Loans and allowance for loan losses (Tables)
9 Months Ended
Sep. 30, 2012
Loans and allowance for loan losses [Abstract]  
Composition of loan portfolio (excluding mortgage loans held for sale)
The following table presents the composition of our loan portfolio (excluding mortgage loans held for sale) at the dates indicated (dollars in thousands).

   
September 30, 2012
  
December 31, 2011
 
   
Amount
  
%
  
Amount
  
%
 
Construction and land development
            
Residential
 $4,938   1% $7,906   2%
Commercial
  48,416   13%  72,621   17%
Total
  53,354   14%  80,527   19%
Commercial real estate
                
Farmland
  2,591   1%  2,465   1%
Commercial real estate
                
Owner occupied
  97,187   25%  105,592   24%
Non-owner occupied
  55,295   15%  54,059   13%
Multifamily
  7,569   2%  6,680   2%
Total
  162,642   43%  168,796   39%
Consumer real estate
                
Home equity lines
  26,712   7%  30,687   7%
Secured by 1-4 family residential
                
Secured by first deed of trust
  82,487   22%  93,219   22%
Secured by second deed of trust
  9,892   3%  12,042   3%
Total
  119,091   32%  135,948   32%
Commercial and industrial loans
                
(except those secured by real estate)
  35,966   10%  37,734   9%
                  
Consumer and other
  3,298   1%  4,865   1%
                  
Total loans
  374,351   100%  427,870   100%
Deferred fees and costs
  776       768     
Allowance for loan losses
  (12,056)      (16,071)    
                  
   $363,071      $412,567     
Information on risk rating of loans
The following tables provide information on the risk rating of loans at the dates indicated:


   
September 30, 2012
 
 
Risk Rated
  
Risk Rated
  
Risk Rated
  
Risk Rated
  
Total
 
    1-4   5   6   7  
Loans
 
                   
Construction and land development
                   
Residential
 $4,074,705  $671,709  $191,544  $-  $4,937,958 
Commercial
  26,816,617   5,516,377   15,731,836   350,984   48,415,814 
Total
  30,891,322   6,188,086   15,923,380   350,984   53,353,772 
                      
Commercial real estate
                    
Farmland
  1,541,788       1,049,489   -   2,591,277 
Commercial real estate
                    
Owner occupied
  69,783,788   8,412,897   18,770,066   220,195   97,186,946 
Non-owner occupird
  25,558,925   12,118,805   17,616,609   -   55,294,339 
Multifamily
  4,652,304   1,751,451   1,165,284   -   7,569,039 
Total
  101,536,805   22,283,153   38,601,448   220,195   162,641,601 
                      
Consumer real estate
                    
Home equity lines
  21,960,295   1,889,385   2,805,308   57,000   26,711,988 
Secured by 1-4 family residential
                    
Secured by first deed of trust
  54,705,786   10,670,351   17,110,672   -   82,486,809 
Secured by second deed of trust
  7,866,200   455,326   1,570,968   -   9,892,494 
Total
  84,532,281   13,015,062   21,486,948   57,000   119,091,291 
                      
Commercial and industrial loans
                    
(except those secured by real estate)
  28,469,590   1,626,538   5,217,585   652,480   35,966,193 
                      
Consumer and other
  2,936,909   206,052   154,950   -   3,297,911 
                      
Total loans
 $248,366,907  $43,318,891  $81,384,311  $1,280,659  $374,350,768 
                      
                      
 
   
December 31, 2011
 
                      
 
Risk Rated
  
Risk Rated
  
Risk Rated
  
Risk Rated
  
Total
 
    1-4   5   6   7  
Loans
 
Construction and land development:
                    
Residential
                    
Commercial
  4,943,061       2,963,404   -  $7,906,465 
Total construction and land development
  44,315,474   -   28,305,063   -   72,620,537 
    49,258,535   -   31,268,467   -   80,527,002 
Commercial real estate:
                    
Farmland
                    
Commercial real estate - owner occupied
  2,464,981   -   -   -   2,464,981 
Commercial real estate - non-owner occupied
  46,958,816   16,352,920   42,280,412   -   105,592,148 
Multifamily
  37,581,904   3,036,887   13,440,358   -   54,059,149 
Total commercial real estate
  5,511,882   -   1,167,446   -   6,679,328 
    92,517,583   19,389,807   56,888,216   -   168,795,606 
Consumer real estate:
                    
Home equity lines
                    
Secured by 1-4 family residential, secured by first deeds of trust
  26,403,850   1,373,002   2,910,374   -   30,687,226 
Secured by 1-4 family residential, secured by second deeds of trust
  80,670,887   6,052,128   6,495,783   -   93,218,798 
Total consumer real estate
  9,960,928   706,484   1,374,651   -   12,042,063 
    117,035,665   8,131,614   10,780,808   -   135,948,087 
Commercial and industrial loans
(except those secured by real estate)
             
    31,322,834   4,289,037   2,122,645   -   37,734,516 
Consumer and other
                    
    3,508,768   384,387   972,350   -   4,865,505 
Total Loans
                    
    293,643,385   32,194,845   102,032,486   -   427,870,716 
                      
                      
Aging of recorded investment in past due loans and leases
The following table presents the aging of the recorded investment in past due loans and leases as of the dates indicated:



   
September 30, 2012
 
                     
Recorded
 
         
Greater
           
Investment >
 
   
30-59 Days
  
60-89 Days
  
Than
  
Total Past
     
Total
  
90 Days and
 
   
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Loans
  
Accruing
 
                       
                       
Construction and land development
                     
Residential
 $-  $-  $-  $-  $4,937,958  $4,937,958  $- 
Commercial
  11,291   449,955   -   461,246   47,954,568   48,415,814   - 
Total
  11,291   449,955   -   461,246   52,892,526   53,353,772   - 
                              
Commercial real estate
                            
Farmland
  -   -   -   -   2,591,277   2,591,277   - 
Commercial real estate
  -   379,961   -   379,961   96,806,985   97,186,946   - 
Owner occupied
  -   718,354   -   718,354   54,575,985   55,294,339   - 
Non-owner occupied
                            
Multifamily
  -   -   -   -   7,569,039   7,569,039   - 
Total
  -   1,098,315   -   1,098,315   161,543,286   162,641,601   - 
                              
Consumer real estate
                            
Home equity lines
  188,130   782,639   97,158   1,067,927   25,644,061   26,711,988   97,158 
Secured by 1-4 family residential
                            
Secured by first deed of trust
  2,204,913   707,010   369,792   3,281,715   79,205,094   82,486,809   369,792 
Secured by second deed of trust
  -   106,287   -   106,287   9,786,207   9,892,494   - 
Total
  2,393,043   1,595,936   466,950   4,455,929   114,635,362   119,091,291   466,950 
                              
Commercial and industrial loans
                            
(except those secured by real estate)
  68,652   357,954   15,418   442,024   35,524,169   35,966,193   15,418 
                              
Consumer and other
  16,998   3,000   -   19,998   3,277,913   3,297,911   - 
                              
Total loans
 $2,489,984  $3,505,160  $482,368  $6,477,512  $367,873,256  $374,350,768  $482,368 



   
December 31, 2011
 
                     
Recorded
 
         
Greater
           
Investment >
 
   
30-59 Days
  
60-89 Days
  
Than
  
Total Past
     
Total
  
90 Days and
 
   
Past Due
  
Past Due
  
90 Days
  
Due
  
Current
  
Loans
  
Accruing
 
                       
                       
Construction and land development
                     
Residential
 $575,200  $251,799  $-  $826,999  $7,079,466  $7,906,465  $- 
Commercial
  1,367,360   408,000   36,770   1,812,130   70,808,407   72,620,537   36,770 
Total
  1,942,560   659,799   36,770   2,639,129   77,887,873   80,527,002   36,770 
                              
Commercial real estate
                            
Farmland
  -   -   -   -   2,464,981   2,464,981   - 
Commercial real estate
                            
Owner occupied
  598,006   36,972   -   634,978   104,957,170   105,592,148   - 
Non-owner occupied
  55,709   673,561   -   729,270   53,329,879   54,059,149   - 
Multifamily
  111,571   255,196   -   366,767   6,312,561   6,679,328   - 
Total
  765,286   965,729   -   1,731,015   167,064,591   168,795,606   - 
                              
Consumer real estate:
                            
Home equity lines
  323,349   99,494   299,783   722,626   29,964,600   30,687,226   299,783 
Secured by 1-4 family residential
                            
Secured by first deed of trust
  985,116   1,572,973   624,740   3,182,829   90,035,969   93,218,798   624,740 
Secured by second deed of trust
  12,673   132,928   156,026   301,627   11,740,436   12,042,063   156,026 
Total
  1,321,138   1,805,395   1,080,549   4,207,082   131,741,005   135,948,087   1,080,549 
                              
Commercial and industrial loans
                            
(except those secured by real estate)
  46,392   3,313   54,918   104,623   37,629,893   37,734,516   54,918 
                              
Consumer and other
  59,697   3,176   -   62,873   4,802,632   4,865,505   - 
                              
Total loans
 $4,135,073  $3,437,412  $1,172,237  $8,744,722  $419,125,994  $427,870,716  $1,172,237 

Summary of impaired loans
Loans are considered impaired when, based on current information and events it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Loans evaluated individually for impairment include non-performing loans, such as loans on non-accrual, loans past due by 90 days or more, restructured loans and other loans selected by management. The evaluations are based upon discounted expected cash flows or collateral valuations. If the evaluation shows that a loan is individually impaired then a specific reserve is established for the amount of impairment. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loan basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan's existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible. September 30, 2012 and December 31, 2011 impaired loans are set forth in the following table.

   
September 30, 2012
 
         
    
Unpaid
    
 
Recorded
  
Principal
  
Related
 
   
Investment
  
Balance
  
Allowance
 
         
With no related allowance recorded
         
Construction and land development
         
Residential
 $191,544  $471,544  $- 
Commercial
  9,219,142   15,132,049   - 
Total
  9,410,686   15,603,593   - 
Commercial real estate
            
Farmland
  1,049,489   1,049,489   - 
Commercial real estate - owner occupied
  8,484,371   8,514,955   - 
Commercial real estate - non-owner occupied
  12,915,719   13,061,948   - 
Multifamily
  1,574,878   1,574,878   - 
Total
  24,024,457   24,201,270   - 
Consumer real estate
            
Home equity lines
  1,175,230   1,307,554   - 
Secured by 1-4 family residential, secured by first deeds of trust
  9,328,458   10,460,195   - 
Secured by 1-4 family residential, secured by second deeds of trust
  640,995   864,571   - 
Total
  11,144,683   12,632,320   - 
Commercial and industrial loans (except those secured by real estate)
  748,040   1,535,397   - 
Consumer and other
  52,019   52,019   - 
   $45,379,885  $54,024,599  $- 
              
With an allowance recorded
            
Construction and land development
            
Residential
 $-  $-  $- 
Commercial
  5,748,863   7,531,385   344,651 
Total
  5,748,863   7,531,385   344,651 
Commercial real estate
            
Farmland
            
Commercial real estate - owner occupied
  7,101,305   7,616,761   917,527 
Commercial real estate - non-owner occupied
  4,221,512   4,221,512   513,685 
Multifamily
  -   -   - 
Total
  11,322,817   11,838,273   1,431,212 
Consumer real estate
            
Home equity lines
  399,312   447,596   79,550 
Secured by 1-4 family residential, secured by first deeds of trust
  1,508,740   1,508,740   59,277 
Secured by 1-4 family residential, secured by second deeds of trust
  117,002   117,002   105,997 
Total
  2,025,054   2,073,338   244,824 
Commercial and industrial loans (except those secured by real estate)
  417,541   927,130   124,646 
Consumer and other
  -   -   - 
   $19,514,275  $22,370,126  $2,145,333 
              
Total
            
Construction and land development
            
Residential
 $191,544  $471,544  $- 
Commercial
  14,968,005   22,663,434   344,651 
Total
  15,159,549   23,134,978   344,651 
Commercial real estate
            
Farmland
  1,049,489   1,049,489   - 
Commercial real estate - owner occupied
  15,585,676   16,131,716   917,527 
Commercial real estate - non-owner occupied
  17,137,231   17,283,460   513,685 
Multifamily
  1,574,878   1,574,878   - 
Total
  35,347,274   36,039,543   1,431,212 
Consumer real estate
            
Home equity lines
  1,574,542   1,755,150   79,550 
Secured by 1-4 family residential, secured by first deeds of trust
  10,837,198   11,968,935   59,277 
Secured by 1-4 family residential, secured by second deeds of trust
  757,997   981,573   105,997 
Total
  13,169,737   14,705,658   244,824 
Commercial and industrial loans (except those secured by real estate)
  1,165,581   2,462,527   124,646 
Consumer and other
  52,019   52,019   - 
   $64,894,160  $76,394,725  $2,145,333 
 
 
   
December 31, 2011
 
    
Unpaid
    
 
Recorded
  
Principal
  
Related
 
   
Investment
  
Balance
  
Allowance
 
         
With no related allowance recorded
         
Construction and land development
         
Residential
 $624,651  $712,243  $- 
Commercial
  9,722,132   11,094,408   - 
Total
  10,346,783   11,806,651   - 
Commercial real estate
            
Farmland
  -   -   - 
Commercial real estate - owner occupied
  6,414,362   6,414,362   - 
Commercial real estate - non-owner occupied
  7,146,531   7,146,531   - 
Multifamily
  2,019,675   2,019,675   - 
Total
  15,580,568   15,580,568   - 
Consumer real estate
            
Home equity lines
  702,338   702,338   - 
Secured by 1-4 family residential, secured by first deeds of trust
  6,319,837   6,792,837   - 
Secured by 1-4 family residential, secured by second deeds of trust
  336,257   336,257   - 
Total
  7,358,432   7,831,432   - 
Commercial and industrial loans (except those secured by real estate)
  1,194,913   1,494,913   - 
Consumer and other
  143,241   143,241   - 
   $34,623,937  $36,856,805  $- 
              
With an allowance recorded
            
Construction and land development
            
Residential
 $587,235  $587,235  $320,250 
Commercial
  14,885,541   15,785,541   3,913,820 
Total
  15,472,776   16,372,776   4,234,070 
Commercial real estate
            
Farmland
  -   -   - 
Commercial real estate - owner occupied
  9,508,393   9,652,393   2,031,740 
Commercial real estate - non-owner occupied
  1,719,690   1,719,690   450,000 
Multifamily
  -   -   - 
Total
  11,228,083   11,372,083   2,481,740 
Consumer real estate
            
Home equity lines
  756,892   756,892   233,606 
Secured by 1-4 family residential, secured by first deeds of trust
  4,224,325   4,749,325   1,007,155 
Secured by 1-4 family residential, secured by second deeds of trust
  167,523   167,523   119,524 
Total
  5,148,740   5,673,740   1,360,285 
Commercial and industrial loans (except those secured by real estate)
  818,597   818,597   452,773 
Consumer and other
  267,166   267,166   266,178 
   $32,935,362  $34,504,362  $8,795,046 
              
Total
            
Construction and land development
            
Residential
 $1,211,886  $1,299,478  $320,250 
Commercial
  24,607,673   26,879,949   3,913,820 
Total
  25,819,559   28,179,427   4,234,070 
Commercial real estate
            
Farmland
  -   -   - 
Commercial real estate - owner occupied
  15,922,755   16,066,755   2,031,740 
Commercial real estate - non-owner occupied
  8,866,221   8,866,221   450,000 
Multifamily
  2,019,675   2,019,675   - 
Total
  26,808,651   26,952,651   2,481,740 
Consumer real estate
            
Home equity lines
  1,459,230   1,459,230   233,606 
Secured by 1-4 family residential, secured by first deeds of trust
  10,544,162   11,542,162   1,007,155 
Secured by 1-4 family residential, secured by second deeds of trust
  503,780   503,780   119,524 
Total
  12,507,172   13,505,172   1,360,285 
Commercial and industrial loans (except those secured by real estate)
  2,013,510   2,313,510   452,773 
Consumer and other
  410,407   410,407   266,178 
   $67,559,299  $71,361,167  $8,795,046 
Summary of average recorded investment in impaired loans
The following is a summary of average recorded investment in impaired loans with and without a valuation allowance and interest income recognized on those loans for the three and nine months ended September 30, 2012.

   
For the Three Months
  
For the Nine Months
 
   
Ended September 30, 2012
  
Ended September 30, 2012
 
            
 
Average
  
Interest
  
Average
  
Interest
 
 
Recorded
  
Income
  
Recorded
  
Income
 
   
Investment
  
Recognized
  
Investment
  
Recognized
 
            
Impaired loans with no related allowance recorded
            
            
Construction and land development
            
Residential
 $248,422  $3,050  $191,544  $14,791 
Commercial
  12,460,662   89,431   10,188,879   270,464 
Total construction and land development
  12,709,084   92,481   10,380,423   285,255 
Commercial real estate
                
Farmland
  1,049,489   2,000   1,049,489   17,405 
Commercial real estate - owner occupied
  7,770,119   213,499   8,631,653   439,458 
Commercial real estate - non-owner occupied
  12,778,883   437,034   13,340,847   677,127 
Multifamily
  1,361,630   44,333   1,580,204   71,631 
Total commercial real estate
  22,960,121   696,866   24,602,193   1,205,621 
Consumer real estate
                
Home equity lines
  1,454,661   22,556   1,175,339   55,535 
Secured by 1-4 family residential, secured by first deeds of trust
  9,222,570   78,162   9,142,698   308,917 
Secured by 1-4 family residential, secured by second deeds of trust
  674,842   4,677   646,695   22,789 
Total consumer real estate
  11,352,073   105,395   10,964,732   387,241 
Commercial and industrial loans (except those secured by real estate)
  876,549   5,416   816,643   27,325 
Consumer and other
  45,710   1,006   54,754   2,099 
   $47,943,537  $901,164  $46,818,745  $1,907,541 
                  
Impaired loans with an allowance recorded
                
                  
Construction and land development:
                
Residential
 $-  $-  $-  $- 
Commercial
  4,896,911   -   5,929,859   1,373 
Total construction and land development
  4,896,911   -   5,929,859   1,373 
Commercial real estate:
                
Farmland
  -             
Commercial real estate - owner occupied
  7,380,990   398   7,362,455   52,668 
Commercial real estate - non-owner occupied
  4,482,345   -   4,304,172   26,222 
Multifamily
  -   -   -   - 
Total commercial real estate
  11,863,335   398   11,666,627   78,890 
Consumer real estate:
                
Home equity lines
  431,298   -   406,192   6,814 
Secured by 1-4 family residential, secured by first deeds of trust
  3,233,526   -   2,315,032   52,470 
Secured by 1-4 family residential, secured by second deeds of trust
  117,246   -   117,388   1,684 
Total consumer real estate
  3,782,070   -   2,838,612   60,968 
Commercial and industrial loans (except those secured by real estate)
  1,436,105   -   1,362,576   32,587 
Consumer and other
  -   -   -   - 
   $21,978,421  $398  $21,797,674  $173,818 
                - 
Total
                
Construction and land development
                
Residential
 $248,422  $3,050  $191,544  $14,791 
Commercial
  17,357,573   89,431   16,118,738   271,837 
Total construction and land development
  17,605,995   92,481   16,310,282   286,628 
Commercial real estate
                
Farmland
  1,049,489   2,000   1,049,489   17,405 
Commercial real estate - owner occupied
  15,151,109   213,897   15,994,108   492,126 
Commercial real estate - non-owner occupied
  17,261,228   437,034   17,645,019   703,349 
Multifamily
  1,361,630   44,333   1,580,204   71,631 
Total commercial real estate
  34,823,456   697,264   36,268,820   1,284,511 
Consumer real estate
                
Home equity lines
  1,885,959   22,556   1,581,531   62,349 
Secured by 1-4 family residential, secured by first deeds of trust
  12,456,096   78,162   11,457,730   361,387 
Secured by 1-4 family residential, secured by second deeds of trust
  792,088   4,677   764,083   24,473 
Total consumer real estate
  15,134,143   105,395   13,803,344   448,209 
Commercial and industrial loans (except those secured by real estate)
  2,312,654   5,416   2,179,219   59,912 
Consumer and other
  45,710   1,006   54,754   2,099 
   $69,921,958  $901,562  $68,616,419  $2,081,359 
                  

 
For the Three Months
  
For the Nine Months
 
   
Ended September 30, 2011
  
Ended September 30, 2011
 
            
 
Average
  
Interest
  
Average
  
Interest
 
 
Recorded
  
Income
  
Recorded
  
Income
 
   
Investment
  
Recognized
  
Investment
  
Recognized
 
            
Impaired loans with no related allowance recorded
            
            
Construction and land development
            
Residential
 $343,992  $-  $168,361  $4,045 
Commercial
  9,224,062   3,989   8,608,213   23,977 
Total construction and land development
  9,568,054   3,989   8,776,574   28,022 
Commercial real estate
                
Farmland
  -   -   -   - 
Commercial real estate - owner occupied
  1,253,390   -   1,651,229   - 
Commercial real estate - non-owner occupied
  2,289,859   -   1,866,440   49,627 
Multifamily
  187,721   -   974,736   - 
Total commercial real estate
  3,730,970   -   4,492,405   49,627 
Consumer real estate
                
Home equity lines
  32,607   765   204,024   13,153 
Secured by 1-4 family residential, secured by first deeds of trust
  9,045,607   -   8,154,334   56,654 
Secured by 1-4 family residential, secured by second deeds of trust
  160,812   348   189,526   3,397 
Total consumer real estate
  9,239,026   1,113   8,547,884   73,204 
Commercial and industrial loans (except those secured by real estate)
  3,984,776   -   2,764,133   27,667 
Consumer and other
  351,876   -   196,895   272 
   $26,874,702  $5,102  $24,777,891  $178,792 
                  
Impaired loans with an allowance recorded
                
                  
Construction and land development:
                
Residential
 $184,660  $-  $138,495  $- 
Commercial
  14,083,611   1,630   13,828,972   4,785 
Total construction and land development
  14,268,271   1,630   13,967,467   4,785 
Commercial real estate:
                
Farmland
  -             
Commercial real estate - owner occupied
  1,753,731   -   2,220,067   - 
Commercial real estate - non-owner occupied
  558,472   -   418,854   - 
Multifamily
  -   -   -   - 
Total commercial real estate
  2,312,203   -   2,638,921   - 
Consumer real estate:
                
Home equity lines
  246,129   -   203,270   - 
Secured by 1-4 family residential, secured by first deeds of trust
  3,233,526   -   2,990,049   2,502 
Secured by 1-4 family residential, secured by second deeds of trust
  80,999   450   80,999   729 
Total consumer real estate
  3,560,654   450   3,274,318   3,231 
Commercial and industrial loans (except those secured by real estate)
  -   -   -   - 
Consumer and other
  -   -   -   - 
   $20,141,128  $2,080  $19,880,706  $8,016 
                - 
Total
                
Construction and land development
                
Residential
 $528,652  $-  $306,856  $4,045 
Commercial
  23,307,673   5,619   22,437,185   28,762 
Total construction and land development
  23,836,325   5,619   22,744,041   32,807 
Commercial real estate
                
Farmland
  -   -   -   - 
Commercial real estate - owner occupied
  3,007,121   -   3,871,296   - 
Commercial real estate - non-owner occupied
  2,848,331   -   2,285,294   49,627 
Multifamily
  187,721   -   974,736   - 
Total commercial real estate
  6,043,173   -   7,131,326   49,627 
Consumer real estate
                
Home equity lines
  278,736   765   407,294   13,153 
Secured by 1-4 family residential, secured by first deeds of trust
  12,279,133   -   11,144,383   59,156 
Secured by 1-4 family residential, secured by second deeds of trust
  241,811   798   270,525   4,126 
Total consumer real estate
  12,799,680   1,563   11,822,202   76,435 
Commercial and industrial loans (except those secured by real estate)
  3,984,776   -   2,764,133   27,667 
Consumer and other
  351,876   -   196,895   272 
   $47,015,830  $7,182  $44,658,597  $186,808 
 
Troubled debt restructurings
Included in impaired loans are loans classified as troubled debt restructurings (TDRs). A modification of a loan's terms constitutes a TDR if the creditor grants a concession to the borrower for economic or legal reasons related to the borrowers financial difficulties that it would not otherwise consider. For loans classified as impaired TDRs, the Company further evaluates the loans as performing or nonperforming. If, at the time of restructure, the loan is not considered nonaccrual, it will be classified as performing. TDRs originally classified as nonperforming are able to be reclassified as performing if, subsequent to restructure, they experience six months of payment performance according to the restricted terms. The following is a summary of performing and nonaccrual TDRs and the related specific valuation allowance by portfolio segment as of the dates indicated.

   
Three Months Ended September 30, 2012
 
          
Specific
 
          
Valuation
 
   
Total
  
Performing
  
Nonaccrual
  
Allowance
 
            
Construction and land development
            
Commercial
 $39,769  $-  $39,769  $- 
Total
  39,769   -   39,769   - 
Commercial real estate:
                
Commercial real estate - owner occupied
  -   -   -     
Commercial real estate - non-owner occupied
  4,737,776   4,276,511   461,265   - 
Multifamily
  634,594   -   -   - 
Total
  5,372,370   4,276,511   461,265   - 
Consumer real estate:
                
Secured by 1-4 family residential, secured by first deeds of trust
  1,042,595   599,242   443,353   17,949 
Total
  1,042,595   599,242   443,353   17,949 
Commercial and industrial loans (except those secured by real estate)
  199,964   -   199,964     
   $6,654,698  $4,875,753  $1,144,351  $17,949 


   
Nine Months Ended September 30, 2012
 
          
Specific
 
          
Valuation
 
   
Total
  
Performing
  
Nonaccrual
  
Allowance
 
            
Construction and land development:
            
Residential
 $191,544  $-  $191,544  $- 
Commercial
  9,876,951   5,165,826   4,711,125   278,000 
Total construction and land development
  10,068,495   5,165,826   4,902,669   278,000 
Commercial real estate:
                
Commercial real estate - owner occupied
  10,385,569   5,886,028   4,499,541   779,111 
Commercial real estate - non-owner occupied
  13,760,683   7,759,407   6,001,276   719,226 
Multifamily
  1,210,273   1,210,273   -   - 
Total commercial real estate
  25,356,525   14,855,708   10,500,817   1,498,337 
Consumer real estate:
                
Home equity lines
  349,192   -   349,192   45,590 
Secured by 1-4 family residential, secured by first deeds of trust
  5,384,930   2,069,732   3,315,198   17,949 
Secured by 1-4 family residential, secured by second deeds of trust
  69,815   -   69,815   68,200 
Total consumer real estate
  5,803,937   2,069,732   3,734,205   131,739 
Commercial and industrial loans (except those secured by real estate)
  456,028   6,180   449,848   80,943 
   $41,684,985  $22,097,446  $19,587,539  $1,989,019 


            
   
Three Months Ended September 30, 2011
 
          
Specific
 
          
Valuation
 
   
Total
  
Performing
  
Nonaccrual
  
Allowance
 
            
Construction and land development
            
Commercial
 $2,655,029   -  $2,655,029   823,522 
Total
  2,655,029   -   2,655,029   823,522 
Commercial real estate
                
Commercial real estate - owner occupied
  -   -   -     
Commercial real estate - non-owner occupied
  -   -   -     
Multifamily
  -   -   -   - 
Total
  -   -   -   - 
Consumer real estate
                
Secured by 1-4 family residential, secured by first deeds of trust
  3,837,577   3,837,577   -   404,000 
Total
  3,837,577   3,837,577   -   404,000 
Commercial and industrial loans (except those secured by real estate)
  360,000   -   360,000   - 
   $6,852,606  $3,837,577  $3,015,029  $1,227,522 


   
Nine Months Ended September 30, 2011
 
          
Specific
 
          
Valuation
 
   
Total
  
Performing
  
Nonaccrual
  
Allowance
 
            
Construction and land development
            
Residential
 $-  $-  $-  $- 
Commercial
  5,495,511   600,000   4,895,511   864,868 
Total
  5,495,511   600,000   4,895,511   864,868 
Commercial real estate
                
Commercial real estate - owner occupied
  -   -   -   - 
Commercial real estate - non-owner occupied
  775,456   775,456   -   - 
Multifamily
  -   -   -   - 
Total
  775,456   775,456   -   - 
Consumer real estate
                
Home equity lines
  -   -   -   - 
Secured by 1-4 family residential, secured by first deeds of trust
  3,837,577   3,837,577   -   404,000 
Secured by 1-4 family residential, secured by second deeds of trust
  -   -   -   - 
Total
  3,837,577   3,837,577   -   404,000 
Commercial and industrial loans (except those secured by real estate)
  360,000   -   360,000   - 
   $10,468,544  $5,213,033  $5,255,511  $1,268,868 

Activity in the allowance for loan losses
Activity in the allowance for loan losses is as follows for the periods indicated:

   
Construction and
  
Construction and
     
Commercial
  
Commercial
    
 
land development
  
land development
     
Real estate
  
Real estate
    
   
Residential
  
Commercial
  
Farmland
  
owner occupied
  
non-owner occupied
  
Multifamily
 
Nine months ended September 30, 2012
                  
Beginning balance
 $704,728  $6,798,177  $-  $1,496,466  $1,548,899  $406,635 
Provision for loan losses
  542,067   3,444,160   -   623,552   (300,898)  (373,238)
Charge-offs
  (797,286)  (5,505,724)  -   (684,670)  (431,354)  - 
Recoveries
  44,783   4,595   -   -   205   - 
Ending balance
  494,292   4,741,208   -   1,435,348   816,852   33,397 
                          
Loans Individually Evaluated for Impairment
  1,190,484   32,649,687   1,394,273   70,478,705   42,844,047   5,683,101 
Loans collectively Evaluated for Impairment
  3,747,474   15,766,127   1,197,004   26,708,241   12,450,292   1,885,938 
   $4,937,958  $48,415,814  $2,591,277  $97,186,946  $55,294,339  $7,569,039 
                          
     
Consumer Secured
  
Consumer Secured
  
Commercial and
         
 
Consumer
  
by 1-4 family residential
  
by 1-4 family residential
  
Industrial (except those
         
   
Home equity lines
  
first deeds of trust
  
second deeds of trust
  
secured by real estate)
  
Consumer and Other
  
Total
 
                          
Beginning balance
 $860,307  $1,881,470  $397,504  $1,655,713  $321,525  $16,071,424 
Provision for loan losses
  668,614   2,610,905   468,192   1,230,555   181,091   9,095,000 
Charge-offs
  (681,405)  (3,045,937)  (427,882)  (1,427,841)  (403,680)  (13,405,779)
Recoveries
  8,461   80,804   4,633   146,984   4,734   295,199 
Ending balance
  855,977   1,527,242   442,447   1,605,411   103,670   12,055,844 
                          
Loans Individually Evaluated for Impairment
  1,416,634   13,734,018   562,841   16,008,630   -   185,962,420 
Loans collectively Evaluated for Impairment
  25,295,354   68,752,791   9,329,653   19,957,563   3,297,911   188,388,348 
   $26,711,988  $82,486,809  $9,892,494  $35,966,193  $3,297,911  $374,350,768 

                    
 
Construction and
  
Construction and
     
Commercial
  
Commercial
    
 
land development
  
land development
     
Real estate
  
Real estate
    
   
Residential
  
Commercial
  
Farmland
  
owner occupied
  
non-owner occupied
  
Multifamily
 
Three months ended September 30, 2012
                  
Beginning balance
  599,554   4,562,330      2,520,907   1,400,093   92,728 
Provision for loan losses
  (146,645)  1,907,303   -   (710,375)  (465,241)  (59,331)
Charge-offs
  (2,500)  (1,732,520)  -   (375,184)  (118,000)  - 
Recoveries
  43,883   4,095   -   -   -   - 
Ending balance
  494,292   4,741,208   -   1,435,348   816,852   33,397 
                          
Loans Individually Evaluated for Impairment
  1,190,484   32,649,687   1,394,273   70,478,705   42,844,047   5,683,101 
Loans collectively Evaluated for Impairment
  3,747,474   15,766,127   1,197,004   26,708,241   12,450,292   1,885,938 
   $4,937,958  $48,415,814  $2,591,277  $97,186,946  $55,294,339  $7,569,039 
                          
     
Consumer Secured
  
Consumer Secured
  
Commercial and
         
 
Consumer
  
by 1-4 family residential
  
by 1-4 family residential
  
Industrial (except those
         
   
Home equity lines
  
first deeds of trust
  
second deeds of trust
  
secured by real estate)
  
Consumer and Other
  
Total
 
                          
Beginning balance
 $776,732  $2,038,947  $375,552  $2,345,245  $153,633  $14,865,721 
Provision for loan losses
  461,686   (55,146)  298,168   (480,271)  (50,148)  700,000 
Charge-offs
  (389,585)  (456,559)  (231,273)  (272,059)  (1,374)  (3,579,054)
Recoveries
  7,144   -   -   12,496   1,559   69,177 
Ending balance
  855,977   1,527,242   442,447   1,605,411   103,670   12,055,844 
                          
Loans Individually Evaluated for Impairment
  1,416,634   13,734,018   562,841   16,008,630   -   185,962,420 
Loans collectively Evaluated for Impairment
  25,295,354   68,752,791   9,329,653   19,957,563   3,297,911   188,388,348 
   $26,711,988  $82,486,809  $9,892,494  $35,966,193  $3,297,911  $374,350,768 
 
Construction and
  
Construction and
     
Commercial
  
Commercial
    
 
land development
  
land development
     
Real estate
  
Real estate
    
   
Residential
  
Commercial
  
Farmland
  
owner occupied
  
non-owner occupied
  
Multifamily
 
Three months ended September 30, 2011
                  
Beginning balance
 $493,841  $3,142,119  $-  $78,445  $26,174  $(82,501)
Provision for loan losses
  152,747   3,380,084   -   1,314,523   1,416,169   461,041 
Charge-offs
  -   (193,251)  -   -   -   - 
Recoveries
  8,750   -   -   -   -   - 
Ending balance
  655,338   6,328,952   -   1,392,968   1,442,343   378,540 
                          
Loans Individually Evaluated for Impairment
  3,900,611   28,604,482   -   90,752,748   47,537,154   5,762,076 
Loans collectively Evaluated for Impairment
  6,397,303   47,565,048   2,026,014   12,819,848   6,926,201   983,943 
   $10,297,914  $76,169,530  $2,026,014  $103,572,596  $54,463,355  $6,746,019 
                          
 
    
Consumer Secured
  
Consumer Secured
  
Commercial and
       
 
Consumer
  
by 1-4 family residential
  
by 1-4 family residential
  
Industrial (except those
       
   
Home equity lines
  
first deeds of trust
  
second deeds of trust
  
secured by real estate)
  
Consumer and Other
  
Total
 
                  
Beginning balance
 $169,497  $1,703,207  $462,249  $927,948  $335,635  $7,256,614 
Provision for loan losses
  831,159   164,474   76,189   1,655,766   55,732   9,507,884 
Charge-offs
  (200,397)  (115,624)  (167,379)  (1,042,622)  (93,414)  (1,812,687)
Recoveries
  211   -   -   -   1,290   10,251 
Ending balance
  800,470   1,752,057   371,059   1,541,092   299,243   14,962,062 
                          
Loans Individually Evaluated for Impairment
  3,976,796   12,172,119   1,066,215   14,828,282   3,976,796  $212,577,279 
Loans collectively Evaluated for Impairment
  28,973,441   82,417,488   11,428,907   23,133,570   814,921   223,486,684 
   $32,950,237  $94,589,607  $12,495,122  $37,961,852  $4,791,717  $436,063,963 
 
  
Construction and
  
Construction and
     
Commercial
  
Commercial
    
 
land development
  
land development
     
Real estate
  
Real estate
    
   
Residential
  
Commercial
  
Farmland
  
owner occupied
  
non-owner occupied
  
Multifamily
 
Nine months ended September 30, 2011
                  
Beginning balance
 $293,841  $2,832,119  $-  $78,445  $20,477  $- 
Provision for loan losses
  352,747   3,680,084   -   1,314,523   1,666,169   461,041 
Charge-offs
  -   (193,251)  -   -   (244,303)  (82,501)
Recoveries
  8,750   10,000   -   -   -   - 
Ending balance
  655,338   6,328,952   -   1,392,968   1,442,343   378,540 
                          
Loans Individually Evaluated for Impairment
  3,900,611   28,604,482   -   90,752,748   47,537,154   5,762,076 
Loans collectively Evaluated for Impairment
  6,397,303   47,565,048   2,026,014   12,819,848   6,926,201   983,943 
   $10,297,914  $76,169,530  $2,026,014  $103,572,596  $54,463,355  $6,746,019 
                          
 
    
Consumer Secured
  
Consumer Secured
  
Commercial and
       
 
Consumer
  
by 1-4 family residential
  
by 1-4 family residential
  
Industrial (except those
       
   
Home equity lines
  
first deeds of trust
  
second deeds of trust
  
secured by real estate)
  
Consumer and Other
  
Total
 
                  
Beginning balance
 $641,975  $1,403,207  $297,401  $1,315,582  $428,665  $7,311,712 
Provision for loan losses
  1,281,159   464,474   276,189   1,858,766   55,732  $11,410,884 
Charge-offs
  (1,124,221)  (115,624)  (202,531)  (1,635,256)  (186,886)  (3,784,573)
Recoveries
  1,557   -   -   2,000   1,732   24,039 
Ending balance
  800,470   1,752,057   371,059   1,541,092   299,243   14,962,062 
                          
Loans Individually Evaluated for Impairment
  3,976,796   12,172,119   1,066,215   14,828,282   3,976,796  $212,577,279 
Loans collectively Evaluated for Impairment
  28,973,441   82,417,488   11,428,907   23,133,570   814,921   223,486,684 
   $32,950,237  $94,589,607  $12,495,122  $37,961,852  $4,791,717  $436,063,963 
 
   
Construction and
  
Construction and
     
Commercial
  
Commercial
    
 
land development
  
land development
     
Real estate
  
Real estate
    
   
Residential
  
Commercial
  
Farmland
  
owner occupied
  
non-owner occupied
  
Multifamily
 
Year ended December 31, 2011
                  
Beginning balance
 $293,841  $2,832,119  $-  $78,445  $20,477  $- 
Provision for loan losses
  467,187   8,249,320   -   1,568,052   1,871,804   489,136 
Charge-offs
  (65,500)  (4,293,262)  -   (150,031)  (343,382)  (82,501)
Recoveries
  9,200   10,000   -   -   -   - 
Ending balance
  704,728   6,798,177   -   1,496,466   1,548,899   406,635 
                          
Loans Individually Evaluated for Impairment
  1,831,478   30,292,460   -   91,008,321   45,529,918   5,625,490 
Loans collectively Evaluated for Impairment
  6,074,987   42,328,077   2,464,981   14,583,827   8,529,231   1,053,838 
   $7,906,465  $72,620,537  $2,464,981  $105,592,148  $54,059,149  $6,679,328 
                          
 
    
Consumer Secured
  
Consumer Secured
  
Commercial and
       
 
Consumer
  
by 1-4 family residential
  
by 1-4 family residential
  
Industrial (except those
       
   
Home equity lines
  
first deeds of trust
  
second deeds of trust
  
secured by real estate)
  
Consumer and Other
  
Total
 
                  
Beginning balance
 $641,975  $1,403,207  $297,401  $1,315,582  $428,665  $7,311,712 
Provision for loan losses
  1,447,272   1,571,813   462,634   2,496,729   140,349   18,764,296 
Charge-offs
  (1,232,153)  (1,129,509)  (362,531)  (2,159,669)  (249,526)  (10,068,063)
Recoveries
  3,213   35,959   -   3,070   2,037   63,479 
Ending balance
  860,307   1,881,470   397,504   1,655,713   321,525   16,071,424 
                          
Loans Individually Evaluated for Impairment
  4,314,190   13,105,245   1,692,944   14,343,224   3,501,524   211,244,794 
Loans collectively Evaluated for Impairment
  26,373,036   80,113,553   10,349,119   23,391,292   1,363,981   216,625,922 
   $30,687,226  $93,218,798  $12,042,063  $37,734,516  $4,865,505  $427,870,716