|
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 | |
|