XML 32 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans
3 Months Ended
Mar. 31, 2012
Loans [Abstract]  
Loans

NOTE 6. LOANS

Loans are generally stated at the amount of unpaid principal, reduced by unearned discount and allowance for loan losses. Interest on loans is accrued daily on the outstanding balances. Loan origination fees and certain direct loan origination costs are deferred and amortized as adjustments of the related loan yield over its contractual life.

Generally, loans are placed on nonaccrual status when principal or interest is greater than 90 days past due based upon the loan's contractual terms. Interest is accrued daily on impaired loans unless the loan is placed on nonaccrual status. Impaired loans are placed on nonaccrual status when the payments of principal and interest are in default for a period of 90 days, unless the loan is both well-secured and in the process of collection. Interest on nonaccrual loans is recognized primarily using the cost-recovery method. Loans may be returned to accrual status when repayment is reasonably assured and there has been demonstrated performance under the terms of the loan or, if applicable, the terms of the restructured loans.

 

Commercial-related loans or portions thereof (which are risk-rated) are charged off to the allowance for loan losses when the loss has been confirmed. This determination is made on a case by case basis considering many factors, including the prioritization of our claim in bankruptcy, expectations of the workout/restructuring of the loan and valuation of the borrower's equity. We deem a loss confirmed when a loan or a portion of a loan is classified "loss" in accordance with bank regulatory classification guidelines, which state, "Assets classified loss are considered uncollectible and of such little value that their continuance as bankable assets is not warranted".

Consumer-related loans are generally charged off to the allowance for loan losses upon reaching specified stages of delinquency, in accordance with the Federal Financial Institutions Examination Council policy. For example, credit card loans are charged off by the end of the month in which the account becomes 180 days past due or within 60 days from receiving notification about a specified event (e.g., bankruptcy of the borrower), which ever is earlier. Residential mortgage loans are generally charged off to net realizable value no later than when the account becomes 180 days past due. Other consumer loans, if collateralized, are generally charged off to net realizable value at 120 days past due.

Loans are summarized as follows:

             
    March 31,   December 31,   March 31,
Dollars in thousands   2012   2011   2011
Commercial $ 99,386 $ 99,024 $ 92,227
Commercial real estate            
Owner-occupied   153,528   158,754   182,956
Non-owner occupied   275,727   270,226   240,604
Construction and development            
Land and land development   88,212   93,035   93,675
Construction   2,148   2,936   13,879
Residential real estate            
Non-jumbo   219,485   221,733   233,308
Jumbo   62,836   61,535   61,878
Home equity   50,884   50,898   50,499
Consumer   21,574   22,325   22,968
Other   2,540   2,762   4,326
Total loans, net of unearned fees   976,320   983,228   996,320
Less allowance for loan losses   18,523   17,712   16,933
Loans, net $ 957,797 $ 965,516 $ 979,387

 

The following table presents the contractual aging of the recorded investment in past due loans by class as of March 31, 2012 and 2011 and December 31, 2011.

 

                           
            At March 31, 2012        
                        Recorded  
                        Investment
        Past Due             > 90 days  
Dollars in thousands   30-59 days   60-89 days > 90 days   Total   Current and Accruing
Commercial $ 893 $ 37 $ 2,234   $ 3,164 $ 96,222 $ -
Commercial real estate                          
Ow ner-occupied   1,007   412   955     2,374   151,154   -
Non-owner occupied   1,411   -   1,928     3,339   272,388   -
Construction and dev elopment                          
Land and land dev elopment   375   1,960   13,906     16,241   71,971   -
Construction   -   -   887     887   1,261   -
Residential mortgage                          
Non-jumbo   2,679   2,409   2,863     7,951   211,534   -
Jumbo   1,337   -   12,621     13,958   48,878   -
Home equity   -   335   55     390   50,494   -
Consumer   156   103   26     285   21,289   -
Other   -   -   -     -   2,540   -
Total $ 7,858 $ 5,256 $ 35,475   $ 48,589 $ 927,731 $ -

 

                             
            At December 31, 2011          
                          Recorded  
                          Investment  
        Past Due               > 90 days
Dollars in thousands   30-59 days   60-89 days > 90 days   Total   Current   and Accruing  
Commercial $ 904 $ 324 $ 2,544   $ 3,772 $ 95,252 $ -  
Commercial real estate                            
Ow ner-occupied   4,241   197   664     5,102   153,652   -  
Non-owner occupied   1,566   1,752   1,705     5,023   265,203   -  
Construction and dev elopment                            
Land and land dev elopment   1,539   116   16,392     18,047   74,988   344  
Construction   106   -   979     1,085   1,851   -  
Residential mortgage                            
Non-jumbo   4,730   1,624   2,336     8,690   213,043   -  
Jumbo   699   -   13,965     14,664   46,871   -  
Home equity   -   223   91     314   50,584   -  
Consumer   381   144   85     610   21,715   -  
Other   -   -   -     -   2,762   -  
Total $ 14,166 $ 4,380 $ 38,761   $ 57,307 $ 925,921 $ 344  

 

 

                           
            At March 31, 2011        
                        Recorded  
                        Investment
        Past Due             > 90 days  
Dollars in thousands   30-59 days   60-89 days > 90 days   Total   Current and Accruing
Commercial $ 906 $ 4 $ 2,142   $ 3,052 $ 89,175 $ -
Commercial real estate                          
Ow ner-occupied   72   473   2,765     3,310   179,646   -
Non-ow ner occupied   1,916   53   1,421     3,390   237,214   -
Construction and dev elopment                          
Land and land dev elopment   1,773   124   8,358     10,255   83,420   -
Construction   -   51   150     201   13,678   -
Residential mortgage                          
Non-jumbo   5,229   1,184   3,889     10,302   223,006   -
Jumbo   -   -   927     927   60,951   -
Home equity   148   -   74     222   50,277   -
Consumer   406   77   143     626   22,342   -
Other   8   3   9     19   4,307   9
Total $ 10,458 $ 1,969 $ 19,878   $ 32,304 $ 964,016 $ 9

 

Nonaccrual loans: The following table presents the nonaccrual loans included in the net balance of loans at March 31, 2012, December 31, 2011 and March 31, 2011.

             
Dollars in thousands   3/31/2012   12/31/2011   3/31/2011
Commercial $ 2,477 $ 3,260 $ 2,186
Commercial real estate            
Owner-occupied   1,989   2,815   3,785
Non-owner occupied   2,293   4,348   1,499
Construction and development            
Land & land development   21,287   22,362   8,358
Construction   887   979   201
Residential mortgage            
Non-jumbo   4,583   3,683   4,908
Jumbo   12,621   13,966   927
Home equity   550   538   508
Consumer   81   145   197
Other   -   -   -
Total $ 46,768 $ 52,096 $ 22,569

 

Impaired loans: Impaired loans include the following:

§      Loans which we risk-rate (consisting of loan relationships having aggregate balances in excess of $2,000,000, or loans exceeding $500,000 and exhibiting credit weakness) through our normal loan review procedures and which, based on current information and events, it is probable that we will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement. Risk-rated loans with insignificant delays or insignificant short falls in the amount of payments expected to be collected are not considered to be impaired.
 

§      Loans that have been modified in a troubled debt restructuring.

Both commercial and consumer loans are deemed impaired upon being contractually modified in a troubled debt restructuring. Troubled debt restructurings typically result from our loss mitigation activities and occur when we grant a concession to a borrower who is experiencing financial difficulty in order to minimize our economic loss and to avoid foreclosure or repossession of collateral. Once restructured in a troubled debt restructuring, a loan is generally considered impaired until its maturity, regardless of whether the borrower performs under the modified terms. Although such a loan may be returned to accrual status if the criteria set forth in our accounting policy are met, the loan would continue to be evaluated for an asset-specific allowance for loan losses and we would continue to report the loan in the impaired loan table below.

The table below sets forth information about our impaired loans.

               
              Method used to
Loan Category   03/31/2012   12/31/2011   03/31/2011 measure impairment
Commerical $ 2,998 $ 2,969 $ 1,436 Fair value of collateral
Commerical real estate              
Owner-occupied   11,263   9,698   8,393 Fair value of collateral
    2,724   2,580   2,618 Discounted cash flow
Non-owner occupied   10,375   9,790   4,455 Fair value of collateral
    -   -   530 Discounted cash flow
Construction and development              
Land & land development   35,746   29,862   22,130 Fair value of collateral
    656   -   - Discounted cash flow
Construction   735   735   92 Fair value of collateral
Residential mortgage              
Non-jumbo   4,692   4,488   5,906 Fair value of collateral
    1,252   372   577 Discounted cash flow
Jumbo   19,899   18,147   15,401 Fair value of collateral
Home equity   353   407   210 Fair value of collateral
Consumer   329   8   - Fair value of collateral
Total $ 91,022 $ 79,056 $ 61,748  

 

The following tables present loans individually evaluated for impairment at March 31, 2012, December 31, 2011 and March 31, 2011.

 

                     
        March 31, 2012        
                Average   Interest Income
    Recorded   Unpaid Related   Impaired   Recognized
Dollars in thousands   Investment   Principal Balance Allowance   Balance   while impaired
 
Without a related allowance                    
Commercial $ 2,307 $ 2,306 $ - $ 1,697 $ 30
Commercial real estate                    
Owner-occupied   11,036   11,045   -   9,004   335
Non-owner occupied   6,307   6,308   -   6,046   305
Construction and development                    
Land & land development   18,732   18,732   -   10,920   334
Construction   -   -   -   -   -
Residential real estate                    
Non-jumbo   3,876   3,886   -   3,139   99
Jumbo   15,661   15,662   -   14,621   200
Home equity   191   191       191   11
Consumer   293   293   -   11   1
Total without a related allowance $ 58,403 $ 58,423 $ - $ 45,629 $ 1,315
 
With a related allowance                    
Commercial $ 692 $ 692 $ 203 $ 692 $ 4
Commercial real estate                    
Owner-occupied   2,941   2,942   140   2,942   141
Non-owner occupied   4,065   4,067   439   3,366   116
Construction and development                    
Land & land development   17,667   17,670   3,070   16,148   65
Construction   735   735   419   -   -
Residential real estate                    
Non-jumbo   2,056   2,058   574   892   34
Jumbo   4,227   4,237   753   2,243   1
Home equity   162   162   111   162   -
Consumer   36   36   1   -   -
Total with a related allowance $ 32,581 $ 32,599 $ 5,710 $ 26,445 $ 361
 
Total                    
Commercial $ 64,482 $ 64,497 $ 4,271 $ 50,815 $ 1,330
Residential real estate   26,173   26,196   1,438   21,248   345
Consumer   329   329   1   11   1
Total $ 90,984 $ 91,022 $ 5,710 $ 72,074 $ 1,676

 

 

                     
        December 31, 2011        
                Average   Interest Income
    Recorded   Unpaid Related   Impaired   Recognized
Dollars in thousands   Investment   Principal Balance Allowance   Balance   while impaired
 
Without a related allowance                    
Commercial $ 2,074 $ 2,076 $ - $ 874 $ 10
Commercial real estate                    
Owner-occupied   9,013   9,034   -   8,132   253
Non-owner occupied   5,599   5,600   -   2,891   116
Construction and development                    
Land & land development   12,128   12,128   -   9,509   346
Construction   -   -   -   -   -
Residential real estate                    
Non-jumbo   3,697   3,708   -   2,843   68
Jumbo   15,203   15,204   -   12,626   -
Home equity   194   194   -   99   6
Total without a related allowance $ 47,908 $ 47,944 $ - $ 36,974 $ 799
 
With a related allowance                    
Commercial $ 893 $ 893 $ 247 $ 661 $ 1
Commercial real estate                    
Owner-occupied   3,244   3,244   465   3,588   143
Non-owner occupied   4,190   4,190   456   3,357   87
Construction and development                    
Land & land development   17,719   17,734   2,901   8,726   40
Construction   735   735   29   2   -
Residential real estate                    
Non-jumbo   1,150   1,152   209   706   31
Jumbo   2,943   2,943   275   1,349   -
Home equity   213   213   162   125   2
Consumer   8   8   1   -   -
Total with a related allowance $ 31,095 $ 31,112 $ 4,745 $ 18,514 $ 304
 
Total                    
Commercial $ 55,595 $ 55,634 $ 4,098 $ 37,740 $ 996
Residential real estate   23,400   23,414   646   17,748   107
Consumer   8   8   1   -   -
Total $ 79,003 $ 79,056 $ 4,745 $ 55,488 $ 1,103

 

 

                     
        March 31, 2011        
                Average   Interest Income
    Recorded   Unpaid Related   Impaired   Recognized
Dollars in thousands   Investment   Principal Balance Allowance   Balance   while impaired
 
Without a related allowance                    
Commercial $ 1,422 $ 1,423 $ - $ 215 $ 1
Commercial real estate                    
Owner-occupied   7,049   7,068   -   1,761   12
Non-owner occupied   1,637   1,638   -   728   8
Construction and development                    
Land & land development   19,217   19,217   -   5,417   16
Construction   -   -   -   -   -
Residential real estate                    
Non-jumbo   4,055   4,077   -   2,439   19
Jumbo   13,128   13,129   -   4,376   75
Home equity   -   -   -   -   -
Total without a related allowance $ 46,508 $ 46,552 $ - $ 14,936 $ 131
 
With a related allowance                    
Commercial $ 14 $ 14 $ 14 $ - $ -
Commercial real estate                    
Owner-occupied   3,943   3,943   280   2,198   12
Non-owner occupied   3,341   3,347   470   721   7
Construction and development                    
Land & land development   2,912   2,912   1,160   2,352   3
Construction   92   92   5   1   -
Residential real estate                    
Non-jumbo   2,404   2,406   681   718   6
Jumbo   2,272   2,272   448   757   -
Home equity   210   210   210   178   -
Total with a related allowance $ 15,188 $ 15,196 $ 3,268 $ 6,925 $ 28
 
Total                    
Commercial $ 39,627 $ 39,654 $ 1,929 $ 13,393 $ 59
Residential real estate   22,069   22,094   1,339   8,468   100
Total $ 61,696 $ 61,748 $ 3,268 $ 21,861 $ 159

 

A modification of a loan is considered a troubled debt restructuring ("TDR") when a borrower is experiencing financial difficulty and the modification constitutes a concession that we would not otherwise consider. This may include a transfer of real estate or other assets from the borrower, a modification of loan terms, or a combination of both. A loan continues to qualify as a TDR until a consistent payment history or change in the borrower's financial condition has been evidenced, generally no less than twelve months. Included in impaired loans are TDRs of $47,837,000 and $47,770,000 at March 31, 2012 and December 31, 2011, respectively, with no commitments to lend additional funds under these restructurings at either balance sheet date.

The following table presents by class the TDRs that were restructured during the three months ended March 31, 2012. Generally, the modifications were extensions of term, modifying the payment terms from principal and interest to interest only for an extended period, or reduction in interest rate. All TDRs are evaluated individually for allowance for loan loss purposes.

 

             
    For the Three Months Ended
        March 31, 2012    
      Pre-modification Post-modification
    Number of   Recorded   Recorded
dollars in thousands Modifications   Investment   Investment
Commercial   2 $ 1,031 $ 1,039
Commercial real estate            
Owner-occupied   -   -   -
Non-owner occupied   1   336   350
Construction and development        
Land & land development -   -   -
Construction   -   -   -
Residential real estate            
Non-jumbo   1   60   62
Jumbo   -   -   -
Home equity   -   -   -
Consumer   1   38   38
Total   5 $ 1,465 $ 1,489

 

The following table presents defaults during the stated period of TDRs that were restructured during the past twelve months. For purposes of these tables, a default is considered as either the loan was past due 30 days or more at any time during the period, or the loan was fully or partially charged off during the period.

       
  For the Three Months Ended
  March 31, 2012
  Number   Recorded
  of   Investment
dollars in thousands Defaults at Default Date
Commercial - $ -
Commercial real estate      
Owner-occupied 1   521
Non-owner occupied -   -
Construction and development      
Land & land development 2   1,191
Construction -   -
Residential real estate      
Non-jumbo 1   258
Jumbo 3   4,727
Home equity -   -
Consumer -   -
Total 7 $ 6,697

 

We categorize 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. We analyze loans individually by classifying the loans as to credit risk. We internally grade all commercial loans at the time of loan origination. In addition, we perform an annual loan review on all non-homogenous commercial loan relationships with an aggregate exposure of $2 million, at which time these loans are re-graded. We use the following definitions for our risk grades:

Pass: Loans graded as Pass are loans to borrowers of acceptable credit quality and risk. They are higher quality loans that do not fit any of the other categories described below.

 

OLEM (Special Mention): Commercial loans categorized as OLEM are potentially weak. The credit risk may be relatively minor yet represent a risk given certain specific circumstances. If the potential weaknesses are not monitored or mitigated, the asset may weaken or inadequately protect our position in the future.

Substandard: Commercial loans categorized as Substandard are inadequately protected by the borrower's ability to repay, equity, and/or the collateral pledged to secure the loan. These loans have identified weaknesses that could hinder normal repayment or collection of the debt. These loans are characterized by the distinct possibility that we will sustain some loss if the identified weaknesses are not mitigated.

Doubtful: Commercial loans categorized as Doubtful have all the weaknesses inherent in those loans classified as Substandard, with the added elements that the full collection of the loan is improbable and the possibility of loss is high.

Loss: Loans classified as loss are considered to be non-collectible and of such little value that their continuance as a bankable asset is not warranted. This does not mean that the loan has absolutely no recovery value, but rather it is neither practical nor desirable to defer writing off the loan, even though partial recovery may be obtained in the future.

Loan Risk Profile by Internal Risk Rating

                                         
    Construction and Development                 Commercial Real Estate    
    Land and land                                
    development   Construction   Commercial   Owner Occupied   Non-Owner Occupied
Dollars in thousands   3/31/2012 12/31/2011   3/31/2012 12/31/2011   3/31/2012   12/31/2011   3/31/2012   12/31/2011   3/31/2012   12/31/2011
Pass $ 44,723 $ 47,521 $ 1,261 $ 1,886 $ 85,626 $ 84,225 $ 138,422 $ 143,845 $ 258,250 $ 253,319
OLEM (Special Mention)   8,305   18,615   -   -   6,398   6,889   4,157   5,474   12,231   10,421
Substandard   35,184   26,899   887   1,049   7,362   7,910   10,949   9,435   5,246   6,486
Doubtful   -   -   -   -   -   -   -   -   -   -
Loss   -   -   -   -   -   -   -   -   -   -
Total $ 88,212 $ 93,035 $ 2,148 $ 2,935 $ 99,386 $ 99,024 $ 153,528 $ 158,754 $ 275,727 $ 270,226

 

The following table presents the recorded investment in consumer, residential real estate, and home equity loans, which are generally evaluated based on the aging status of the loans, which was previously presented, and payment activity.

                         
        Performing           Nonperforming    
Dollars in thousands   3/31/2012   12/31/2011   3/31/2011   3/31/2012   12/31/2011   3/31/2011
Residential real estate                        
Non-jumbo $ 214,902 $ 218,050 $ 228,400 $ 4,583 $ 3,683 $ 4,908
Jumbo   50,215   47,570   60,951   12,621   13,965   927
Home Equity   50,334   50,360   49,991   550   538   508
Consumer   21,493   22,180   22,771   81   145   197
Other   2,540   2,762   4,326   -   -   -
Total $ 339,484 $ 340,922 $ 366,439 $ 17,835 $ 18,331 $ 6,540

 

Loan commitments: ASC Topic 815, Derivatives and Hedging, requires that commitments to make mortgage loans should be accounted for as derivatives if the loans are to be held for sale, because the commitment represents a written option and accordingly is recorded at the fair value of the option liability.