XML 59 R12.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
Note 4. LOANS
 
The following table summarizes loans receivable, net, by category at March 31, 2015 and December 31, 2014:
 
 
 
March 31,
 
December 31,
 
(in thousands)
 
2015
 
2014
 
Residential real estate
 
$
125,488
 
$
122,832
 
Commercial real estate
 
 
226,800
 
 
233,473
 
Construction, land acquisition and development
 
 
21,790
 
 
18,835
 
Commercial and industrial
 
 
131,895
 
 
132,057
 
Consumer
 
 
122,967
 
 
122,092
 
State and political subdivisions
 
 
42,206
 
 
40,205
 
Total loans, gross
 
 
671,146
 
 
669,494
 
Unearned income
 
 
(87)
 
 
(98)
 
Net deferred loan costs
 
 
1,106
 
 
871
 
Allowance for loan and lease losses
 
 
(10,944)
 
 
(11,520)
 
Loans, net
 
$
661,221
 
$
658,747
 
 
The Company has granted loans, letters of credit and lines of credit to certain executive officers and directors of the Company as well as to certain related parties of executive officers and directors. These loans, letters of credit and lines of credit were made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and, when made, did not involve more than normal risk of collectability. See Note 10 to these consolidated financial statements for more information about related party transactions.
 
The Company originates one- to four-family mortgage loans for sale in the secondary market. During the quarter ended March 31, 2015, the Company sold $1.0 million of one- to four-family mortgages. The Company retains servicing rights on these mortgages. As part of its current asset/liability management strategy, the Company is retaining up to $10.0 million in residential mortgages in the loan portfolio. The Company did not have any residential mortgage loans held for sale at March 31, 2015. At December 31, 2014, there was $603 thousand of one- to four-family residential mortgages held-for-sale.
 
The Company sold substantially all of its education loans, which are categorized as consumer loans, to a third party during the three months ended March 31, 2014. The education loans had a recorded investment of $2.6 million at the time of sale. The Company recognized a loss of $13 thousand upon the sale of these loans which is included in non-interest income for the three months ended March 31, 2014.
 
The Company does not have any lending programs commonly referred to as subprime lending. Subprime lending generally targets borrowers with weakened credit histories typically characterized by payment delinquencies, previous charge-offs, judgments, bankruptcies, or borrowers with questionable repayment capacity as evidenced by low credit scores or high debt-burden ratios.
 
See Note 2 to the Company’s consolidated financial statements included in the 2014 Form 10-K for information about the risk characteristics related to the Company’s loan segments.
 
The Company provides for loan losses based on the consistent application of its documented ALLL methodology. Loan losses are charged to the ALLL and recoveries are credited to it. Additions to the ALLL are provided by charges against income based on various factors which, in management’s judgment, deserve current recognition of estimated probable losses. Loan losses are charged-off in the period the loans, or portions thereof, are deemed uncollectible. Generally, the Company will record a loan charge-off (including a partial charge-off) to reduce a loan to the estimated recoverable amount based on its methodology detailed below. The Company regularly reviews the loan portfolio and makes adjustments for loan losses in order to maintain the ALLL in accordance with GAAP. The ALLL consists primarily of the following two components:
 
(1)
Specific allowances are established for impaired loans, which are defined by the Company as all loan relationships with an aggregate outstanding balance greater than $100 thousand that are rated substandard and on non-accrual status, rated doubtful or loss, and all troubled debt restructured loans (“TDRs”). The amount of impairment provided for as an allowance is represented by the deficiency, if any, between the carrying value of the loan and either (a) the present value of expected future cash flows discounted at the loan’s effective interest rate, (b) the loan’s observable market price, or (c) the fair value of the underlying collateral, less estimated costs to sell, for collateral dependent loans. Impaired loans that have no impairment losses are not considered for general valuation allowances described below. If the Company determines that collection of the impairment amount is remote, the Company will record a charge-off.
 
(2)
General allowances are established for loan losses on a portfolio basis for loans that do not meet the definition of impaired. The Company divides its portfolio into loan segments for loans exhibiting similar characteristics. Loans rated special mention or substandard and accruing, which are embedded in these loan segments, are then separated from these loan segments. These loans are then subject to an analysis placing increased emphasis on the credit risk associated with these specific loans. The Company applies an estimated loss rate to each loan segment. The loss rates applied are based on the Company’s own historical loss experience based on the loss rate for each segment of loans with similar risk characteristics in its portfolio. In addition, management evaluates and applies certain qualitative or environmental factors that are likely to cause estimated credit losses associated with the Company’s existing portfolio to differ from historical experience, which are discussed below. This evaluation is inherently subjective, as it requires material estimates that may be susceptible to significant revisions based upon changes in economic and real estate market conditions. Actual loan losses may be significantly more than the ALLL that is established, which could have a material negative effect on the Company’s operating results or financial condition.
 
Management makes adjustments for loan losses based on its evaluation of several qualitative and environmental factors, including but not limited to:
 
·
changes in national, local, and business economic conditions and developments, including the condition of various market segments;
·
changes in the nature and volume of the Company’s loan portfolio;
·
changes in the Company’s lending policies and procedures, including underwriting standards, collection, charge-off and recovery practices and results;
·
changes in the experience, ability and depth of the Company’s lending management and staff;
·
changes in the quality of the Company's loan review system and the degree of oversight by the Company’s Board of Directors;
·
changes in the trend of the volume and severity of past due and classified loans, including trends in the volume of non-accrual loans, troubled debt restructurings and other loan modifications;
·
the existence and effect of any concentrations of credit and changes in the level of such concentrations;
·
the effect of external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the Company's current loan portfolio; and
·
analysis of customers’ credit quality, including knowledge of their operating environment and financial condition.
 
Each quarter, management evaluates the ALLL and adjusts the ALLL as appropriate through a provision for loan losses. While the Company uses the best information available to make evaluations, future adjustments to the ALLL may be necessary if conditions differ substantially from the information used in making the evaluations. In addition, as an integral part of its examination process, the OCC periodically reviews the Company’s ALLL. The OCC may require the Company to adjust the ALLL based on its analysis of information available to it at the time of its examination.
 
Based on its evaluation of the ALLL, management established an unallocated reserve of $39 thousand and $45 thousand at March 31, 2015 and December 31, 2014, respectively. As previously mentioned, as part of its evaluation, management applies loss rates to each loan segment which are based on historical loss experience for that segment. The Company has experienced net recoveries related to its construction, land acquisition and development segment of the loan portfolio for the majority of the quarters over the previous three years, which have resulted in an overall negative historical loss factors and consequently related negative provisions for this particular loan segment at March 31, 2015 and December 31, 2014. Based on the higher risk characteristics inherent in this segment of the portfolio, management reversed the negative provisions related to the negative historical loss factors and established the unallocated reserves.
 
The following table summarizes activity in the ALLL, by loan category, for the three months ended March 31, 2015 and 2014:
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land
 
 
 
 
 
 
 
State and
 
 
 
 
 
 
 
 
 
Residential
 
Commercial
 
Acquisition and
 
Commercial
 
 
 
 
Political
 
 
 
 
 
 
 
(in thousands)
 
Real Estate
 
Real Estate
 
Development
 
and Industrial
 
Consumer
 
Subdivisions
 
Unallocated
 
Total
 
Three months ended March 31, 2015:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance, January 1, 2015
 
$
1,772
 
$
4,663
 
$
665
 
$
2,104
 
$
1,673
 
$
598
 
$
45
 
$
11,520
 
Charge-offs
 
 
(68)
 
 
-
 
 
-
 
 
(70)
 
 
(139)
 
 
-
 
 
-
 
 
(277)
 
Recoveries
 
 
6
 
 
2
 
 
-
 
 
65
 
 
122
 
 
-
 
 
-
 
 
195
 
Provisions (credits)
 
 
(179)
 
 
(334)
 
 
99
 
 
(101)
 
 
42
 
 
(15)
 
 
(6)
 
 
(494)
 
Ending balance, March 31, 2015
 
$
1,531
 
$
4,331
 
$
764
 
$
1,998
 
$
1,698
 
$
583
 
$
39
 
$
10,944
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2014:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance, January 1, 2014
 
$
2,287
 
$
6,017
 
$
924
 
$
2,321
 
$
1,789
 
$
679
 
$
-
 
$
14,017
 
Charge-offs
 
 
(9)
 
 
-
 
 
-
 
 
(23)
 
 
(237)
 
 
-
 
 
-
 
 
(269)
 
Recoveries
 
 
8
 
 
6
 
 
240
 
 
63
 
 
94
 
 
-
 
 
-
 
 
411
 
Provisions (credits)
 
 
(172)
 
 
(493)
 
 
(289)
 
 
(549)
 
 
9
 
 
(76)
 
 
-
 
 
(1,570)
 
Ending balance, March 31, 2014
 
$
2,114
 
$
5,530
 
$
875
 
$
1,812
 
$
1,655
 
$
603
 
$
-
 
$
12,589
 
 
The following table represents the allocation of the ALLL and the related loan balance, by loan category, disaggregated based on the impairment methodology at March 31, 2015 and December 31, 2014:
 
 
 
Real Estate
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Construction,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Land
 
 
 
 
 
 
 
State and
 
 
 
 
 
 
 
 
 
Residential
 
Commercial
 
Acquisition and
 
Commercial
 
 
 
 
Political
 
 
 
 
 
 
 
(in thousands)
 
Real Estate
 
Real Estate
 
Development
 
and Industrial
 
Consumer
 
Subdivisions
 
Unallocated
 
Total
 
March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
6
 
$
315
 
$
95
 
$
-
 
$
1
 
$
-
 
$
-
 
$
417
 
Collectively evaluated for impairment
 
 
1,525
 
 
4,016
 
 
669
 
 
1,998
 
 
1,697
 
 
583
 
 
39
 
 
10,527
 
Total
 
$
1,531
 
$
4,331
 
$
764
 
$
1,998
 
$
1,698
 
$
583
 
$
39
 
$
10,944
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans receivable:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
2,735
 
$
6,518
 
$
347
 
$
31
 
$
358
 
$
-
 
$
-
 
$
9,989
 
Collectively evaluated for impairment
 
 
122,753
 
 
220,282
 
 
21,443
 
 
131,864
 
 
122,609
 
 
42,206
 
 
-
 
 
661,157
 
Total
 
$
125,488
 
$
226,800
 
$
21,790
 
$
131,895
 
$
122,967
 
$
42,206
 
$
-
 
$
671,146
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
51
 
$
331
 
$
1
 
$
-
 
$
1
 
$
-
 
$
-
 
$
384
 
Collectively evaluated for impairment
 
 
1,721
 
 
4,332
 
 
664
 
 
2,104
 
 
1,672
 
 
598
 
 
45
 
 
11,136
 
Total
 
$
1,772
 
$
4,663
 
$
665
 
$
2,104
 
$
1,673
 
$
598
 
$
45
 
$
11,520
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Loans receivable:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
 
$
2,487
 
$
6,660
 
$
256
 
$
32
 
$
361
 
$
-
 
$
-
 
$
9,796
 
Collectively evaluated for impairment
 
 
120,345
 
 
226,813
 
 
18,579
 
 
132,025
 
 
121,731
 
 
40,205
 
 
-
 
 
659,698
 
Total
 
$
122,832
 
$
233,473
 
$
18,835
 
$
132,057
 
$
122,092
 
$
40,205
 
$
-
 
$
669,494
 
 
Credit Quality Indicators – Commercial Loans
 
Management continuously monitors the credit quality of the Company’s commercial loans by regularly reviewing certain credit quality indicators. Management utilizes credit risk ratings as the key credit quality indicator for evaluating the credit quality of the Company’s loan receivables.
 
The Company’s commercial loan classification and credit grading processes are part of the lending, underwriting, and credit administration functions to ensure an ongoing assessment of credit quality. Accurate and timely loan classification and credit grading is a critical component of loan portfolio management. Loan officers are required to review their loan portfolio risk ratings regularly for accuracy. The loan review function uses the same risk rating system in the loan review process. Quarterly, the Company engages an independent third party to assess the quality of the loan portfolio and evaluate the accuracy of ratings with the loan officer’s and management’s assessment.
 
A formal loan classification and credit grading system reflects the risk of default and credit losses. A written description of the risk ratings is maintained that includes a discussion of the factors used to assign appropriate classifications of credit grades to loans. The process identifies groups of loans that warrant the special attention of management. The risk grade groupings provide a mechanism to identify risk within the loan portfolio and provide management and the Board with periodic reports by risk category. The credit risk ratings play an important role in the establishment and evaluation of the provision for loan and lease losses and the ALLL. After determining the historical loss factor which is adjusted for qualitative and environmental factors for each portfolio segment, the portfolio segment balances that have been collectively evaluated for impairment are multiplied by the general reserve loss factor for the respective portfolio segments to determine the general reserve. Loans that have an internal credit rating of special mention or substandard follow the same process; however, the qualitative and environmental factors are further adjusted for the increased risk.
 
The Company utilizes a loan rating system that assigns a degree of risk to commercial loans based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors. Management analyzes these non-homogeneous loans individually by grading the loans as to credit risk and probability of collection for each type of loan. Commercial loans include commercial indirect auto loans which are not individually risk rated, and construction, land acquisition and development loans include residential construction loans which are also not individually risk rated. These loans are monitored on a pool basis due to their homogeneous nature as described in “Credit Quality Indicators – Other Loans” below. The Company risk rates certain residential real estate loans and consumer loans that are part of a larger commercial relationship using its credit grading system as described in “Credit Quality Indicators – Commercial Loans.” The grading system contains the following basic risk categories:
 
1. Minimal Risk
2. Above Average Credit Quality
3. Average Risk
4. Acceptable Risk
5. Pass - Watch
6. Special Mention
7. Substandard - Accruing
8. Substandard - Non-Accrual
9. Doubtful
10. Loss
 
This analysis is performed on a quarterly basis using the following definitions for risk ratings:
 
Pass - Assets rated 1 through 5 are considered pass ratings. These assets show no current or potential problems and are considered fully collectible. All such loans are considered collectively for ALLL calculation purposes. However, accruing TDRs that have been performing for an extended period of time, do not represent a higher risk of loss, and have been upgraded to a pass rating are evaluated individually for impairment.
 
Special Mention – Assets classified as special mention assets do not currently expose the Company to a sufficient degree of risk to warrant an adverse classification but do possess credit deficiencies or potential weaknesses deserving close attention.  Special Mention assets have a potential weakness or pose an unwarranted financial risk which, if not corrected, could weaken the asset and increase risk in the future.
 
Substandard - Assets classified as substandard have well defined weaknesses based on objective evidence, and are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.
 
Doubtful - Assets classified as doubtful have all of the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses present make collection or liquidation in full highly questionable and improbable based on current circumstances.
 
Loss - Assets classified as loss are those considered uncollectible and of such little value that their continuance as assets is not warranted.
 
Credit Quality Indicators – Other Loans
 
Certain residential real estate loans, consumer loans, and commercial indirect auto loans are monitored on a pool basis due to their homogeneous nature. Loans that are delinquent 90 days or more are placed on non-accrual status unless collection of the loan is in process and reasonably assured. The Company utilizes accruing versus non-accruing status as the credit quality indicator for these loan pools. The following table presents the recorded investment in loans receivable by loan category and credit quality indicator at March 31, 2015 and December 31, 2014:
 
 
 
Credit Quality Indicators
 
 
 
March 31, 2015
 
 
 
Commercial Loans
 
Other Loans
 
 
 
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
Subtotal
 
Accruing
 
Non-accrual
 
Subtotal
 
Total
 
 
 
Pass
 
Mention
 
Substandard
 
Doubtful
 
Loss
 
Commercial
 
Loans
 
Loans
 
Other
 
Loans
 
Residential real estate
 
$
20,901
 
$
442
 
$
1,052
 
$
-
 
$
-
 
$
22,395
 
$
102,493
 
$
600
 
$
103,093
 
$
125,488
 
Commercial real estate
 
 
198,254
 
 
13,696
 
 
14,850
 
 
-
 
 
-
 
 
226,800
 
 
-
 
 
-
 
 
-
 
 
226,800
 
Construction, land acquisition and development
 
 
13,982
 
 
1,476
 
 
5,562
 
 
-
 
 
-
 
 
21,020
 
 
770
 
 
-
 
 
770
 
 
21,790
 
Commercial and industrial
 
 
122,514
 
 
2,265
 
 
2,046
 
 
-
 
 
-
 
 
126,825
 
 
5,036
 
 
34
 
 
5,070
 
 
131,895
 
Consumer
 
 
3,106
 
 
26
 
 
121
 
 
-
 
 
-
 
 
3,253
 
 
119,455
 
 
259
 
 
119,714
 
 
122,967
 
State and political subdivisions
 
 
40,603
 
 
1,041
 
 
562
 
 
-
 
 
-
 
 
42,206
 
 
-
 
 
-
 
 
-
 
 
42,206
 
Total
 
$
399,360
 
$
18,946
 
$
24,193
 
$
-
 
$
-
 
$
442,499
 
$
227,754
 
$
893
 
$
228,647
 
$
671,146
 
 
 
 
Credit Quality Indicators
 
 
 
December 31, 2014
 
 
 
Commercial Loans
 
Other Loans
 
 
 
 
 
 
Special
 
 
 
 
 
 
 
 
 
 
Subtotal
 
Accruing
 
Non-accrual
 
Subtotal
 
Total
 
 
 
Pass
 
Mention
 
Substandard
 
Doubtful
 
Loss
 
Commercial
 
Loans
 
Loans
 
Other
 
Loans
 
Residential real estate
 
$
19,892
 
$
451
 
$
1,077
 
$
-
 
$
-
 
$
21,420
 
$
100,576
 
$
836
 
$
101,412
 
$
122,832
 
Commercial real estate
 
 
204,252
 
 
13,217
 
 
16,004
 
 
-
 
 
-
 
 
233,473
 
 
-
 
 
-
 
 
-
 
 
233,473
 
Construction, land acquisition and development
 
 
10,910
 
 
1,423
 
 
5,566
 
 
-
 
 
-
 
 
17,899
 
 
936
 
 
-
 
 
936
 
 
18,835
 
Commercial and industrial
 
 
122,261
 
 
1,962
 
 
2,397
 
 
-
 
 
-
 
 
126,620
 
 
5,437
 
 
-
 
 
5,437
 
 
132,057
 
Consumer
 
 
3,414
 
 
-
 
 
125
 
 
-
 
 
-
 
 
3,539
 
 
118,377
 
 
176
 
 
118,553
 
 
122,092
 
State and political subdivisions
 
 
38,685
 
 
925
 
 
595
 
 
-
 
 
-
 
 
40,205
 
 
-
 
 
-
 
 
-
 
 
40,205
 
Total
 
$
399,414
 
$
17,978
 
$
25,764
 
$
-
 
$
-
 
$
443,156
 
$
225,326
 
$
1,012
 
$
226,338
 
$
669,494
 
 
Included in loans receivable are loans for which the accrual of interest income has been discontinued due to deterioration in the financial condition of the borrowers. The recorded investment in these non-accrual loans was $5.2 million and $5.5 million at March 31, 2015 and December 31, 2014, respectively. Generally, loans are placed on non-accrual status when they become 90 days or more delinquent, and remain on non-accrual status until they are brought current, have six months of performance under the loan terms, and factors indicating reasonable doubt about the timely collection of payments no longer exist. Therefore, loans may be current in accordance with their loan terms, or may be less than 90 days delinquent and still be on a non-accrual status. There were no loans past due 90 days or more and still accruing at March 31, 2015 and December 31, 2014.
 
The following tables present the detail, and delinquency status, of past due and non-accrual loans at March 31, 2015 and December 31, 2014:
 
Performing and Non-Performing Loan Delinquency Status
 
 
 
March 31, 2015
 
 
 
Delinquency Status
 
 
 
0-29 Days
 
30-59 Days
 
60-89 Days
 
>/= 90 Days
 
 
 
 
(in thousands)
 
Past Due
 
Past Due
 
Past Due
 
Past Due
 
Total
 
Performing (accruing) loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
124,297
 
$
353
 
$
81
 
$
-
 
$
124,731
 
Commercial real estate
 
 
222,736
 
 
52
 
 
-
 
 
-
 
 
222,788
 
Construction, land acquisition and development
 
 
21,420
 
 
370
 
 
-
 
 
-
 
 
21,790
 
Total real estate
 
 
368,453
 
 
775
 
 
81
 
 
-
 
 
369,309
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
131,475
 
 
242
 
 
22
 
 
-
 
 
131,739
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
121,654
 
 
969
 
 
85
 
 
-
 
 
122,708
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
42,206
 
 
-
 
 
-
 
 
-
 
 
42,206
 
Total performing (accruing) loans
 
 
663,788
 
 
1,986
 
 
188
 
 
-
 
 
665,962
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
486
 
 
13
 
 
32
 
 
226
 
 
757
 
Commercial real estate
 
 
291
 
 
3,535
 
 
151
 
 
35
 
 
4,012
 
Construction, land aquisition and development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total real estate
 
 
777
 
 
3,548
 
 
183
 
 
261
 
 
4,769
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
11
 
 
35
 
 
-
 
 
110
 
 
156
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
47
 
 
27
 
 
37
 
 
148
 
 
259
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total non-accrual loans
 
 
835
 
 
3,610
 
 
220
 
 
519
 
 
5,184
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans receivable
 
$
664,623
 
$
5,596
 
$
408
 
$
519
 
$
671,146
 
 
Performing and Non-Performing Loan Delinquency Status
 
 
 
December 31, 2014
 
 
 
Delinquency Status
 
 
 
0-29 Days
 
30-59 Days
 
60-89 Days
 
>/= 90 Days
 
 
 
 
(in thousands)
 
Past Due
 
Past Due
 
Past Due
 
Past Due
 
Total
 
Performing (accruing) loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
121,407
 
$
420
 
$
-
 
$
-
 
$
121,827
 
Commercial real estate
 
 
229,207
 
 
136
 
 
-
 
 
-
 
 
229,343
 
Construction, land acquisition and development
 
 
18,740
 
 
-
 
 
95
 
 
-
 
 
18,835
 
Total real estate
 
 
369,354
 
 
556
 
 
95
 
 
-
 
 
370,005
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
131,621
 
 
90
 
 
135
 
 
-
 
 
131,846
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
120,204
 
 
1,334
 
 
378
 
 
-
 
 
121,916
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
40,205
 
 
-
 
 
-
 
 
-
 
 
40,205
 
Total peforming (accruing) loans
 
 
661,384
 
 
1,980
 
 
608
 
 
-
 
 
663,972
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-accrual loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
495
 
 
99
 
 
17
 
 
394
 
 
1,005
 
Commercial real estate
 
 
288
 
 
3,628
 
 
19
 
 
195
 
 
4,130
 
Construction, land acquisition and development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total real estate
 
 
783
 
 
3,727
 
 
36
 
 
589
 
 
5,135
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
55
 
 
-
 
 
52
 
 
104
 
 
211
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
42
 
 
-
 
 
58
 
 
76
 
 
176
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
Total non-accrual loans
 
 
880
 
 
3,727
 
 
146
 
 
769
 
 
5,522
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total loans receivable
 
$
662,264
 
$
5,707
 
$
754
 
$
769
 
$
669,494
 
 
The following tables present a distribution of the recorded investment, unpaid principal balance and the related allowance for the Company’s impaired loans, which have been analyzed for impairment under ASC 310, at March 31, 2015 and December 31, 2014. Non-accrual loans, other than TDRs, with aggregate loan relationship balances less than the $100 thousand loan relationship threshold are not evaluated individually for impairment and are accordingly not included in the following tables. However, these loans are evaluated collectively for impairment as homogenous pools in the general allowance under ASC Topic 450. Total non-accrual loans, other than TDRs, with balances less than the $100 thousand loan relationship threshold, that were evaluated under ASC Topic 450 amounted to $1.0 million at March 31, 2015 and December 31, 2014.
 
 
 
March 31, 2015
 
 
 
 
 
 
Unpaid
 
 
 
 
 
 
Recorded
 
Principal
 
Related
 
(in thousands)
 
Investment
 
Balance
 
Allowance
 
With no allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
1,177
 
$
1,234
 
$
-
 
Commercial real estate
 
 
4,474
 
 
5,166
 
 
-
 
Construction, land acquisition and development
 
 
68
 
 
68
 
 
-
 
Total real estate loans
 
 
5,719
 
 
6,468
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
31
 
 
58
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans with no related allowance recorded
 
 
5,750
 
 
6,526
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
1,558
 
 
1,558
 
 
6
 
Commercial real estate
 
 
2,044
 
 
2,044
 
 
315
 
Construction, land acquisition and development
 
 
279
 
 
279
 
 
95
 
Total real estate loans
 
 
3,881
 
 
3,881
 
 
416
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
358
 
 
358
 
 
1
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans with a related allowance recorded
 
 
4,239
 
 
4,239
 
 
417
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
2,735
 
 
2,792
 
 
6
 
Commercial real estate
 
 
6,518
 
 
7,210
 
 
315
 
Construction, land acquisition and development
 
 
347
 
 
347
 
 
95
 
Total real estate loans
 
 
9,600
 
 
10,349
 
 
416
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
31
 
 
58
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
358
 
 
358
 
 
1
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans
 
$
9,989
 
$
10,765
 
$
417
 
 
 
 
December 31, 2014
 
 
 
 
 
 
Unpaid
 
 
 
 
 
 
Recorded
 
Principal
 
Related
 
(in thousands)
 
Investment
 
Balance
 
Allowance
 
With no allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
$
385
 
$
410
 
$
-
 
Commercial real estate
 
 
4,401
 
 
5,024
 
 
-
 
Construction, land acquisition and development
 
 
68
 
 
68
 
 
-
 
Total real estate loans
 
 
4,854
 
 
5,502
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
32
 
 
59
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans with no related allowance recorded
 
 
4,886
 
 
5,561
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
With a related allowance recorded:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
2,102
 
 
2,137
 
 
51
 
Commercial real estate
 
 
2,259
 
 
2,259
 
 
331
 
Construction, land acquisition and development
 
 
188
 
 
188
 
 
1
 
Total real estate loans
 
 
4,549
 
 
4,584
 
 
383
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
361
 
 
361
 
 
1
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans with a related allowance recorded
 
 
4,910
 
 
4,945
 
 
384
 
 
 
 
 
 
 
 
 
 
 
 
Total impaired loans:
 
 
 
 
 
 
 
 
 
 
Real estate:
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
 
2,487
 
 
2,547
 
 
51
 
Commercial real estate
 
 
6,660
 
 
7,283
 
 
331
 
Construction, land acquisition and development
 
 
256
 
 
256
 
 
1
 
Total real estate loans
 
 
9,403
 
 
10,086
 
 
383
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
32
 
 
59
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
361
 
 
361
 
 
1
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
-
 
 
-
 
Total impaired loans
 
$
9,796
 
$
10,506
 
$
384
 
 
The total recorded investment in impaired loans, which consists of non-accrual loans with an aggregate loan relationship of greater than $100,000 and TDRs, amounted to $10.0 million and $9.8 million at March 31, 2015 and December 31, 2014, respectively. The related allowance recorded for impaired loans was $0.4 million at March 31, 2015 and December 31, 2014.
 
The following table presents the average balance and interest income by loan category recognized on impaired loans for the three months ended March 31, 2015 and 2014:
 
 
 
Three Months Ended March 31,
 
 
 
2015
 
2014
 
(in thousands)
 
Average
Balance
 
Interest
Income (1)
 
Average
Balance
 
Interest
Income (1)
 
Residential real estate
 
$
2,897
 
$
33
 
$
1,790
 
$
14
 
Commercial real estate
 
 
6,567
 
 
30
 
 
6,628
 
 
31
 
Construction, land acquisition and development
 
 
349
 
 
4
 
 
304
 
 
4
 
Total real estate
 
 
9,813
 
 
67
 
 
8,722
 
 
49
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
31
 
 
-
 
 
129
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer
 
 
359
 
 
3
 
 
457
 
 
4
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
State and political subdivisions
 
 
-
 
 
 
 
 
-
 
 
-
 
Total impaired loans
 
$
10,203
 
$
70
 
$
9,308
 
$
53
 
 
 
(1) Interest income represents income recognized on performing TDRs.
 
The additional interest income that would have been earned on non-accrual and restructured loans for the quarter ended on March 31, 2015 and 2014 in accordance with their original terms approximated $91 thousand and $103 thousand, respectively.
 
Troubled Debt Restructured Loans
 
TDRs at March 31, 2015 and December 31, 2014 were $9.4 million and $9.0 million, respectively. Accruing and non-accruing TDRs were $5.8 million and $3.6 million, respectively at March 31, 2015 and $5.3 million and $3.7 million, respectively at December 31, 2014. Approximately $417 thousand and $346 thousand in specific reserves have been established for these loans as of March 31, 2015 and December 31, 2014, respectively. The Company was not committed to lend additional funds to any loan classified as a TDR at March 31, 2015.
 
The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan, an extension of the maturity date, capitalization of real estate taxes or a permanent reduction of the recorded investment in the loan.
 
The following tables show the pre- and post- modification recorded investment in loans modified as TDRs by loan category during the three months ended March 31, 2015 and 2014:
 
 
 
Three Months Ended March 31,
 
 
 
2015
 
2014
 
 
 
 
 
Pre-Modification
 
Post-Modification
 
 
 
Pre-Modification
 
Post-Modification
 
 
 
 
 
Outstanding
 
Outstanding
 
 
 
Outstanding
 
Outstanding
 
 
 
Number of
 
Recorded
 
Recorded
 
Number of
 
Recorded
 
Recorded
 
(dollars in thousands)
 
Contracts
 
Investments
 
Investments
 
Contracts
 
Investments
 
Investments
 
Troubled debt restructuring:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential real estate
 
2
 
$
656
 
$
656
 
2
 
$
183
 
$
240
 
Commercial real estate
 
-
 
 
-
 
 
-
 
4
 
 
238
 
 
238
 
Construction, land acquisition and development
 
1
 
 
96
 
 
96
 
-
 
 
-
 
 
-
 
Commercial and industrial
 
-
 
 
-
 
 
-
 
-
 
 
-
 
 
-
 
Consumer
 
-
 
 
-
 
 
-
 
1
 
 
135
 
 
135
 
States and political subdivisions
 
-
 
 
-
 
 
-
 
-
 
 
-
 
 
-
 
Total new troubled debt restructurings
 
3
 
$
752
 
$
752
 
7
 
$
556
 
$
613
 
 
The three loans modified as TDRs during the three months ended March 31, 2015 increased the ALLL by $94 thousand at March 31, 2015, and the seven loans modified as TDRs during the three months ended March 31, 2014 increased the ALLL by $1 thousand.
 
The following tables present the types of modifications made during the three months ended March 31, 2015 and 2014:
 
 
 
Three months ended March 31, 2015
 
 
 
 
 
 
 
 
 
Construction,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
Commercial
 
Land Acquisition
 
Commercial
 
 
 
 
States and Political
 
 
 
 
(in thousands)
 
Real Estate
 
Real Estate
 
and Development
 
and Industrial
 
Consumer
 
Subdivisions
 
Total
 
Types of modification:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extension of term
 
$
656
 
$
-
 
$
96
 
$
-
 
$
-
 
$
-
 
$
752
 
Total modifications
 
$
656
 
$
-
 
$
96
 
$
-
 
$
-
 
$
-
 
$
752
 
 
 
 
Three months ended March 31, 2014
 
 
 
 
 
 
 
 
 
Construction,
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential
 
Commercial
 
Land Acquisition
 
Commercial
 
 
 
 
States and Political
 
 
 
 
(in thousands)
 
Real Estate
 
Real Estate
 
and Development
 
and Industrial
 
Consumer
 
Subdivisions
 
Total
 
Type of modification:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Extension of term
 
$
-
 
$
238
 
$
-
 
$
-
 
$
135
 
$
-
 
$
373
 
Extension of term and capitalization of taxes
 
 
240
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
 
240
 
Total modifications
 
$
240
 
$
238
 
$
-
 
$
-
 
$
135
 
$
-
 
$
613
 
 
There were no TDRs which re-defaulted (defined as past due 90 days) during the three months ended March 31, 2015 and 2014 and for which the payment re-default occurred within one year of the modification.