073
   
$
114,167,498
 
  Agricultural
   
-
     
-
     
-
     
-
     
826,501
     
826,501
 
Commercial mortgages
                                               
  Construction
   
-
     
-
     
63,102
     
63,102
     
9,029,450
     
9,092,552
 
  Other
   
116,432
     
-
     
2,913,525
     
3,029,957
     
121,292,041
     
124,321,998
 
Residential mortgages
   
1,851,412
     
277,276
     
1,404,067
     
3,532,755
     
170,341,467
     
173,874,222
 
Consumer loans
                                               
  Credit cards
   
4,889
     
16,635
     
11,174
     
32,698
     
1,989,199
     
2,021,897
 
  Home equity lines & loans
   
550,134
     
79,910
     
321,116
     
951,160
     
76,052,290
     
77,003,450
 
  Indirect consumer loans
   
465,818
     
154,969
     
146,221
     
767,008
     
98,571,142
     
99,338,150
 
  Other direct consumer loans
   
51,125
     
12,502
     
41,964
     
105,591
     
14,629,253
     
14,734,844
 
  Total
 
$
3,073,244
   
$
558,643
   
$
7,815,809
   
$
11,447,696
   
$
603,933,416
   
$
615,381,112
 

Troubled Debt Restructurings:

The Corporation has $218 thousand of allocated specific reserves to customers whose loan terms have been
modified in troubled debt restructurings which are included in non-accrual loans as of  December 31, 2011.  There 
were no specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of
December 31, 2010.  The Corporation has not committed to lend any additional amounts as of December 31, 2011
or December 31, 2010 to customers with outstanding loans that are classified as trouble debt restructurings.

During the twelve months ended December 31, 2011, no loans were modified as troubled debt restructurings
by the Corporation.  Additionally, there were no payment defaults on any loans previously modified as troubled debt
restructurings within twelve months following the modification.  A loan is considered to be in payment default
once it is 90 days contractually past due under the modified terms.

Credit Quality Indicators:

The Corporation categorizes loans into risk categories based on relevant information about the ability of
borrowers to service their debt such as: current financial information, historical payment experience, credit
documentation, public information, and current economic trends, among other factors.  The Corporation analyzes
loans individually by classifying the loans as to credit risk.  This analysis includes new consumer, mortgage and
home equity loans and lines with outstanding balances greater than $50 thousand, $250 thousand and $100
thousand, respectively, along with a sample of existing loans and non-homogeneous loans, such as commercial
and commercial real estate loans.  The loans meeting these criteria are reviewed at least annually.  The
Corporation uses the following definitions for risk rating:

Special Mention – Loans classified as special mention have a potential weakness that deserves management's
close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment
prospects for the loan or the institution's credit position as some future date.

Substandard – Loans classified as substandard are inadequately protected by the current net worth and paying
capability of the obligor or of the collateral pledged, if any.  Loans so classified have a well-defined weakness or
weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the
institution will sustain some loss if the deficiencies are not corrected.


Doubtful – Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with
the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently
existing facts, conditions, and values, highly questionable and improbable.

 
Loans not meeting the criteria above that are analyzed individually as part of the above described process are
considered to be not rated loans.  Loans shown as not rated are monitored for credit quality primarily based on
payment status which is disclosed elsewhere.  Based on the analysis's performed as of December 31, 2011 and
December 31, 2010, the risk category of the recorded investment of loans by class of loans is as follows:
 
   
December 31, 2011
 
Legacy Loans:
 
Not Rated
   
Pass
   
Special Mention
   
Substandard
   
Doubtful
 
Commercial, financial and agricultural:
                             
  Commercial & industrial
 
$
-
   
$
93,923,356
   
$
14,957,683
   
$
4,139,413
   
$
3,528,906
 
  Agricultural
   
-
     
258,098
     
-
     
-
     
-
 
Commercial mortgages:
                                       
  Construction
   
-
     
6,391,614
     
208,360
     
783,757
     
-
 
  Other
   
-
     
152,435,884
     
6,503,087
     
7,423,514
     
516,106
 
Residential mortgages
   
173,120,292
     
-
     
-
     
2,464,995
     
-
 
Consumer loans:
                                       
  Credit cards
   
1,955,215
     
-
     
-
     
-
     
-
 
  Home equity lines & loans
   
76,432,196
     
-
     
-
     
457,152
     
-
 
  Indirect consumer loans
   
97,426,891
     
-
     
-
     
113,349
     
-
 
  Other direct consumer loans
   
14,497,795
     
-
     
-
     
22,032
     
-
 
  Total
 
$
363,432,389
   
$
253,008,952
   
$
21,669,130
   
$
15,404,212
   
$
4,045,012
 


 
December 31, 2011
Acquired Loans:
 
Not Rated
   
Pass
   
Loans Acquired with deteriorated credit quality
   
Special Mention
   
Substandard
   
Doubtful
 
Commercial, financial and agricultural:
                                   
  Commercial & industrial
 
$
-
   
$
25,164,742
   
$
1,499,141
   
$
602,006
   
$
24,635
   
$
97,976
 
Commercial mortgages
                                               
  Construction
   
-
     
1,790,731
     
2,022,149
     
7,447,661
     
1,190,500
     
-
 
  Other
   
-
     
62,684,708
     
11,063,483
     
475,036
     
2,677,194
     
193,570
 
Residential mortgages
   
18,158,984
     
-
     
226,937
     
-
     
146,101
     
-
 
Consumer loans
                                               
  Home equity lines & loans
   
6,168,831
     
-
     
-
     
-
     
-
     
-
 
  Other direct consumer loans
   
147,610
     
-
     
-
     
-
     
-
     
-
 
  Total
 
$
24,475,425
   
$
89,640,181
   
$
14,811,710
   
$
8,524,703
   
$
4,038,430
   
$
291,546
 


   
December  31, 2010
 
Legacy Loans:
 
Not Rated
   
Pass
   
Special Mention
   
Substandard
   
Doubtful
 
Commercial, financial and agricultural:
                             
  Commercial & industrial
 
$
-
   
$
90,887,538
   
$
16,946,891
   
$
4,770,276
   
$
1,562,794
 
  Agricultural
   
-
     
824,882
     
1,619
     
-
     
-
 
Commercial mortgages:
                                       
  Construction
   
-
     
7,497,488
     
672,136
     
922,928
     
-
 
  Other
   
-
     
108,732,393
     
7,245,641
     
8,343,964
     
-
 
Residential mortgages
   
171,024,544
     
-
     
-
     
2,849,678
     
-
 
Consumer loans:
                                       
  Credit cards
   
2,021,897
     
-
     
-
     
-
     
-
 
  Home equity lines & loans
   
76,458,413
     
-
     
-
     
545,037
     
-
 
  Indirect consumer loans
   
99,155,306
     
-
     
-
     
182,844
     
-
 
  Other direct consumer loans
   
14,656,960
     
-
     
-
     
77,883
     
-
 
  Total
 
$
363,317,120
   
$
207,942,301
   
$
24,866,287
   
$
17,692,610
   
$
1,562,794
 
 
The Corporation considers the performance of the loan portfolio and its impact on the allowance for loan losses.
For residential and consumer loan classes, the Corporation also evaluates credit quality based on the aging status
of the loan, which was previously presented, and by payment activity.  The following table presents the recorded
investment in residential and consumer loans based on payment activity as of December 31, 2011 and December
31, 2010:

   
December 31, 2011
        
Consumer Loans
 
Legacy Loans:
 
Residential
 Mortgages
   
Credit Card
   
Home Equity
Lines & Loans
   
Indirect
Consumer
Loans
   
Other Direct Consumer Loans
 
Performing
 
$
 
173,120,292
   
$
1,946,162
   
$
76,432,196
   
$
97,426,891
   
$
14,497,878
 
Non-Performing
     
2,464,995
     
9,053
     
457,152
     
113,349
     
21,949
 
   
$
 
175,585,287
   
$
1,955,215
   
$
76,889,348
   
$
97,540,240
   
$
14,519,827
 

Acquired Loans:
                             
Performing
 
$
18,385,921
   
$
-
   
$
6,168,831
   
$
-
   
$
147,610
 
Non-Performing
   
146,101
     
-
     
-
     
-
     
-
 
Total
 
$
18,532,022
   
$
-
   
$
6,168,831
   
$
-
   
$
147,610
 

   
December 31, 2010
 
         
Consumer Loans
 
Legacy Loans:
 
Residential
Mortgages
   
Credit Card
   
Home Equity
Lines & Loans
   
Indirect Consumer
 Loans
   
Other Direct Consumer Loans
 
Performing
 
$
171,070,880
   
$
2,010,723
   
$
76,458,413
   
$
99,157,518
   
$
14,673,243
 
Non-Performing
   
2,803,342
     
11,174
     
545,037
     
180,632
     
61,601
 
Total
 
$
173,874,222
   
$
2,021,897
   
$
77,003,450
   
$
99,338,150
   
$
14,734,844
 


Acquired loans include loans acquired with deteriorated credit quality.  The Corporation adjusted its estimates of
future expected losses, cash flows, and renewal assumptions during the current year.  The table below summarizes
the changes in total contractually required principal and interest cash payments, management's estimates of
expected total cash payments and carrying value of the loans from April 8, 2011, the date of the acquisition, to
December 31, 2011 (in thousands of dollars):

   
Balance at Acquisition April 8, 2011
   
Income Accretion
   
All Other Adjustments
   
Balance at December 31, 2011
 
Contractually required principal and interest
 
$
25,718
   
$
-
   
$
(4,457
)
 
$
21,261
 
Contractual cash flows not expected to be collected
  (nonaccretable discount)
   
(5,849
)
   
-
     
1,187
     
(4,662
)
Cash flows expected to be collected
   
19,869
     
-
     
(3,270
)
   
16,599
 
Interest component of expected cash flows (accretable yield)
   
(1,861
)
   
1,281
     
(1,264
)
   
(1,844
)
Fair value of loans acquired with deteriorating credit quality
 
$
18,008
   
$
1,281
   
$
(4,534
)
 
$
14,755