XML 50 R15.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans and Allowance
6 Months Ended
Jun. 30, 2015
Loans and Allowance [Abstract]  
Loans and Allowance

Note 7: Loans and Allowance

Classes of loans at June 30, 2015 and December 31, 2014 include:    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

2015

 

2014

Real estate

 

 

 

 

 

Commercial

$

203,767 

 

$

198,019 

Commercial construction and development

 

29,940 

 

 

33,102 

Consumer closed end first mortgage

 

505,189 

 

 

517,063 

Consumer open end and junior liens

 

69,640 

 

 

71,073 

 

 

808,536 

 

 

819,257 

Other loans

 

 

 

 

 

Consumer loans

 

 

 

 

 

Auto

 

15,072 

 

 

14,712 

Boat/RVs

 

112,583 

 

 

94,761 

Other

 

5,134 

 

 

5,184 

Commercial and industrial

 

101,640 

 

 

88,474 

 

 

234,429 

 

 

203,131 

Total loans

 

1,042,965 

 

 

1,022,388 

Undisbursed loans in process

 

(7,359)

 

 

(9,285)

Unamortized deferred loan costs, net

 

4,017 

 

 

3,583 

Allowance for loan losses

 

(12,906)

 

 

(13,168)

Net loans

$

1,026,717 

 

$

1,003,518 

 

The risk characteristics of each loan portfolio segment are as follows:

 

Commercial 

 

Real estate

 

These loans are viewed primarily as cash flow loans and secondarily as loans secured by real estate.  Commercial real estate lending typically involves higher loan principal amounts and the repayment of these loans is generally dependent on the successful operation of the property securing the loan or the business conducted on the property securing the loan.  Commercial real estate loans may be more adversely affected by conditions in the real estate markets or in the general economy.  The properties securing the Company’s commercial real estate portfolio are diverse in terms of type and geographic location. Management monitors and evaluates commercial real estate loans based on collateral, geography and risk grade criteria.  As a general rule, the Company avoids financing single purpose projects unless other underwriting factors are present to help mitigate risk.  In addition, management tracks the level of owner-occupied commercial real estate loans versus non-owner occupied loans.

 

Construction and Development

 

Construction loans are underwritten utilizing feasibility studies, independent appraisal reviews, sensitivity analyses of absorption and lease rates and financial analyses of the developers and property owners.  Construction loans are generally based on estimates of costs and value associated with the complete project.  These estimates may be inaccurate.  Construction loans often involve the disbursement of substantial funds with repayment substantially dependent on the success of the ultimate project.  Sources of repayment for these types of loans may be pre-committed permanent loans from approved long-term lenders, sales of developed property or an interim loan commitment from the Company until permanent financing is obtained.  These loans are closely monitored by on-site inspections and are considered to have higher risks than other real estate loans due to their ultimate repayment being sensitive to interest rate changes, governmental regulation of real property, general economic conditions and the availability of long-term financing.

 

Commercial and Industrial

 

Commercial loans are primarily based on the identified cash flows of the borrower and secondarily on the underlying collateral provided by the borrower.  The cash flows of borrowers, however, may not be as expected and the collateral securing these loans may fluctuate in value.  Most commercial loans are secured by the assets being financed or other business assets such as accounts receivable or inventory and may incorporate a personal guarantee; however, some short-term loans may be made on an unsecured basis.  In the case of loans secured by accounts receivable, the availability of funds for the repayment of these loans may be substantially dependent on the ability of the borrower to collect amounts due from its customers.

 

Consumer Real Estate and Other Consumer Loans

 

With respect to residential loans that are secured by consumer closed end first mortgages and are primarily owner occupied, the Company generally establishes a maximum loan-to-value ratio and requires PMI if that ratio is exceeded.  Consumer open end and junior lien loans are typically secured by a subordinate interest in 1-4 family residences, and other consumer loans are secured by consumer assets such as automobiles or recreational vehicles.  Some consumer loans are unsecured such as small installment loans and certain lines of credit.  Repayment of these loans is primarily dependent on the personal income of the borrowers, which can be impacted by economic conditions in their market areas such as unemployment levels.  Repayment can also be impacted by changes in property values on residential properties.  Risk is mitigated by the fact that the loans are of smaller individual amounts and spread over a large number of borrowers.

 

Nonaccrual Loans and Past Due Loans

Loans are considered past due if the required principal and interest payments have not been received as of the date such payments were due.  Loans are placed on non-accrual status when, in managements’ opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions, but never greater than 90 days past due. 

 

All interest accrued but not collected for loans that are placed on nonaccrual status or charged off is reversed against interest income.  The interest on these loans is accounted for on the cash-basis or cost-recovery method, until qualifying for return to accrual.  Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured and generally only after six months of satisfactory performance.

 

Nonaccrual loans, segregated by class of loans, as of June 30, 2015 and December 31, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

2015

 

2014

Real estate

 

 

 

 

 

Commercial

$

2,049 

 

$

2,023 

Commercial construction and development

 

 -

 

 

209 

Consumer closed end first mortgage

 

3,111 

 

 

3,499 

Consumer open end and junior liens

 

939 

 

 

658 

Consumer loans

 

 

 

 

 

Auto

 

 

 

 -

Boat/RVs

 

139 

 

 

191 

Other

 

18 

 

 

27 

Commercial and industrial

 

58 

 

 

605 

 

$

6,316 

 

$

7,212 

 

 

An age analysis of the Company’s past due loans, segregated by class of loans, as of June 30, 2015 and December 31, 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days or More and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,894 

 

$

206 

 

$

799 

 

$

2,899 

 

$

200,868 

 

$

203,767 

 

$

 -

Commercial construction and development

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

29,940 

 

 

29,940 

 

 

 -

Consumer closed end first mortgage

 

6,541 

 

 

611 

 

 

2,418 

 

 

9,570 

 

 

495,619 

 

 

505,189 

 

 

207 

Consumer open end and junior liens

 

986 

 

 

68 

 

 

398 

 

 

1,452 

 

 

68,188 

 

 

69,640 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

41 

 

 

 

 

 

 

45 

 

 

15,027 

 

 

15,072 

 

 

 -

Boat/RVs

 

390 

 

 

100 

 

 

132 

 

 

622 

 

 

111,961 

 

 

112,583 

 

 

 -

Other

 

39 

 

 

20 

 

 

12 

 

 

71 

 

 

5,063 

 

 

5,134 

 

 

 -

Commercial and industrial

 

569 

 

 

44 

 

 

24 

 

 

637 

 

 

101,003 

 

 

101,640 

 

 

 -

 

$

10,460 

 

$

1,051 

 

$

3,785 

 

$

15,296 

 

$

1,027,669 

 

$

1,042,965 

 

$

207 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

30-59 Days Past Due

 

 

60-89 Days Past Due

 

 

90 Days or More Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans Receivable

 

 

Total Loans 90 Days or More and Accruing

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

1,308 

 

$

848 

 

$

325 

 

$

2,481 

 

$

195,538 

 

$

198,019 

 

$

 -

Commercial construction and development

 

 -

 

 

 -

 

 

209 

 

 

209 

 

 

32,893 

 

 

33,102 

 

 

 -

Consumer closed end first mortgage

 

8,144 

 

 

1,220 

 

 

2,160 

 

 

11,524 

 

 

505,539 

 

 

517,063 

 

 

226 

Consumer open end and junior liens

 

969 

 

 

130 

 

 

27 

 

 

1,126 

 

 

69,947 

 

 

71,073 

 

 

 -

Consumer loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Auto

 

65 

 

 

 -

 

 

 -

 

 

65 

 

 

14,647 

 

 

14,712 

 

 

 -

Boat/RVs

 

775 

 

 

158 

 

 

115 

 

 

1,048 

 

 

93,713 

 

 

94,761 

 

 

 -

Other

 

92 

 

 

27 

 

 

14 

 

 

133 

 

 

5,051 

 

 

5,184 

 

 

 -

Commercial and industrial

 

1,066 

 

 

176 

 

 

441 

 

 

1,683 

 

 

86,791 

 

 

88,474 

 

 

 -

 

$

12,419 

 

$

2,559 

 

$

3,291 

 

$

18,269 

 

$

1,004,119 

 

$

1,022,388 

 

$

226 

 

Impaired Loans

Loans are considered impaired in accordance with the impairment accounting guidance (ASC 310-10-35-16), when, based on current information and events, it is probable the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan.  Impaired loans include nonperforming commercial loans but also include loans modified in troubled debt restructurings where concessions have been granted to borrowers experiencing financial difficulties.  These concessions could include a reduction in the interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection.

Interest on impaired loans is recorded based on the performance of the loan.  All interest received on impaired loans that are on nonaccrual status is accounted for on the cash-basis method until qualifying for return to accrual status.  Interest is accrued per the contract for impaired loans that are performing.

The following tables present impaired loans as of and for the three and six month periods ended June 30, 2015 and 2014 and the year ended December 31, 2014.  There were no loans with a specific valuation allowance as of June 30, 2015 and 2014, respectively, and December 31, 2014.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans - Quarter

 

Average Investment in Impaired Loans - YTD

 

Interest Income Recognized - Quarter

 

Interest Income Recognized - YTD

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

5,169 

 

$

5,169 

 

$

 -

 

$

5,197 

 

$

5,109 

 

$

60 

 

$

116 

Commercial construction and development

 

649 

 

 

1,155 

 

 

 -

 

 

750 

 

 

810 

 

 

 

 

15 

Consumer closed end first mortgage

 

1,603 

 

 

1,603 

 

 

 -

 

 

1,609 

 

 

1,452 

 

 

 -

 

 

 -

Commercial and industrial

 

224 

 

 

255 

 

 

 -

 

 

463 

 

 

561 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

7,645 

 

$

8,182 

 

$

 -

 

$

8,019 

 

$

7,932 

 

$

69 

 

$

133 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans

 

Interest Income Recognized

 

 

 

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

4,933 

 

$

4,933 

 

$

 -

 

$

3,776 

 

$

161 

 

 

 

Commercial construction and development

 

931 

 

 

1,860 

 

 

 -

 

 

1,323 

 

 

30 

 

 

 

Consumer closed end first mortgage

 

1,138 

 

 

1,138 

 

 

 -

 

 

1,142 

 

 

 

 

 

Consumer open end and junior liens

 

 -

 

 

 -

 

 

 -

 

 

100 

 

 

 

 

 

Commercial and industrial

 

758 

 

 

789 

 

 

 -

 

 

923 

 

 

12 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

7,760 

 

$

8,720 

 

$

 -

 

$

7,264 

 

$

214 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

 

Recorded Balance

 

Unpaid Principal Balance

 

Specific Allowance

 

Average Investment in Impaired Loans - Quarter

 

Average Investment in Impaired Loans - YTD

 

Interest Income Recognized - Quarter

 

Interest Income Recognized - YTD

Loans without a specific valuation allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

2,863 

 

$

2,863 

 

$

 -

 

$

2,907 

 

$

2,988 

 

$

33 

 

$

65 

Commercial construction and development

 

1,272 

 

 

2,643 

 

 

 -

 

 

1,424 

 

 

1,495 

 

 

 

 

15 

Consumer closed end first mortgage

 

847 

 

 

847 

 

 

 -

 

 

851 

 

 

978 

 

 

 

 

Consumer open end and junior liens

 

 -

 

 

 -

 

 

 -

 

 

125 

 

 

167 

 

 

 

 

Commercial and industrial

 

748 

 

 

922 

 

 

 -

 

 

954 

 

 

1,032 

 

 

 

 

11 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

$

5,730 

 

$

7,275 

 

$

 -

 

$

6,261 

 

$

6,660 

 

$

50 

 

$

99 

 

The following information presents the credit risk profile of the Company’s loan portfolio based on rating category and payment activity as of June 30, 2015.

Commercial Loan Grades

Definition of Loan Grades.  Loan grades are numbered 1 through 8.  Grades 1-4 are "pass" credits, grade 5 [Special Mention] loans are "criticized" assets, and grades 6 [Substandard], 7 [Doubtful] and 8 [Loss] are "classified" assets.  The use and application of these grades by the Bank conform to the Bank's policy and regulatory definitions.

Pass.  Pass credits are loans in grades prime through fair.  These are at least considered to be credits with acceptable risks and would be granted in the normal course of lending operations. 

Special Mention.  Special mention credits have potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank’s credit position at some future date.  If weaknesses cannot be identified, classifying as special mention is not appropriate.  Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification.  No apparent loss of principal or interest is expected. 

Substandard.  Substandard credits are inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged.  Financial statements normally reveal some or all of the following:  poor trends, lack of earnings and cash flow, excessive debt, lack of liquidity, and the absence of creditor protection.  Credits so classified must have a well-defined weakness, or weaknesses that jeopardize the liquidation of the debt.  They are characterized by the distinct possibility that the Bank will sustain some loss of the deficiencies are not corrected.

Doubtful.  A doubtful extension of credit has all the weaknesses inherent in a substandard asset with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.  The possibility of loss is extremely high, but because of certain important and reasonably specific pending factors that may work to the advantage and strengthening of the asset, its classification as an estimated loss is deferred until its more exact status may be determined.  Pending factors include proposed merger, acquisition, or liquidation procedures, capital injection, perfecting liens on additional collateral, and refinancing plans.  Doubtful classification for an entire credit should be avoided when collection of a specific portion appears highly probable with the adequately secured portion graded Substandard.   

Retail Loan Grades

Pass.  Pass credits are loans that are currently performing as agreed and are not troubled debt restructurings. 

Special Mention.  Special mention credits have potential weaknesses that deserve management’s close attention.  If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the credits or in the Bank’s credit position at some future date.  If weaknesses cannot be identified, classifying as special mention is not appropriate.  Special mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant an adverse classification.  No apparent loss of principal or interest is expected. 

Substandard.  Substandard credits are loans that have reason to be considered to have a weakness and placed on non-accrual.  This would include all retail loans over 90 days and troubled debt restructurings.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

 

 

 

 

 

Commercial Credit Exposure Credit Risk Profile

 

 

 

 

 

 

Internal Rating

 

Real Estate

 

 

Construction and Development

 

Commercial and Industrial

 

 

 

 

 

 

Pass

 

$

193,341 

 

$

27,596 

 

$

99,725 

 

 

 

 

 

 

Special Mention

 

 

3,265 

 

 

1,490 

 

 

1,468 

 

 

 

 

 

 

Substandard

 

 

7,161 

 

 

854 

 

 

447 

 

 

 

 

 

 

Doubtful

 

 

 -

 

 

 -

 

 

 -

 

 

 

 

 

 

Total

 

$

203,767 

 

$

29,940 

 

$

101,640 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Credit Exposure Credit Risk Profile

Internal Rating

 

Closed End First Mortgage

 

Real Estate Open End and Junior Liens

 

Auto

 

Boat/RV

 

Other

Pass

 

$

498,753 

 

$

68,624 

 

$

15,063 

 

$

112,337 

 

$

5,109 

Special Mention

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Substandard

 

 

6,436 

 

 

1,016 

 

 

 

 

246 

 

 

25 

Total

 

$

505,189 

 

$

69,640 

 

$

15,072 

 

$

112,583 

 

$

5,134 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

Commercial Credit Exposure Credit Risk Profile

 

 

 

 

 

 

Internal Rating

 

Real Estate

 

 

Construction and Development

 

Commercial and Industrial

 

 

 

 

 

 

Pass

 

$

187,436 

 

$

30,422 

 

$

84,746 

 

 

 

 

 

 

Special Mention

 

 

3,316 

 

 

1,721 

 

 

439 

 

 

 

 

 

 

Substandard

 

 

7,267 

 

 

959 

 

 

2,848 

 

 

 

 

 

 

Doubtful

 

 

 -

 

 

 -

 

 

441 

 

 

 

 

 

 

Total

 

$

198,019 

 

$

33,102 

 

$

88,474 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Credit Exposure Credit Risk Profile

Internal Rating

 

Closed End First Mortgage

 

Real Estate Open End and Junior Liens

 

Auto

 

Boat/RV

 

Other

Pass

 

$

509,765 

 

$

70,299 

 

$

14,704 

 

$

94,377 

 

$

5,125 

Special Mention

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Substandard

 

 

7,298 

 

 

774 

 

 

 

 

384 

 

 

59 

Total

 

$

517,063 

 

$

71,073 

 

$

14,712 

 

$

94,761 

 

$

5,184 

 

 

Allowance for Loan Losses.

 

We maintain an allowance for loan losses to absorb losses inherent in the loan portfolio. The allowance is based on ongoing, quarterly assessments of the estimated losses inherent in the loan portfolio.  Our methodology for assessing the appropriateness of the allowance consists of several key elements, including the general allowance and specific allowances for identified problem loans and portfolio segments.  In addition, the allowance incorporates the results of measuring impaired loans as provided in FASB ASC 310, Receivables.  These accounting standards prescribe the measurement methods, income recognition and disclosures related to impaired loans.  The general allowance is calculated by applying loss factors to outstanding loans based on the internal risk evaluation of such loans or pools of loans. Changes in risk evaluations of both performing and nonperforming loans affect the amount of the general allowance. Loss factors are based on our historical loss experience as well as on significant factors that, in management’s judgment, affect the collectability of the portfolio as of the evaluation date.

 

The appropriateness of the allowance is reviewed by management based upon its evaluation of then-existing economic and business conditions affecting our key lending areas and other conditions, such as credit quality trends (including trends in non-performing loans expected to result from existing conditions), collateral values, loan volumes and concentrations, specific industry conditions within portfolio segments and recent loss experience in particular segments of the portfolio that existed as of the balance sheet date and the impact that such conditions were believed to have had on the collectability of the loan.  Senior management reviews these conditions quarterly in discussions with our senior credit officers.  To the extent that any of these conditions is evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s estimate of the effect of such condition may be reflected as a specific allowance applicable to such credit or portfolio segment.  Where any of these conditions is not evidenced by a specifically identifiable problem credit or portfolio segment as of the evaluation date, management’s evaluation of the loss related to this condition is reflected in the general allowance for loan losses.  The evaluation of the inherent loss with respect to these conditions is subject to a higher degree of uncertainty because they are not identified with specific problem credits or portfolio segments.

 

The allowance for loan losses is based on estimates of losses inherent in the loan portfolio.  Actual losses can vary significantly from the estimated amounts.  Our methodology as described permits adjustments to any loss factor used in the computation of the general allowance in the event that, in management’s judgment, significant factors which affect the collectability of the portfolio as of the evaluation date are not reflected in the loss factors.  By assessing the probable incurred losses inherent in the loan portfolio on a quarterly basis, we are able to adjust specific and inherent loss estimates based upon any more recent information that has become available.  

 

The following table details activity in the allowance for loan losses by portfolio segment for the three and six month periods ended June 30, 2015 and 2014 and year ended December 31, 2014.  Allocation of a portion of the allowance to one category of loans does not preclude its availability to absorb losses in other segments.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

6,894 

 

$

3,567 

 

$

2,756 

 

$

13,217 

Provision charged (credited) to expense

 

(201)

 

 

48 

 

 

153 

 

 

 -

Losses charged off

 

 -

 

 

(297)

 

 

(205)

 

 

(502)

Recoveries

 

132 

 

 

 -

 

 

59 

 

 

191 

Balance, end of period

$

6,825 

 

$

3,318 

 

$

2,763 

 

$

12,906 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

$

7,085 

 

$

3,471 

 

$

2,612 

 

$

13,168 

Provision charged (credited) to expense

 

(597)

 

 

236 

 

 

361 

 

 

 -

Losses charged off

 

 -

 

 

(390)

 

 

(322)

 

 

(712)

Recoveries

 

337 

 

 

 

 

112 

 

 

450 

Balance, end of period

$

6,825 

 

$

3,318 

 

$

2,763 

 

$

12,906 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

Collectively evaluated for impairment

 

6,825 

 

 

3,318 

 

 

2,763 

 

 

12,906 

Total allowance for loan losses

$

6,825 

 

$

3,318 

 

$

2,763 

 

$

12,906 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

6,042 

 

$

1,603 

 

$

 -

 

$

7,645 

Collectively evaluated for impairment

 

329,305 

 

 

503,586 

 

 

202,429 

 

 

1,035,320 

Total Loans

$

335,347 

 

$

505,189 

 

$

202,429 

 

$

1,042,965 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

$

8,148 

 

$

3,124 

 

$

2,140 

 

$

13,412 

Provision charged (credited) to expense

 

(1,273)

 

 

888 

 

 

1,235 

 

 

850 

Losses charged off

 

(289)

 

 

(572)

 

 

(1,021)

 

 

(1,882)

Recoveries

 

499 

 

 

31 

 

 

258 

 

 

788 

Balance, end of period

$

7,085 

 

$

3,471 

 

$

2,612 

 

$

13,168 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

Collectively evaluated for impairment

 

7,085 

 

 

3,471 

 

 

2,612 

 

 

13,168 

Total allowance for loan losses

$

7,085 

 

$

3,471 

 

$

2,612 

 

$

13,168 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014

 

Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of period

$

7,899 

 

$

3,305 

 

$

2,166 

 

$

13,370 

Provision charged to expense

 

78 

 

 

208 

 

 

214 

 

 

500 

Losses charged off

 

(244)

 

 

(170)

 

 

(351)

 

 

(765)

Recoveries

 

30 

 

 

 

 

107 

 

 

138 

Balance, end of period

$

7,763 

 

$

3,344 

 

$

2,136 

 

$

13,243 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2014

 

Commercial

 

Mortgage

 

Consumer

 

Total

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning of year

$

8,148 

 

$

3,124 

 

$

2,140 

 

$

13,412 

Provision charged (credited) to expense

 

(187)

 

 

465 

 

 

572 

 

 

850 

Losses charged off

 

(244)

 

 

(250)

 

 

(718)

 

 

(1,212)

Recoveries

 

46 

 

 

 

 

142 

 

 

193 

Balance, end of period

$

7,763 

 

$

3,344 

 

$

2,136 

 

$

13,243 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

$

 -

 

$

 -

 

$

 -

 

$

 -

Collectively evaluated for impairment

 

7,763 

 

 

3,344 

 

 

2,136 

 

 

13,243 

Total allowance for loan losses

$

7,763 

 

$

3,344 

 

$

2,136 

 

$

13,243 

 

 

 

 

Management’s general practice is to proactively charge down loans individually evaluated for impairment to the fair value of the underlying collateral.

 

For all loan portfolio segments except consumer real estate and other consumer loans, the Company promptly charges-off loans, or portions thereof, when available information confirms that specific loans are uncollectible based on information that includes, but is not limited to, (1) the deteriorating financial condition of the borrower, (2) declining collateral values, and/or (3) legal action, including bankruptcy, that impairs the borrower’s ability to adequately meet its obligations. For impaired loans that are considered to be solely collateral dependent, a partial charge-off is recorded when a loss has been confirmed by an updated appraisal or other appropriate valuation of the collateral.

 

The Company charges-off consumer real estate and other consumer loans, or portions thereof, when the Company reasonably determines the amount of the loss. The Company adheres to timeframes established by applicable regulatory guidance which provides for the charge-down of 1-4 family first and junior lien mortgages to the net realizable value less costs to sell when the loan is 180 days past due, charge-off of unsecured open-end loans when the loan is 180 days past due, and charge-down to the net realizable value when other secured loans are 120 days past due. Loans at these respective delinquency thresholds for which the Company can clearly document that the loan is both well-secured and in the process of collection, such that collection will occur regardless of delinquency status, need not be charged-off.

 

Information on non-performing assets, excluding performing restructured loans, is provided below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

2015

 

2014

Non-performing assets

 

 

Non-accrual loans

 

$

6,316 

 

$

5,762 

Accruing loans delinquent 90 days or more and past due

 

 

207 

 

 

348 

Total non-performing loans

 

 

6,523 

 

 

6,110 

Foreclosed real estate

 

 

1,726 

 

 

6,719 

Other repossessed assets

 

 

455 

 

 

379 

Total non-performing assets

 

$

8,704 

 

$

13,208 

 

Troubled Debt Restructurings

Certain categories of impaired loans include loans that have been modified in a troubled debt restructuring, that involves granting economic concessions to borrowers who have experienced financial difficulties.  These concessions typically result from our loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions.  Modifications of terms for our loans and their inclusion as troubled debt restructurings are based on individual facts and circumstances.  

When we modify loans in a troubled debt restructuring, we evaluate any possible impairment similar to other impaired loans based on the present value of expected future cash flows, discounted at the contractual interest rate of the original loan agreement, or we use the current fair value of the collateral, less selling costs for collateral dependent loans. If we determine that the value of the modified loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through a specific reserve or a charge-off to the allowance.

Loans retain their accrual status at the time of their modification.  As a result, if a loan is on nonaccrual at the time it is modified, it stays as nonaccrual until a period of satisfactory performance, generally six months, is obtained.  If a loan is on accrual at the time of the modification, the loan is evaluated to determine the collection of principal and interest is reasonably assured and generally stays on accrual.

At June 30, 2015, the Company had a number of loans that were modified in troubled debt restructurings.  The modification of terms of such loans included one or a combination of the following:  an extension of maturity, a reduction of the stated interest rate or a permanent reduction of the recorded investment in the loan.  

The following tables describe troubled debts restructured during the three and six month periods ended June 30, 2015 and 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

No. of Loans

 

Pre-Modification Outstanding Recorded Balance

 

Post-Modification Outstanding Recorded Balance

Real estate

 

 

 

 

 

 

 

Commercial

 

$

820 

 

$

820 

Consumer closed end first mortgage

 

 

86 

 

 

85 

 

 

 

 

 

 

 

 

 

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014

 

No. of Loans

 

Pre-Modification Outstanding Recorded Balance

 

Post-Modification Outstanding Recorded Balance

Real estate

 

 

 

 

 

 

 

Commercial

 

$

250 

 

$

250 

Consumer closed end first mortgage

 

 

367 

 

 

380 

Commercial and industrial

 

 

193 

 

 

223 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

No. of Loans

 

Pre-Modification Outstanding Recorded Balance

 

Post-Modification Outstanding Recorded Balance

Real estate

 

 

 

 

 

 

 

Commercial

 

$

1,992 

 

$

1,990 

Construction and development

 

 

155 

 

 

134 

Consumer closed end first mortgage

 

 

242 

 

 

239 

Commercial and industrial

 

 

88 

 

 

83 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2014

 

No. of Loans

 

Pre-Modification Outstanding Recorded Balance

 

Post-Modification Outstanding Recorded Balance

Real estate

 

 

 

 

 

 

 

Commercial

 

$

250 

 

$

250 

Consumer closed end first mortgage

10 

 

 

748 

 

 

774 

Commercial and industrial

 

 

193 

 

 

223 

 

The impact on the allowance for loan losses was insignificant as a result of these modifications. 

Newly restructured loans by type for the three and six months ended June 30, 2015 and 2014 are as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

 

Interest Only

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 -

 

$

820 

 

$

 -

 

$

820 

Consumer closed end first mortgage

 

 -

 

 

 -

 

 

85 

 

 

85 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014

 

 

Interest Only

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 -

 

$

 -

 

$

250 

 

$

250 

Consumer closed end first mortgage

 

 -

 

 

18 

 

 

362 

 

 

380 

Commercial and industrial

 

 -

 

 

223 

 

 

 -

 

 

223 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

 

Interest Only

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 -

 

$

1,990 

 

$

 -

 

$

1,990 

Construction and development

 

 -

 

 

 -

 

 

134 

 

 

134 

Consumer closed end first mortgage

 

 -

 

 

 -

 

 

239 

 

 

239 

Commercial and industrial

 

 -

 

 

83 

 

 

 -

 

 

83 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2014

 

 

Interest Only

 

 

Term

 

 

Combination

 

 

Total Modification

Real Estate

 

 

 

 

 

 

 

 

 

 

 

Commercial

$

 -

 

$

 -

 

$

250 

 

$

250 

Consumer closed end first mortgage

 

 -

 

 

18 

 

 

756 

 

 

774 

Commercial and industrial

 

 -

 

 

223 

 

 

 -

 

 

223 

 

Defaults of any loans modified as troubled debt restructurings made in the three and six months ended June 30, 2014 are listed in the table below.  There were no defaults on loans modified as troubled debt restructurings made in the three and six months ended June 30, 2015.  Defaults are defined as any loans that become 90 days past due.    

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2014

 

No. of Loans

 

Post-Modification Outstanding Recorded Balance

Real Estate

 

 

 

 

Consumer closed end first mortgage

 

$

340 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2014

 

No. of Loans

 

Post-Modification Outstanding Recorded Balance

Real Estate

 

 

 

 

Consumer closed end first mortgage

 

$

432 

Consumer open end and junior liens

 

 

23