XML 113 R10.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans, Allowance for Loan Losses, and Credit Quality Indicators
12 Months Ended
Dec. 31, 2012
Loans, Allowance for Loan Losses, and Credit Quality Indicators
3. Loans, Allowance for Loan Losses, and Credit Quality Indicators:

Major classifications of loans, including loans held-for-sale, at December 31 are as follows:

 

     December 31,
2012
    % of gross
loans
    December 31,
2011
    % of gross
loans
 

Real estate secured loans:

        

Permanent Loans:

        

Multi-family residential

   $ 45,212        5.2   $ 51,897        6.3

Residential 1-4 family

     51,437        5.9     61,717        7.5

Owner-occupied commercial

     219,276        25.2     207,008        25.2

Nonowner-occupied commercial

     145,315        16.7     157,844        19.3
  

 

 

   

 

 

   

 

 

   

 

 

 

Total permanent real estate loans

     461,240        53.0     478,466        58.3

Construction Loans:

        

Multi-family residential

     17,022        2.0     2,574        0.3

Residential 1-4 family

     20,390        2.3     17,960        2.2

Commercial real estate

     23,235        2.7     10,901        1.3

Commercial bare land and acquisition & development

     10,668        1.2     19,496        2.4

Residential bare land and acquisition & development

     8,405        0.9     12,707        1.6
  

 

 

   

 

 

   

 

 

   

 

 

 

Total construction real estate loans

     79,720        9.1     63,638        7.8
  

 

 

   

 

 

   

 

 

   

 

 

 

Total real estate loans

     540,960        62.1     542,104        66.0

Commercial loans

     325,604        37.4     272,600        33.2

Consumer loans

     3,581        0.4     4,569        0.6

Other loans

     1,112        0.1     1,556        0.2
  

 

 

   

 

 

   

 

 

   

 

 

 

Gross loans

     871,257        100.0     820,829        100.0

Deferred loan origination fees

     (841       (677  
  

 

 

     

 

 

   
     870,416          820,152     

Allowance for loan losses

     (16,345       (14,941  
  

 

 

     

 

 

   

Total loans, net of allowance for loan losses and net deferred fees

   $ 854,071        $ 805,211     
  

 

 

     

 

 

   

Loans held-for-sale

   $ —          $ 1,058     
  

 

 

     

 

 

   

At December 31, 2012, outstanding loans to dental professionals totaled $270,782 and represented 31.1 percent of total outstanding loans compared to dental professional loans of $208,489 or 25.4 percent of total loans at December 31, 2011. Additional information about the Company’s dental portfolio can be found in Item 8, Note 4 of the Notes to Consolidated Financial Statements. There are no other industry concentrations in excess of 10 percent of the total loan portfolio. However, as of December 31, 2012, approximately 62.1 percent of the Company’s loan portfolio was collateralized by real estate and is, therefore, susceptible to changes in local market conditions. While appropriate action is taken to manage identified concentration risks, management believes that the loan portfolio is well diversified by geographic location and among industry groups.

 

Allowance for Loan Losses:

A summary of the activity in the allowance for loan losses is as follows for the years ended 2012, 2011, and 2010:

 

     Twelve months ended December 31,  
     2012     2011     2010  

Balance, beginning of period

   $ 14,941      $ 16,570      $ 13,367   

Provision charged to income

     1,900        12,900        15,000   

Loans charged against allowance

     (3,664     (15,804     (15,514

Recoveries credited to allowance

     3,168        1,275        3,717   
  

 

 

   

 

 

   

 

 

 

Balance, end of period

   $ 16,345      $ 14,941      $ 16,570   
  

 

 

   

 

 

   

 

 

 

The allowance for loan losses is established as an amount that management considers adequate to absorb possible losses on existing loans within the portfolio. The allowance consists of general, specific, and unallocated components. The general component is based upon all loans collectively evaluated for impairment. The specific component is based upon all loans individually evaluated for impairment. The unallocated component represents credit losses inherent in the loan portfolio that may not have been contemplated in the general risk factors or the specific allowance analysis. Loans are charged against the allowance when management believes the collection of principal and interest is unlikely.

The Company performs regular credit reviews of the loan portfolio to determine the credit quality and adherence to underwriting standards. When loans are originated, they are assigned a risk rating that is reassessed periodically during the term of the loan through the credit review process. The Company’s internal risk rating methodology assigns risk ratings ranging from one to ten, where a higher rating represents higher risk. The ten-point risk rating categories are a primary factor in determining an appropriate amount for the allowance for loan losses.

Estimated credit losses reflect consideration of all significant factors that affect the collectability of the loan portfolio. The historical loss rate for each group of loans with similar risk characteristics is determined based on the Company’s own loss experience in that group. Historical loss experience and recent trends in losses provides a reasonable starting point for analysis, however they do not by themselves form a sufficient basis to determine the appropriate level for the allowance for loan losses. Qualitative or environmental factors that are likely to cause estimated credit losses to differ from historical losses are also considered including but not limited to:

 

   

Changes in international, regional, and local economic and business conditions and developments that affect the collectability of the portfolio, including the condition of various market segments,

 

   

Changes in the nature and volume of the portfolio and in the terms of loans,

 

   

Changes in the experience, ability, and depth of lending management and other relevant staff,

 

   

Changes in the volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or graded loans,

 

   

Changes in the quality of the institution’s loan review system,

 

   

Changes in the value of underlying collateral for collateral-dependent loans,

 

   

The existence and effect of any concentrations of credit, and changes in the level of such concentrations,

 

   

The effect of other external factors such as competition and legal and regulatory requirements on the level of estimated credit losses in the institution’s existing portfolio,

 

   

Changes in lending policies and procedures, including changes in underwriting standards and collection, charge-off, and recovery practices not considered elsewhere in estimating credit losses.

 

The adequacy of the allowance for loan losses and the reserve for unfunded commitments is determined using a consistent, systematic methodology and is monitored regularly based on management’s evaluation of numerous factors. For each portfolio segment, these factors include:

 

   

The quality of the current loan portfolio,

 

   

The trend in the migration of the loan portfolio’s risk ratings,

 

   

The velocity of migration of losses and potential losses,

 

   

Current economic conditions,

 

   

Loan concentrations,

 

   

Loan growth rates,

 

   

Past-due and nonperforming trends,

 

   

Evaluation of specific loss estimates for all significant problem loans,

 

   

Recovery experience,

 

   

Peer comparison loss rates.

There have been no significant changes to the Company’s allowance for loan losses methodology or policies in the periods presented.

 

A summary of the activity in the allowance for loan losses by major loan classification follows:

Allowance for Loan Losses and Recorded Investment in Loans Receivable

 

                                                                             
For the year ended December 31, 2012  
     Commercial
and Other
    Real Estate     Construction     Consumer     Unallocated     Total  

Beginning balance

   $ 2,776      $ 8,267      $ 2,104      $ 87      $ 1,707      $ 14,941   

Charge-offs

     (1,401     (1,190     (1,054     (19     —          (3,664

Recoveries

     1,917        55        1,188        8        —          3,168   

Provision

     554        2,324        (251     (6     (721     1,900   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 3,846      $ 9,456      $ 1,987      $ 70      $ 986      $ 16,345   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                             
     Balances as of December 31, 2012  
     Commercial
and Other
    Real Estate     Construction     Consumer     Unallocated     Total  

Ending allowance: collectively evaluated for impairment

   $ 3,844      $ 9,456      $ 1,987      $ 70      $ 986      $ 16,343   

Ending allowance: individually evaluated for impairment

     2        —          —          —          —          2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance

   $ 3,846      $ 9,456      $ 1,987      $ 70      $ 986      $ 16,345   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending loan balance: collectively evaluated for impairment

   $ 322,677      $ 455,206      $ 79,619      $ 3,581      $ —        $ 861,083   

Ending loan balance: individually evaluated for impairment

     4,039        6,034        101        —          —          10,174   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loan balance

   $ 326,716      $ 461,240      $ 79,720      $ 3,581      $ —        $ 871,257   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                             
For the year ended December 31, 2011  
     Commercial
and Other
    Real
Estate
    Construction     Consumer     Unallocated     Total  

Beginning balance

   $ 2,230      $ 10,042      $ 3,040      $ 64      $ 1,194      $ 16,570   

Charge-offs

     (1,403     (5,555     (8,792     (54     —          (15,804

Recoveries

     581        176        498        20        —          1,275   

Provision

     1,368        3,604        7,358        57        513        12,900   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 2,776      $ 8,267      $ 2,104      $ 87      $ 1,707      $ 14,941   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

                                                                             
     Balances as of December 31, 2011  
     Commercial
and Other
    Real Estate     Construction     Consumer     Unallocated     Total  

Ending allowance: collectively evaluated for impairment

   $ 2,776      $ 7,812      $ 2,104      $ 87      $ 1,707      $ 14,486   

Ending allowance: individually evaluated for impairment

            455        —          —          —          455   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending allowance

   $ 2,776      $ 8,267      $ 2,104      $ 87      $ 1,707      $ 14,941   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending loan balance: collectively evaluated for impairment

   $ 267,099      $ 467,426      $ 50,548      $ 4,569      $ —        $ 789,642   

Ending loan balance: individually evaluated for impairment

     7,057        11,040        13,090        —          —          31,187   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total ending loan balance

   $ 274,156      $ 478,466      $ 63,638      $ 4,569      $ —        $ 820,829   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

The 2012 ending allowance includes $2 in specific allowance for $10,174 of impaired loans ($9,493 net of government guarantees). At December 31, 2011, the Company had $31,187 of impaired loans ($30,094 net of government guarantees) with a specific allowance of $455 assigned. Management believes that the allowance for loan losses was adequate as of December 31, 2012. However, future loan losses may exceed the levels provided for in the allowance for loan losses and could possibly result in additional charges to the provision for loan losses.

 

Credit Quality Indicators

The Company uses the following loan grades, which are also often used by regulators when assessing the credit quality of a loan portfolio.

Pass – Credit exposure in this category range between the highest credit quality to average credit quality. Primary repayment sources generate satisfactory debt service coverage under normal conditions. Cash flow from recurring sources is expected to continue to produce adequate debt service capacity. There are many levels of credit quality contained in the Pass definition, but none of the loans contained in this category rise to the level of special mention.

Special Mention – A special mention asset has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the asset or in the institution’s credit position at some future date. Special mention assets are not adversely classified and do not expose an institution to sufficient risk to warrant adverse classification. The Bank strictly and carefully employs the FDIC definition in assessing assets that may apply to this category. It is apparent that in many cases asset weaknesses relevant to this definition either, (1) better fit a definition of a “well-defined weakness,” or (2) in our experience ultimately migrate to worse risk grade categories, such as Substandard and Doubtful. Consequently, management elects to downgrade most potential Special Mention credits to Substandard or Doubtful, and therefore adopts a conservative risk grade process in the use of the Special Mention risk grade.

Substandard – A substandard asset is inadequately protected by the current sound worth and paying capacity of the Borrower or of the collateral pledged, if any. Assets so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. Loans in this category are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Loss potential, while existing in the aggregate amount of substandard assets, does not have to exist in individual assets classified substandard.

Doubtful – An asset classified doubtful has all the weaknesses inherent in one classified substandard 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.

Management strives to consistently apply these definitions when allocating its loans by loan grade. The loan portfolio is continuously monitored for changes in credit quality and management takes appropriate action to update the loan risk ratings accordingly. Management has not changed the Company’s policy towards its use of credit quality indicators during the periods reported.

 

The following tables present the Company’s loan portfolio information by loan type and credit grade at December 31, 2012, and December 31, 2011:

Credit Quality Indicators

As of December 31, 2012

 

                                                                                    
     Loan Grade         
     Pass      Special Mention      Substandard      Doubtful      Totals  

Real estate loans

              

Multi-family residential

   $ 43,883       $ —         $ 1,329       $ —         $ 45,212   

Residential 1-4 family

     43,458         —           7,979         —           51,437   

Owner-occupied commercial

     208,713         —           10,563         —           219,276   

Nonowner-occupied commercial

     141,762         —           3,553         —           145,315   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     437,816         —           23,424         —           461,240   

Construction

              

Multi-family residential

     17,022         —           —            —           17,022   

Residential 1-4 family

     20,278         —           112         —           20,390   

Commercial real estate

     21,646         —           1,589         —           23,235   

Commercial bare land and acquisition & development

     10,668         —           —            —           10,668   

Residential bare land and acquisition & development

     5,449         —           2,956         —           8,405   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     75,063         —           4,657         —           79,720   

Commercial and other

     317,250         —           9,466         —           326,716   

Consumer

     3,544         —           37         —           3,581   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 833,673       $ —         $ 37,584       $ —         $ 871,257   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of December 31, 2011

 

                                                                                    
     Loan Grade         
     Pass      Special Mention      Substandard      Doubtful      Totals  

Real estate loans

              

Multi-family residential

   $ 50,547       $ —         $ 1,350       $ —         $ 51,897   

Residential 1-4 family

     51,622         —           10,095         —           61,717   

Owner-occupied commercial

     194,250         —           11,143         1,615         207,008   

Nonowner-occupied commercial

     154,805         —           3,039         —           157,844   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     451,224         —           25,627         1,615         478,466   

Construction

              

Multi-family residential

     2,574         —           —           —           2,574   

Residential 1-4 family

     14,036         —           3,924         —           17,960   

Commercial real estate

     7,075         —           3,826         —           10,901   

Commercial bare land and acquisition & development

     11,000         —           8,496         —           19,496   

Residential bare land and acquisition & development

     9,929         —           2,778         —           12,707   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     44,614         —           19,024         —           63,638   

Commercial and other

     264,415         —           9,663         78         274,156   

Consumer

     4,486         —           83         —           4,569   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals

   $ 764,739       $ —         $ 54,397       $ 1,693       $ 820,829   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Past Due and Nonaccrual Loans

The Company uses the terms “past due” and “delinquent” interchangeably. Amortizing loans are considered past due or delinquent based upon the number of contractually required payments not made as indicated in the following table:

 

Number of Payments Past Due

   Days Delinquent  

2 Payments

     30 Days   

3 Payments

     60 Days   

4 Payments

     90 Days   

5 Payments

     120 Days   

6 Payments

     150 Days   

7 Payments

     180 Days   

Delinquency status for all contractually matured loans, commercial and commercial real estate loans with non-monthly amortization and all other extensions of credit are determined based upon the number of calendar months past due.

The following tables present an aged analysis of past due and nonaccrual loans at December 31, 2012, and December 31, 2011:

Aged Analysis of Loans Receivable

As of December 31, 2012

 

     30-59 Days
Past Due
Still Accruing
     60-89 Days
Past Due
Still Accruing
     Greater
Than
90 Days
Still Accruing
     Nonaccrual      Total Past
Due and
Nonaccrual
     Total
Current
     Total Loans
Receivable
 

Real estate loans

                    

Multi-family residential

   $ —         $ —         $ —         $ —         $ —         $ 45,212       $ 45,212   

Residential 1-4 family

     351         318         —           1,140         1,809         49,628         51,437   

Owner-occupied commercial

     —           —           —           3,805         3,805         215,471         219,276   

Nonowner-occupied commercial

     1,404         —           —           —           1,404         143,911         145,315   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     1,755         318         —           4,945         7,018         454,222         461,240   

Construction

                    

Multi-family residential

     —           —           —           —           —           17,022         17,022   

Residential 1-4 family

     234         —           —           —           234         20,156         20,390   

Commercial real estate

     —           —           —           —           —           23,235         23,235   

Commercial bare land and acquisition & development

     —           —           —           —           —           10,668         10,668   

Residential bare land and acquisition & development

     —           —           —           101         101         8,304         8,405   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     234         —           —           101         335         79,385         79,720   

Commercial and other

     264         —           —           4,315         4,579         322,137         326,716   

Consumer

     8         —           —           —           8         3,573         3,581   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,261       $ 318       $ —         $ 9,361       $ 11,940       $ 859,317       $ 871,257   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

As of December 31, 2011

 

     30-59 Days
Past Due
Still Accruing
     60-89 Days
Past Due
Still Accruing
     Greater Than
90 Days
Still Accruing
     Nonaccrual      Total Past
Due and
Nonaccrual
     Total
Current
     Total Loans
Receivable
 

Real estate loans

                    

Multi-family residential

   $ —         $ —         $ —         $ —         $ —         $ 51,897       $ 51,897   

Residential 1-4 family

     251         210         —           3,426         3,887         57,830         61,717   

Owner-occupied commercial

     151         190         —           5,138         5,479         201,529         207,008   

Nonowner-occupied commercial

     —           —           —           575         575         157,269         157,844   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     402         400         —           9,139         9,941         468,525         478,466   

Construction

                    

Multi-family residential

     —           —           —           —           —           2,574         2,574   

Residential 1-4 family

     67         —           —           757         824         17,136         17,960   

Commercial real estate

     1,635         —           —           933         2,568         8,333         10,901   

Commercial bare land and acquisition & development

     —           —           —           7,837         7,837         11,659         19,496   

Residential bare land and acquisition & development

     52         175         —           1,929         2,156         10,551         12,707   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     1,754         175         —           11,456         13,385         50,253         63,638   

Commercial and other

     634         —           —           5,999         6,633         267,523         274,156   

Consumer

     —           —           —           —           —           4,569         4,569   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 2,790       $ 575       $ —         $ 26,594       $ 29,959       $ 790,870       $ 820,829   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired Loans

Regular credit reviews of the portfolio are performed to identify loans that are considered potentially impaired. Potentially impaired loans are referred to the ALCO Committee for review and are included in the specific calculation of allowance for loan losses. A loan is considered impaired when, based on current information and events, the Company is unlikely to collect all principal and interest due according to the terms of the loan agreement. When the amount of the impairment represents a confirmed loss it is charged off against the allowance for loan losses. Impaired loans are often reported net of government guarantees to the extent that the guarantees are expected to be collected. Impaired loans generally include all loans classified as nonaccrual and troubled debt restructurings.

Accrual of interest is discontinued on impaired loans when management believes that, after considering economic and business conditions and collection efforts, the borrower’s financial condition is such that collection of principal or interest is doubtful. Accrued, but uncollected interest is generally reversed when loans are placed on nonaccrual status. Interest income is subsequently recognized only to the extent cash payments are received satisfying all delinquent principal and interest amounts, and the prospects for future payments in accordance with the loan agreement appear relatively certain. In accordance with GAAP, payments received on nonaccrual loans are applied to the principal balance and no interest income is recognized. Interest income may be recognized on impaired loans that are not on nonaccrual status.

The following tables display an analysis of the Company’s impaired loans at December 31, 2012, and December 31, 2011:

 

Impaired Loan Analysis

As of December 31, 2012

 

     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded

              

Real estate

              

Multi-family residential

   $ —         $ —         $ —         $ —         $ —     

Residential 1-4 family

     1,447         2,032         —           3,068         —     

Owner-occupied commercial

     4,229         5,069         —           4,157         21   

Nonowner-occupied commercial

     358         358         —           153         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     6,034         7,459         —           7,378         32   

Construction

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     —           —           —           544         —     

Commercial real estate

     —           —           —           1,219         —     

Commercial bare land and acquisition & development

     —           —           —           5,621         —     

Residential bare land and acquisition & development

     101         173         —           1,024         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     101         173         —           8,408         —     

Commercial and other

     3,921         9,417         —           5,056         2   

Consumer

     —           —           —           —           —     

With an allowance recorded

              

Real estate

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     —           —           —           18         —     

Owner-occupied commercial

     —           —           —           681         —     

Nonowner-occupied commercial

     —           —           —           12         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           —           —           711         —     

Construction

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     —           —           —           —           —     

Commercial real estate

     —           —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —           —     

Residential bare land and acquisition & development

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     —           —           —           —           —     

Commercial and other

     118         129         2         148         —     

Consumer

     —           —           —           —           —     

Total

              

Real estate

              

Multi-family residential

     —           —           —           —           —      

Residential 1-4 family

     1,447         2,032         —           3,086         —      

Owner-occupied commercial

     4,229         5,069         —           4,838         21   

Nonowner-occupied commercial

     358         358         —           165         11   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     6,034         7,459         —           8,089         32   

Construction

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     —           —           —           544         —     

Commercial real estate

     —           —           —           1,219         —     

Commercial bare land and acquisition & development

     —           —           —           5,621         —     

Residential bare land and acquisition & development

     101         173         —           1,024         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     101         173         —           8,408         —     

Commercial and other

     4,039         9,546         2         5,204         2   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 10,174       $ 17,178       $ 2       $ 21,701       $ 34   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

Impaired Loan Analysis

As of December 31, 2011

 

     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded

              

Real estate

              

Multi-family residential

   $ —         $ —         $ —         $ 54       $ —     

Residential 1-4 family

     4,300         4,756         —           5,785         52   

Owner-occupied commercial

     3,954         4,295         —           6,220         36   

Nonowner-occupied commercial

     525         1,011         —           5,052         —     

Other real estate loans

     431         412         —           729         33   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     9,210         10,474         —           17,840         121   

Construction

              

Multi-family residential

     —           —           —           136         —     

Residential 1-4 family

     757         1,037         —           1,331         —     

Commercial real estate

     2,568         3,306         —           3,161         111   

Commercial bare land and acquisition & development

     7,837         13,027         —           12,617         234   

Residential bare land and acquisition & development

     1,928         5,319         —           2,242         38   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     13,090         22,689         —           19,487         383   

Commercial and other

     7,057         10,691         —           6,137         44   

Consumer

     —           —           —           —           —     

With an allowance recorded

              

Real estate

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     215         248         10         351         —     

Owner-occupied commercial

     1,615         1,614         445         427         —     

Nonowner-occupied commercial

     —           —           —           30         —     

Other real estate loans

     —           —           —           67         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     1,830         1,862         455         875         —     

Construction

              

Multi-family residential

     —           —           —           —           —     

Residential 1-4 family

     —           —           —           462         —     

Commercial real estate

     —           —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —           —     

Residential bare land and acquisition & development

     —           —           —           1,099         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     —           —           —           1,561         —     

Commercial and other

     —           —           —           1,391         —     

Consumer

     —           —           —           —           —     

Total

              

Real estate

              

Multi-family residential

     —           —           —           54         —     

Residential 1-4 family

     4,515         5,004         10         6,136         52   

Owner-occupied commercial

     5,569         5,909         445         6,647         36   

Nonowner-occupied commercial

     525         1,011         —           5,082         —     

Other real estate loans

     431         412         —           796         33   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     11,040         12,336         455         18,715         121   

Construction

              

Multi-family residential

     —           —           —           136         —     

Residential 1-4 family

     757         1,037         —           1,793         —     

Commercial real estate

     2,568         3,306         —           3,161         111   

Commercial bare land and acquisition & development

     7,837         13,027         —           12,617         234   

Residential bare land and acquisition & development

     1,928         5,319         —           3,341         38   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     13,090         22,689         —           21,048         383   

Commercial and other

     7,057         10,691         —           7,528         44   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 31,187       $ 45,716       $ 455       $ 47,291       $ 548   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The impaired balances reported above are not adjusted for government guarantees of $681 and $1,094 at December 31, 2012, and December 31, 2011, respectively. The recorded investment in impaired loans, net of government guarantees totaled $9,493 and $30,094 at December 31, 2012, and December 31, 2011, respectively.

The average recorded investment in impaired loans was $21,701, $47,291, and $66,510 for the twelve months ended December 31, 2012, 2011 and 2010, respectively. The interest income recognized on impaired loans was $34, $548 and $2,602 for the years ended December 31, 2012, 2011 and 2010, respectively.

Troubled Debt Restructurings

In the normal course of business, the Company may modify the terms of certain loans, attempting to protect as much of its investment as possible. Management evaluates the circumstances surrounding each modification to determine whether it is a troubled debt restructuring (“TDR”). TDRs exist when 1) the restructuring constitutes a concession, and 2) the debtor is experiencing financial difficulties. The Company adopted the amendments of Accounting Standards Update No. 2011-02, “Receivables – A Creditor’s Determination of Whether a Restructuring Is a Troubled Debt Restructuring” during the third quarter 2011. The Update requires retrospective application to the beginning of the annual period of adoption.

The following table displays the Company’s TDRs by class at December 31, 2012, and 2011:

 

     Troubled Debt Restructurings as of  
     December 31, 2012      December 31, 2011  
     Number of
Contracts
     Outstanding Recorded
Investment
     Number of
Contracts
     Outstanding Recorded
Investment
 

Real estate

           

Multifamily residential

     —         $ —           —         $ —     

Residential 1-4 family

     8         565         9         2,422   

Owner-occupied commercial

     5         2,095         3         860   

Non owner-occupied commercial

     1         140         2         679   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     14         2,800         14         3,961   

Construction

           

Multifamily residential

     —           —           —           —     

Residential 1-4 family

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —     

Residential bare land and acquisition & development

     5         101         4         1,804   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     5         101         4         1,804   

Commercial and other

     8         589         3         1,058   

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     27       $ 3,490         21       $ 6,823   
  

 

 

    

 

 

    

 

 

    

 

 

 

The recorded investment in TDRs in nonaccrual status totaled $2,336 and $4,091 at December 31, 2012, and December 31, 2011, respectively. The Bank’s policy is that loans placed on non-accrual will typically remain on non-accrual status until all principal and interest payments are brought current and the prospect for future payment in accordance with the loan agreement appear relatively certain. The Bank’s policy generally refers to six months of payment performance as sufficient to warrant a return to accrual status.

For the twelve months ended December 31, 2012, the Company identified 6 TDRs that are newly considered impaired for which impairment was previously measured under the Company’s general loan loss allowance methodology. The total recorded investment in such receivables was $806, and the associated allowance for loan losses was $2 at December 31, 2012.

The types of modifications offered can generally be described in the following categories:

 

Rate Modification – A modification in which the interest rate is modified.

Term Modification – A modification in which the maturity date, timing of payments, or frequency of payments is changed.

Interest Only Modification – A modification in which the loan is converted to interest only payments for a period of time.

Combination Modification – Any other type of modification, including the use of multiple types of modifications.

The following tables present newly non-covered restructured loans that occurred during the twelve months ended December 31, 2012 and 2011, respectively:

 

                                                                   
     Troubled Debt Restructurings  
     Identified during the twelve months ended December 31, 2012  
     Rate
Modification
     Term
Modification
     Interest Only
Modification
     Combination
Modification
 

Real estate

           

Multifamily residential

   $ —         $ —         $ —         $ —     

Residential 1-4 family

     —           —           121         —     

Owner-occupied commercial

     —           112         —           303   

Non owner-occupied commercial

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     —           112         121         303   

Construction

           

Multifamily residential

     —           —           —           —     

Residential 1-4 family

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —     

Residential bare land and acquisition & development

     —           127         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     —           127         —           —     

Commercial and other

     —           228         230         69   

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ —         $ 467       $ 351       $ 372   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

                                                                   
     Troubled Debt Restructurings  
     Identified during the twelve months ended December 31, 2011  
     Rate
Modification
     Term
Modification
     Interest Only
Modification
     Combination
Modification
 

Real estate

           

Multifamily residential

   $ —         $ —         $ —         $ —      

Residential 1-4 family

     140         26         928         1,328   

Owner-occupied commercial

     —           305         —           555   

Non owner-occupied commercial

     —           154         —           525   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     140         485         928         2,408   

Construction

           

Multifamily residential

     —           —           —           —     

Residential 1-4 family

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —     

Residential bare land and acquisition & development

     —           —           —           1,804   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     —           —           —           1,804   

Commercial and other

     —           —           —           634   

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 140       $ 485       $ 928       $ 4,846   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Subsequent to a loan being classified as a TDR, a borrower may become unwilling or unable to abide by the terms of the modified agreement. In such cases of default, the Company takes appropriate action to secure additional payments including the use of foreclosure proceedings. The following table presents loans receivable modified as troubled debt restructurings that subsequently defaulted within twelve months during the period:

 

    

Troubled Debt Restructurings

That Subsequently Defaulted during the

Period Ended December 31,

 
     2012      2011  
     Number of
Contracts
     Recorded
Investment
     Number of
Contracts
     Recorded
Investment
 

Real estate

           

Multifamily residential

     —         $ —           —         $ —      

Residential 1-4 family

     2         340         1         738   

Owner-occupied commercial

     1         411         1         429   

Non owner-occupied commercial

     —           —           1         525   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total real estate loans

     3         751         3         1,692   

Construction

           

Multifamily residential

     —           —           —           —     

Residential 1-4 family

     —           —           —           —     

Commercial real estate

     —           —           —           —     

Commercial bare land and acquisition & development

     —           —           —           —     

Residential bare land and acquisition & development

     —           —           2         442   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total construction loans

     —           —           2         442   

Commercial and other

     1         194         1         634   

Consumer

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 
     4       $ 945         6       $ 2,768   
  

 

 

    

 

 

    

 

 

    

 

 

 

At December 31, 2012, and December 31, 2011, the Company had no commitments to lend additional funds on loans restructured as TDRs.