XML 92 R14.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 5 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans
12 Months Ended
Dec. 31, 2014
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

Note 5: Allowance for Loan Losses, Nonperforming Assets and Impaired Loans


The allowance for loan losses methodology incorporates individual evaluation of impaired loans and collective evaluation of groups of non-impaired loans. The Company performs ongoing analysis of the loan portfolio to determine credit quality and to identify impaired loans. Credit quality is rated based on the loan’s payment history, the borrower’s current financial situation and value of the underlying collateral.


Impaired loans are those loans that have been modified in a troubled debt restructure (“TDR” or “restructure”) and larger, non-homogeneous loans that are in nonaccrual or exhibit payment history or financial status that indicate the probability that collection will not occur according to the loan’s terms. Generally, impaired loans are given risk ratings that indicate higher risk, such as “classified” or “other assets especially mentioned.” Impaired loans are individually evaluated to determine appropriate reserves and are measured at the lower of the invested amount or the fair market value.


Troubled debt restructurings impact the estimation of the appropriate level of the allowance for loan losses. If the restructuring included forgiveness of a portion of principal or accrued interest, the charge-off is included in the historical charge-off rates applied to the collective evaluation methodology. Further, restructured loans are individually evaluated for impairment, with amounts below fair value accrued in the allowance for loan losses. TDRs that experience a payment default are examined to determine whether the default indicates collateral dependency or cash flows below those that were included in the fair value measurement. TDRs, as well as all impaired loans, that are determined to be collateral dependent are charged down to fair value. Deficiencies indicated by impairment measurements for TDRs that are not collateral dependent may be accrued in the allowance for loan losses or charged off if deemed uncollectible.


The Company evaluated characteristics in the loan portfolio and determined major segments and smaller classes within each segment. These characteristics include collateral type, repayment sources, and (if applicable) the borrower’s business model. The methodology for calculating reserves for collectively-evaluated loans is applied at the class level.


Portfolio Segments and Classes


Beginning January 1, 2013, the Company segregated certain loans that were included within the classes of the Residential Real Estate segment, including Equity lines, Residential closed-end first liens and Residential closed-end junior liens. The loans segregated in 2013 are secured by residential real estate collateral that is owned by investors and for which the primary repayment source is rental income. The new class in the Residential Real Estate segment allows the Company to address credit risks characteristic of investor-owned residential real estate. Segregating the investor-owned residential real estate did not have a significant impact on the calculation of the allowance for loan losses. Consistent with accounting guidance, prior periods have not been restated and are shown as originally published using the segments and classes in effect for the period.


The segments and classes used in determining the allowance for loan losses, beginning in 2013 are as follows.


Real Estate Construction

Construction, residential

Construction, other

 

Consumer Real Estate

Equity lines

Residential closed-end first liens

Residential closed-end junior liens

Investor-owned residential real estate

 

Commercial Real Estate

Multifamily real estate

Commercial real estate, owner-occupied

Commercial real estate, other

Commercial Non Real Estate

Commercial and Industrial

 

Public Sector and IDA

Public sector and IDA

 

Consumer Non Real Estate

Credit cards

Automobile

Other consumer loans


Historical Loss Rates


The Company’s allowance methodology for collectively-evaluated loans applies historical loss rates by class to current class balances as part of the process of determining required reserves. Class loss rates are calculated as the net charge-offs for the class as a percentage of average class balance. The annualized current-year loss rate is averaged with that of prior periods to obtain the historical loss rate. Prior to the first quarter of 2013, one historical loss rate for each class was calculated and applied to current class balance to obtain the allocation for historical loss rates.


Beginning with the first quarter of 2013, two loss rates for each class are calculated: total net charge-offs for the class as a percentage of average class loan balance (“class loss rate”), and total net charge-offs for the class as a percentage of average classified loans in the class (“classified loss rate”). Classified loans are those with risk ratings of “substandard” or lower. Net charge-offs in both calculations include charge-offs and recoveries of classified and non-classified loans as well as those associated with impaired loans. Class historical loss rates are applied to non-classified loan balances at the reporting date, and classified historical loss rates are applied to classified balances at the reporting date. Consistent with accounting guidance, prior periods have not been restated and are shown as originally published using the methodology in effect for the period.


Risk Factors


In addition to historical loss rates, risk factors pertinent to each class are analyzed to estimate reserves for collectively-evaluated loans. Factors include changes in national and local economic and business conditions, the nature and volume of classes within the portfolio, loan quality and loan officers’ experience. Prior to the first quarter of 2013, management also reviewed the Company’s lending policies and loan review system to determine whether changes had occurred during the quarter that affected credit risk. Until the first quarter of 2013, no changes were found to affect credit risk and no additional allocations were applied. During the first quarter of 2013, the Company incorporated to the allowance methodology a factor for changes in the Company’s lending policies and a factor for changes in the quality of the Company’s loan review, and set standard allocations for associated risk. The addition of the factors formalized and standardized a practice already in place and did not have a significant impact on the calculation of the allowance for loan losses.


The analysis of certain factors results in standard allocations to all segments and classes. These factors include loan officers’ average years of experience, the risk from changes in lending policies, the risk from changes in loan review, unemployment rates, bankruptcy rates, and competition. Factors analyzed for each class, with resultant allocations based upon the level of risk assessed for each class, include levels of past due loans, nonaccrual loans, current class balance as a percentage of total loans, and the percentage of high risk loans within the class. Additionally, factors specific to each segment are analyzed and result in allocations to the segment. Please refer to Note 1: Summary of Significant Accounting Policies for a discussion of risk factors pertinent to each class.


Factor allocations applied to each class are increased for loans rated special mention and increased to a greater extent for loans rated classified. The Company allocates additional reserves for “high risk” loans, determined to be junior lien mortgages, high loan-to-value loans and interest-only loans.


An analysis of the allowance for loan losses follows:


   

Years ended December 31,

 
   

2014

   

2013

   

2012

 

Balance at beginning of year

  $ 8,227     $ 8,349     $ 8,068  

Loans charged off

    (1,860

)

    (1,820

)

    (2,953

)

Recoveries of loans previously charged off

    255       167       100  

Provision for loan losses

    1,641       1,531       3,134  

Balance at end of year

  $ 8,263     $ 8,227     $ 8,349  

A detailed analysis showing the allowance roll-forward by portfolio segment and related loan balance by segment follows:


   

Activity in the Allowance for Loan Losses by Segment for the year ended December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2013

  $ 863     $ 1,697     $ 3,685     $ 989     $ 132     $ 576     $ 285     $ 8,227  

Charge-offs

    (2

)

    (222

)

    (1,201

)

    (89

)

    ---       (346

)

    ---       (1,860

)

Recoveries

    ---       ---       50       132       ---       73       ---       255  

Provision for loan losses

    (249

)

    187       1,003       443       195       299       (237

)

    1,641  

Balance, December 31, 2014

  $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

   

Activity in the Allowance for Loan Losses by Segment for the year ended December 31, 2013

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2012

  $ 1,070     $ 2,263     $ 3,442     $ 959     $ 142     $ 424     $ 49     $ 8,349  

Charge-offs

    (184

)

    (256

)

    (64

)

    (968

)

    ---       (348

)

    ---       (1,820

)

Recoveries

    44       1       25       18       ---       79       ---       167  

Provision for loan losses

    (67

)

    (311

)

    282       980       (10

)

    421       236       1,531  

Balance, December 31, 2013

  $ 863     $ 1,697     $ 3,685     $ 989     $ 132     $ 576     $ 285     $ 8,227  

   

Activity in the Allowance for Loan Losses by Segment for the year ended December 31, 2012

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2011

  $ 1,079     $ 1,245     $ 3,515     $ 1,473     $ 232     $ 403     $ 121     $ 8,068  

Charge-offs

    (640

)

    (370

)

    (1,589

)

    (109

)

    ---       (245

)

    ---       (2,953

)

Recoveries

    13       8       ---       2       ---       77       ---       100  

Provision for loan losses

    618       1,380       1,516       (407

)

    (90

)

    189       (72

)

    3,134  

Balance, December 31, 2012

  $ 1,070     $ 2,263     $ 3,442     $ 959     $ 142     $ 424     $ 49     $ 8,349  

   

Allowance for Loan Losses by Segment and Evaluation Method as of

 
   

December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 14     $ 258     $ 10     $ ---     $ ---     $ ---     $ 282  

Collectively evaluated for impairment

    612       1,648       3,279       1,465       327       602       48       7,981  

Total

  $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

   

Loans by Segment and Evaluation Method as of

 
   

December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 819     $ 13,624     $ 678     $ ---     $ ---     $ ---     $ 15,121  

Collectively evaluated for impairment

    45,562       146,220       297,138       32,735       41,361       28,182       ---       591,198  

Total

  $ 45,562     $ 147,039     $ 310,762     $ 33,413     $ 41,361     $ 28,182     $ ---     $ 606,319  

   

Allowance for Loan Losses by Segment and Evaluation Method as of

 
   

December 31, 2013

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 10     $ 610     $ 4     $ ---     $ ---     $ ---     $ 624  

Collectively evaluated for impairment

    863       1,687       3,075       985       132       576       285       7,603  

Total

  $ 863     $ 1,697     $ 3,685     $ 989     $ 132     $ 576     $ 285     $ 8,227  

   

Loans by Segment and Evaluation Method as of

 
   

December 31, 2013

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 780     $ 12,079     $ 102     $ ---     $ 24     $ ---     $ 12,985  

Collectively evaluated for impairment

    45,925       144,719       299,187       31,160       34,220       28,399       ---       583,610  

Total

  $ 45,925     $ 145,499     $ 311,266     $ 31,262     $ 34,220     $ 28,423     $ ---     $ 596,595  

A summary of ratios for the allowance for loan losses follows:


   

December 31,

 
   

2014

   

2013

 

Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees

    1.36

%

    1.38

%

Ratio of net charge-offs to average loans, net of unearned income and deferred fees

    0.27

%

    0.28

%


A summary of nonperforming assets follows:


   

December 31,

 
   

2014

   

2013

 

Nonperforming assets:

               

Nonaccrual loans

  $ 3,999     $ 5,732  

Restructured loans in nonaccrual

    5,288       852  

Total nonperforming loans

    9,287       6,584  

Other real estate owned, net

    4,744       4,712  

Total nonperforming assets

  $ 14,031     $ 11,296  

Ratio of nonperforming assets to loans, net of unearned income and deferred fees, plus other real estate owned

    2.30

%

    1.88

%

Ratio of allowance for loan losses to nonperforming loans(1)

    88.97

%

    124.95

%


 

(1)

The Company defines nonperforming loans as total nonaccrual and restructured loans that are nonaccrual. Loans 90 days past due and still accruing and accruing restructured loans are excluded.


A summary of loans past due 90 days or more and impaired loans follows:


   

December 31,

 
   

2014

   

2013

 

Loans past due 90 days or more and still accruing

  $ 207     $ 190  

Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees

    0.03

%

    0.03

%

Accruing restructured loans

  $ 6,040     $ 6,191  

Impaired loans:

               

Impaired loans with no valuation allowance

  $ 7,615     $ 10,372  

Impaired loans with a valuation allowance

    7,506       2,613  

Total impaired loans

    15,121       12,985  

Valuation allowance

    (282 )     (624

)

Impaired loans, net of allowance

  $ 14,839     $ 12,361  

Average recorded investment in impaired loans(1)

  $ 16,311     $ 16,654  

Income recognized on impaired loans, after designation as impaired

  $ 473     $ 267  

Amount of income recognized on a cash basis

  $ ---     $ ---  

 

(1)

Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


No interest income was recognized on nonaccrual loans for the years ended December 31, 2014, 2013 or 2012. Nonaccrual loans that meet the Company’s balance thresholds are designated as impaired.


A detailed analysis of investment in impaired loans, associated reserves and interest income recognized, by loan class follows:


   

Impaired Loans as of December 31, 2014

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Consumer Real Estate(2)

                                       

Residential closed-end first liens

    530       503       311       192       2  

Residential closed-end junior liens

    239       239       ---       239       8  

Investor-owned residential real estate

    77       77       ---       77       4  
                                         

Commercial Real Estate(2)

                                       

Multifamily real estate

    2,911       2,735       868       1,866       170  

Commercial real estate, owner occupied

    4,919       4,821       3,314       1,508       74  

Commercial real estate, other

    6,080       6,068       3,072       2,996       14  
                                         

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    678       678       50       628       10  

Total

  $ 15,434     $ 15,121     $ 7,615     $ 7,506     $ 282  

   

Impaired Loans as of December 31, 2013

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Consumer Real Estate(2)

                                       

Residential closed-end first liens

    440       442       232       210       3  

Residential closed-end junior liens

    259       261       ---       261       7  

Investor-owned residential real estate

    81       82       82       ---       ---  
                                         

Commercial Real Estate(2)

                                       

Multifamily real estate

    3,278       3,274       3,274       ---       ---  

Commercial real estate, owner occupied

    5,643       5,645       3,864       1,781       610  

Commercial real estate, other

    3,158       3,158       3,158       ---       ---  
                                         

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    102       103       1       102       4  
                                         

Consumer Non Real Estate(2)

                                       

Automobile

    24       24       24       ---       ---  

Total

  $ 12,985     $ 12,989     $ 10,635     $ 2,354     $ 624  

 

(1)

Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.

  (2) Only classes with impaired loans are shown.

   

Average Investment and Interest Income for Impaired Loans

For the Year Ended

December 31, 2014

 
   

Average Recorded Investment(1)

   

Interest Income Recognized

 

Consumer Real Estate(2)

               

Residential closed-end first liens

    555       31  

Residential closed-end junior liens

    249       16  

Investor-owned residential real estate

    77       5  
                 

Commercial Real Estate(2)

               

Multifamily real estate

    2,773       ---  

Commercial real estate, owner occupied

    5,836       203  

Commercial real estate, other

    6,114       175  
                 

Commercial Non Real Estate(2)

               

Commercial and Industrial

    707       43  

Total

  $ 16,311     $ 473  

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


(2)     Only classes with impaired loans are shown.


   

Average Investment and Interest Income for Impaired Loans

For the Year Ended

December 31, 2013

 
   

Average Recorded Investment(1)

   

Interest Income Recognized

 

Real Estate Construction(2)

               

Construction, residential

  $ 40     $ ---  

Construction, other

    2,885       ---  
                 

Consumer Real Estate(2)

               

Residential closed-end first liens

    364       3  

Residential closed-end junior liens

    280       9  

Investor-owned residential real estate

    131       6  
                 

Commercial Real Estate(2)

               

Multifamily real estate

    4,172       ---  

Commercial real estate, owner occupied

    5,265       136  

Commercial real estate, other

    3,369       110  
                 

Commercial Non Real Estate(2)

               

Commercial and Industrial

    117       3  
                 

Consumer Non Real Estate(2)

               

Automobile

    31       ---  

Total

  $ 16,654     $ 267  

 

(1)

Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


 

(2)

Only classes with impaired loans are shown.


   

Average Investment and Interest Income for Impaired Loans

For the Year Ended

December 31, 2012

 
   

Average Recorded Investment(1)

   

Interest Income Recognized

 

Real Estate Construction(2)

               

Construction, residential

  $ 1,171       ---  

Construction, other

    4,290       1  
                 

Consumer Real Estate(2)

               

Equity lines

    101       ---  

Residential closed-end first liens

    873       2  

Residential closed-end junior liens

    234       ---  
                 

Commercial Real Estate(2)

               

Multifamily real estate

    1,466       5  

Commercial real estate, owner occupied

    4,806       1  
                 

Commercial Non Real Estate(2)

               

Commercial and Industrial

    570       ---  
                 

Consumer Non Real Estate(2)

               

Automobile

    4       ---  

Other consumer

    25       ---  

Total

  $ 13,540     $ 9  

 

(1)

Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


 

(2)

Only classes with impaired loans are shown.


An analysis of past due and nonaccrual loans follows:


December 31, 2014

                               
   

30 – 89 Days Past Due

   

90 or More Days Past Due

   

90 or More Days Past Due and Still Accruing

   

Nonaccruals (Including Impaired Nonaccruals)

 

Real Estate Construction

                               

Construction, residential

  $ ---     $ ---     $ ---     $ ---  

Construction, other

    28       ---       ---       ---  
                                 

Consumer Real Estate

                               

Equity lines

    25       ---       ---       ---  

Residential closed-end first liens

    719       185       80       105  

Residential closed-end junior liens

    74       1       1       ---  

Investor-owned residential real estate

    336       45       ---       59  
                                 

Commercial Real Estate

                               

Multifamily real estate

    850       868       ---       2,735  

Commercial real estate, owner occupied

    ---       1,066       102       2,573  

Commercial real estate, other

    ---       70       ---       3,066  
                                 

Commercial Non Real Estate

                               

Commercial and Industrial

    153       43       ---       749  
                                 

Public Sector and IDA

                               

Public sector and IDA

    ---       ---       ---       ---  
                                 

Consumer Non Real Estate

                               

Credit cards

    3       4       4       ---  

Automobile

    205       20       20       ---  

Other consumer loans

    54       ---       ---       ---  

Total

  $ 2,447     $ 2,302     $ 207     $ 9,287  

December 31, 2013

                               
   

30 – 89 Days Past Due

   

90 or More Days Past Due

   

90 or More Days Past Due and Still Accruing

   

Nonaccruals (Including Impaired Nonaccruals)

 

Real Estate Construction

                               

Construction, residential

  $ 45     $ ---     $ ---     $ ---  

Construction, other

    45       ---       ---       ---  
                                 

Consumer Real Estate

                               

Equity lines

    ---       ---       ---       ---  

Residential closed-end first liens

    903       252       128       308  

Residential closed-end junior liens

    10       ---       ---       ---  

Investor-owned residential real estate

    422       91       ---       91  
                                 

Commercial Real Estate

                               

Multifamily real estate

    430       3,278       ---       3,278  

Commercial real estate, owner occupied

    604       2,519       ---       2,756  

Commercial real estate, other

    32       ---       ---       ---  
                                 

Commercial Non Real Estate

                               

Commercial and Industrial

    196       43       ---       128  
                                 

Public Sector and IDA

                               

Public sector and IDA

    ---       ---       ---       ---  
                                 

Consumer Non Real Estate

                               

Credit cards

    3       13       13       ---  

Automobile

    217       26       2       23  

Other consumer loans

    49       46       47       ---  

Total

  $ 2,956     $ 6,268     $ 190     $ 6,584  

The estimate of credit risk for non-impaired loans is obtained by applying allocations for internal and external factors. The allocations are increased for loans that exhibit greater credit quality risk.


Credit quality indicators, which the Company terms risk grades, are assigned through the Company’s credit review function for larger loans and selective review of loans that fall below credit review thresholds. Loans that do not indicate heightened risk are graded as “pass.” Loans that appear to have elevated credit risk because of frequent or persistent past due status, which is less than 75 days, or that show weakness in the borrower’s financial condition are risk graded “special mention.” Loans with frequent or persistent delinquency exceeding 75 days or that have a higher level of weakness in the borrower’s financial condition are graded “classified.” Classified loans have regulatory risk ratings of “substandard” and “doubtful.” Allocations are increased by 50% and by 100% for loans with grades of “special mention” and “classified,” respectively.


Determination of risk grades was completed for the portfolio as of December 31, 2014, 2013 and 2012.


The following displays non-impaired gross loans by credit quality indicator:


December 31, 2014                        
   

Pass

   

Special Mention

(Excluding Impaired)

   

Classified

(Excluding Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 14,222     $ ---     $ 2,265  

Construction, other

    29,047       ---       28  
                         

Consumer Real Estate

                       

Equity lines

    15,861       59       60  

Closed-end first liens

    78,806       1,566       1,412  

Closed-end junior liens

    4,258       21       95  

Investor-owned residential real estate

    42,781       688       614  
                         

Commercial Real Estate

                       

Multifamily residential real estate

    73,611       1,397       850  

Commercial real estate owner-occupied

    125,643       202       2,855  

Commercial real estate, other

    90,821       1,177       582  
                         

Commercial Non Real Estate

                       

Commercial and Industrial

    31,247       97       1,390  
                         

Public Sector and IDA

                       

States and political subdivisions

    41,361       ---       ---  
                         

Consumer Non Real Estate

                       

Credit cards

    5,705       ---       ---  

Automobile

    11,505       93       128  

Other consumer

    10,745       ---       6  

Total

  $ 575,613     $ 5,300     $ 10,285  

December 31, 2013                        
   

Pass

   

Special Mention

(Excluding Impaired)

   

Classified

(Excluding Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 17,702     $ 163     $ 45  

Construction, other

    27,971       29       15  
                         

Consumer Real Estate

                       

Equity lines

    16,146       16       ---  

Closed-end first liens

    82,767       1,007       1,275  

Closed-end junior liens

    4,813       109       3  

Investor-owned residential real estate

    38,071       105       407  
                         

Commercial Real Estate

                       

Multifamily residential real estate

    67,573       ---       958  

Commercial real estate owner-occupied

    134,137       2,206       701  

Commercial real estate, other

    89,340       1,209       3,063  
                         

Commercial Non Real Estate

                       

Commercial and Industrial

    29,987       878       295  
                         

Public Sector and IDA

                       

States and political subdivisions

    24,220       ---       ---  
                         

Consumer Non Real Estate

                       

Credit cards

    6,354       ---       ---  

Automobile

    11,428       253       34  

Other consumer

    10,253       17       60  

Total

  $ 570,762     $ 5,992     $ 6,856  

Sales, Purchases and Reclassification of Loans


The Company finances mortgages under “best efforts” contracts with mortgage purchasers. The mortgages are designated as held for sale upon initiation. There have been no major reclassifications from portfolio loans to held for sale. Occasionally, the Company purchases or sells participations in loans. All participation loans purchased met the Company’s normal underwriting standards at the time the participation was entered. Participation loans are included in the appropriate portfolio balances to which the allowance methodology is applied.


Troubled Debt Restructurings


From time to time the Company modifies loans in troubled debt restructurings (“TDRs”). The following tables present restructurings by class that occurred during the years ended December 31, 2014 and 2013.


Note: Only classes with restructured loans are presented.


   

Restructurings that occurred during the year ended

December 31, 2014

 
   

Number of Contracts

   

Pre-Modification Outstanding Recorded Investment

   

Post-Modification Outstanding Recorded Investment(1)

 

Consumer Real Estate

                       

Closed-end first liens

    1     $ 126     $ 143  
                         

Commercial Real Estate

                       

Multifamily residential real estate

    1       2,484       2,484  

Commercial real estate owner-occupied

    1       184       208  

Commercial real estate non owner-occupied

    2       2,967       3,008  

Total

    5     $ 5,761     $ 5,843  

 

(1)

Post-modification outstanding recorded investment considers amounts immediately following the modification. Amounts do not reflect balances at the end of the period.


   

Restructurings that occurred during the year ended

December 31, 2013

 
   

Number of Contracts

   

Pre-Modification Outstanding Recorded Investment

   

Post-Modification Outstanding Recorded Investment(1)

 

Consumer Real Estate

                       

Closed-end first liens

    2     $ 453     $ 525  

Closed-end junior liens

    1       262       267  
                         

Commercial Real Estate

                       

Commercial real estate owner-occupied

    1       154       239  

Commercial real estate non owner-occupied

    1       3,500       3,500  
                         

Commercial Non Real Estate

                       

Commercial and Industrial

    1       32       45  

Total

    6     $ 4,401     $ 4,576  

 

(1)

Post-modification outstanding recorded investment considers amounts immediately following the modification. Amounts do not reflect balances at the end of the period.


During the year ended December 31, 2014, the Company modified five loans in troubled debt restructurings. Each restructuring provided payment relief to the borrower without forgiveness of principal or accrued interest. Each restructuring included a reduction in interest rates. Interest was capitalized at time of restructuring on the residential real estate loan, commercial real estate owner occupied loan, and the two commercial real estate non-owner occupied loans. The multifamily real estate loan, commercial real estate owner occupied loan and residential real estate loan received re-amortization of payments over a longer term. Two commercial real estate non owner occupied loans received a change in payment structure from amortizing to one year of interest-only payments. Each of the loans restructured in 2014 are designated nonaccrual, with the exception of the residential real estate loan which met the criteria for accrual status. The fair value measurements of the restructured loans as of December 31, 2014 resulted in specific allocations to the allowance for loan losses totaling $206.


The modifications that resulted in troubled debt restructurings between January 1, 2013 and December 31, 2013 provided payment relief to the borrowers without forgiveness of principal or accrued interest. The date of conversion from interest-only to amortizing payments for one commercial real estate loan was extended beyond the date specified by the contract, resulting in designation as a troubled debt restructuring. During the second quarter of 2013, the loan was converted to amortizing payments. The other commercial real estate loan was modified to extend the term, lower the interest rate and provide debt consolidation to allow the borrower increased debt service ability. Two modifications to consumer real estate loans capitalized accrued interest and reduced interest rates, while the other modification did not reduce the interest rate and shifted payments from interest-only to amortizing. One commercial non-real estate loan was modified to reduce the interest rate, capitalize interest and shift payments from interest-only to amortizing.


Restructured loans are designated impaired and measured for impairment. The impairment measurement for restructured loans that occurred in 2014 resulted in an accrual to the allowance for loan losses of $206 at December 31, 2014. Restructurings in 2013 resulted in an accrual to the allowance for loan losses of $11 at December 31, 2013.


Of the Company’s TDR’s that defaulted in 2014, none were modified within 12 months prior to default. The following table presents restructured loans that defaulted in 2013 and that were modified 12 months prior to default. The company defines default as one or more payments that occur more than 90 days past the due date, charge-off or foreclosure subsequent to modification.


Restructurings that defaulted during the year ended December 31, 2013

that were modified within 12 months prior to default

 
   

Number of Contracts

   

Recorded Investment(1)

 

Consumer Real Estate

               

Closed-end first liens

    1     $ 24  

Closed-end junior liens

    1       81  
                 

Commercial Real Estate

               

Commercial real estate owner occupied

    2       834  
                 

Commercial Non Real Estate

               

Commercial and industrial

    1       388  

Total

    5     $ 1,327  

 

(1)

Recorded investment at the time the default occurred.


Of the TDRs that defaulted during 2013, 5 became TDRs within 12 months prior to default. One commercial real estate loan became past due and the collateral was foreclosed and placed into other real estate at the loan balance of $193. The collateral's fair value less selling costs was sufficient to cover the principal balance of the loan and no charge against the allowance for loan losses was required. One consumer real estate loan and one commercial non-real estate loan became past due and the underlying collateral was sold, with a resulting charge to the allowance for loan losses of $263. Two of the TDR loans remain in the loan portfolio. One consumer real estate loan became past due and impairment measurements required a $71 charge against the allowance for loan losses, while one commercial real estate loan became past due and impairment measurements indicated a specific allocation of $349 to the allowance for loan losses.