XML 45 R24.htm IDEA: XBRL DOCUMENT v2.4.1.9
LOANS (Tables)
3 Months Ended
Mar. 31, 2015
LOANS  
Schedule of composition of loans

The composition of loans is as follows (dollars in thousands):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

310,924 

 

$

315,387 

 

$

267,153 

 

Commercial, financial, and agricultural

 

99,496 

 

101,895 

 

83,461 

 

One to four family residential real estate

 

142,283 

 

139,553 

 

104,376 

 

Construction :

 

 

 

 

 

 

 

Consumer

 

9,733 

 

9,431 

 

6,383 

 

Commerical

 

18,019 

 

16,284 

 

10,685 

 

Consumer

 

17,276 

 

18,385 

 

13,804 

 

 

 

 

 

 

 

 

 

Total loans

 

$

597,731 

 

$

600,935 

 

$

485,862 

 

 

Schedule of acquired portfolio at acquisition date

The table below details the acquired portfolio at March 31, 2015 (dollars in thousands):

 

 

 

Acquired

 

Acquired

 

Acquired

 

 

 

Impaired

 

Non-impaired

 

Total

 

 

 

 

 

 

 

 

 

Loans acquired - contractual payments

 

$

12,711

 

$

53,849

 

$

66,560

 

Nonaccretable difference

 

(1,857

)

 

(1,857

)

Expected cash flows

 

10,854

 

53,849

 

64,703

 

Accretable yield

 

(619

)

(1,867

)

(2,486

)

Carrying balance at March 31, 2015

 

$

10,235

 

$

51,982

 

$

62,217

 

 

Schedule of the accretable yield by acquisition

The table below presents a rollforward of the accretable yield on acquired loans for the three months ended March 31, 2015 (dollars in thousands):

 

 

 

Acquired

 

Acquired

 

Acquired

 

 

 

Impaired

 

Non-impaired

 

Total

 

 

 

 

 

 

 

 

 

Balance, December 31, 2014

 

$

744

 

$

2,042

 

$

2,611

 

Accretion

 

(429

)

(175

)

(440

)

Reclassification from nonaccretable difference

 

304

 

 

315

 

Balance at March 31, 2015

 

$

619

 

$

1,867

 

$

2,486

 

 

Schedule of the allowance for loan losses

An analysis of the allowance for loan losses for the three months ended March 31, 2015, the year ended December 31, 2014, and the three months ended March 31, 2014 is as follows (dollars in thousands):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Balance at beginning of period

 

$

5,140

 

$

4,661

 

$

4,661

 

Recoveries on loans previously charged off

 

93

 

325

 

121

 

Loans charged off

 

(11

)

(1,046

)

(82

)

Provision

 

305

 

1,200

 

183

 

 

 

 

 

 

 

 

 

Balance at end of period

 

$

5,527

 

$

5,140

 

$

4,883

 

 

Schedule of breakdown of the allowance for loan losses and recorded balances in loans

A breakdown of the allowance for loan losses and recorded balances in loans at March 31, 2015 is as follows (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

 

 

real estate

 

agricultural

 

construction

 

real estate

 

construction

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan loss reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance ALLR

 

$

2,813

 

$

1,539

 

$

142

 

$

285

 

$

6

 

$

13

 

$

342

 

$

5,140

 

Charge-offs

 

 

 

 

 

 

(11

)

 

(11

)

Recoveries

 

81

 

 

 

 

1

 

11

 

 

93

 

Provision

 

(124

)

814

 

2

 

(41

)

(1

)

6

 

(351

)

305

 

Ending balance ALLR

 

$

2,770

 

$

2,353

 

$

144

 

$

244

 

$

6

 

$

19

 

$

(9

)

$

5,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

310,924

 

$

99,496

 

$

18,019

 

$

142,283

 

$

9,733

 

$

17,276

 

 

 

$

597,731

 

Ending balance ALLR

 

(2,770

)

(2,353

)

(144

)

(244

)

(6

)

(19

)

(9

)

(5,527

)

Net loans

 

$

308,154

 

$

97,143

 

$

17,875

 

$

142,039

 

$

9,727

 

$

17,257

 

$

(9

)

$

592,204

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance ALLR:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

792

 

$

1,380

 

$

 

$

21

 

$

 

$

10

 

$

 

$

2,203

 

Collectively evaluated

 

1,978

 

973

 

144

 

223

 

6

 

9

 

(9

)

3,324

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

Total

 

$

2,770

 

$

2,353

 

$

144

 

$

244

 

$

6

 

$

19

 

$

(9

)

$

5,527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

2,334

 

$

6,793

 

$

 

$

271

 

$

 

$

37

 

$

 

$

9,435

 

Collectively evaluated

 

303,256

 

92,342

 

17,613

 

137,883

 

9,733

 

17,234

 

 

 

578,061

 

Acquired with deteriorated credit quality

 

5,334

 

361

 

406

 

4,129

 

 

5

 

 

10,235

 

Total

 

$

310,924

 

$

99,496

 

$

18,019

 

$

142,283

 

$

9,733

 

$

17,276

 

$

 

$

597,731

 

 

 

A breakdown of the allowance for loan losses and recorded balances in loans at December 31, 2014 is as follows (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

 

 

real estate

 

agricultural

 

construction

 

real estate

 

construction

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan loss reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance ALLR

 

$

1,849

 

$

1,378

 

$

80

 

$

516

 

$

25

 

$

148

 

$

665

 

$

4,661

 

Charge-offs

 

(19

)

(663

)

 

(290

)

 

(74

)

 

(1,046

)

Recoveries

 

131

 

78

 

50

 

22

 

 

44

 

 

325

 

Provision

 

852

 

746

 

12

 

37

 

(19

)

(105

)

(323

)

1,200

 

Ending balance ALLR

 

$

2,813

 

$

1,539

 

$

142

 

$

285

 

$

6

 

$

13

 

$

342

 

$

5,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

315,387

 

$

101,895

 

$

16,284

 

$

139,553

 

$

9,431

 

$

18,385

 

$

 

$

600,935

 

Ending balance ALLR

 

(2,813

)

(1,539

)

(142

)

(285

)

(6

)

(13

)

(342

)

(5,140

)

Net loans

 

$

312,574

 

$

100,356

 

$

16,142

 

$

139,268

 

$

9,425

 

$

18,372

 

$

(342

)

$

595,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance ALLR:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

704

 

$

492

 

$

 

$

19

 

$

 

$

1

 

$

 

$

1,216

 

Collectively evaluated

 

2,109

 

1,047

 

142

 

266

 

6

 

12

 

342

 

3,924

 

Acquired with deteriorated credit quality

 

 

 

 

 

 

 

 

 

Total

 

$

2,813

 

$

1,539

 

$

142

 

$

285

 

$

6

 

$

13

 

$

342

 

$

5,140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

1,374

 

$

863

 

$

 

$

768

 

$

 

$

72

 

$

 

$

3,077

 

Collectively evaluated

 

308,661

 

100,330

 

16,126

 

134,908

 

9,216

 

18,305

 

 

587,546

 

Acquired with deteriorated credit quality

 

5,352

 

702

 

158

 

3,877

 

215

 

8

 

 

10,312

 

Total

 

$

315,387

 

$

101,895

 

$

16,284

 

$

139,553

 

$

9,431

 

$

18,385

 

$

 

$

600,935

 

 

 

A breakdown of the allowance for loan losses and recorded balances in loans at March 31, 2014 is as follows (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

 

 

real estate

 

agricultural

 

construction

 

real estate

 

construction

 

Consumer

 

Unallocated

 

Total

 

Allowance for loan loss reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance ALLR

 

$

1,849

 

$

1,378

 

$

80

 

$

516

 

$

25

 

$

148

 

$

665

 

$

4,661

 

Charge-offs

 

(1

)

(62

)

 

(3

)

 

(16

)

 

(82

)

Recoveries

 

54

 

44

 

3

 

6

 

 

14

 

 

121

 

Provision

 

(146

)

212

 

(42

)

(128

)

(9

)

(32

)

328

 

183

 

Ending balance ALLR

 

$

1,756

 

$

1,572

 

$

41

 

$

391

 

$

16

 

$

114

 

$

993

 

$

4,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

267,153

 

$

83,461

 

$

10,685

 

$

104,376

 

$

6,383

 

$

13,804

 

$

 

$

485,862

 

Ending balance ALLR

 

(1,756

)

(1,572

)

(41

)

(391

)

(16

)

(114

)

(993

)

(4,883

)

Net loans

 

$

265,397

 

$

81,889

 

$

10,644

 

$

103,985

 

$

6,367

 

$

13,690

 

$

(993

)

$

480,979

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance ALLR:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

189

 

$

1,111

 

$

 

$

98

 

$

 

$

8

 

$

 

$

1,406

 

Collectively evaluated

 

1,567

 

461

 

41

 

293

 

16

 

106

 

993

 

3,477

 

Total

 

$

1,756

 

$

1,572

 

$

41

 

$

391

 

$

16

 

$

114

 

$

993

 

$

4,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated

 

$

610

 

$

1,748

 

$

 

$

513

 

$

 

$

25

 

$

 

$

2,896

 

Collectively evaluated

 

266,543

 

81,713

 

10,685

 

103,863

 

6,383

 

13,779

 

 

482,966

 

Total

 

$

267,153

 

$

83,461

 

$

10,685

 

$

104,376

 

$

6,383

 

$

13,804

 

$

 

$

485,862

 

 

 

Schedule of breakdown of loans by risk category

Below is a breakdown of loans by risk category as of March 31, 2015 (dollars in thousands):

 

 

 

 

 

 

 

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

 

(2)

 

(3)

 

Acceptable/

 

(5)

 

(6)

 

(7)

 

Rating

 

 

 

 

 

Strong

 

Good

 

Average

 

Acceptable Watch

 

Sp. Mention

 

Substandard

 

Doubtful

 

Unassigned

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

2,610 

 

$

27,471 

 

$

128,172 

 

$

144,634 

 

$

 

$

8,037 

 

$

 

$

 

$

310,924 

 

Commercial, financial and agricultural

 

4,711 

 

4,047 

 

34,255 

 

53,492 

 

 

2,991 

 

 

 

99,496 

 

Commercial construction

 

110 

 

425 

 

2,618 

 

11,212 

 

 

893 

 

 

2,761 

 

18,019 

 

One to four family residential real estate

 

415 

 

1,049 

 

3,983 

 

4,078 

 

 

5,449 

 

 

127,309 

 

142,283 

 

Consumer construction

 

 

 

 

 

 

 

 

9,733 

 

9,733 

 

Consumer

 

45 

 

23 

 

 

 

 

 

 

17,197 

 

17,276 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

7,891 

 

$

33,015 

 

$

169,028 

 

$

213,422 

 

$

 

$

17,375 

 

$

 

$

157,000 

 

$

597,731 

 

 

Below is a breakdown of loans by risk category as of December 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

 

(2)

 

(3)

 

Acceptable/

 

(5)

 

(6)

 

(7)

 

Rating

 

 

 

 

 

Strong

 

Good

 

Average

 

Acceptable Watch

 

Sp. Mention

 

Substandard

 

Doubtful

 

Unassigned

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

859 

 

$

28,740 

 

$

129,791 

 

$

147,624 

 

$

 

$

8,373 

 

$

 

$

 

$

315,387 

 

Commercial, financial and agricultural

 

3,227 

 

4,577 

 

33,794 

 

57,295 

 

 

3,002 

 

 

 

101,895 

 

Commercial construction

 

80 

 

441 

 

2,282 

 

9,324 

 

 

906 

 

 

3,251 

 

16,284 

 

One-to-four family residential real estate

 

297 

 

1,074 

 

3,207 

 

5,882 

 

 

5,745 

 

 

123,348 

 

139,553 

 

Consumer construction

 

 

 

 

 

 

 

 

9,431 

 

9,431 

 

Consumer

 

53 

 

 

 

10 

 

 

11 

 

 

18,308 

 

18,385 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

4,516 

 

$

34,832 

 

$

169,077 

 

$

220,135 

 

$

 

$

18,037 

 

$

 

$

154,338 

 

$

600,935 

 

 

Below is a breakdown of loans by risk category as of March 31, 2014 (dollars in thousands):

 

 

 

 

 

 

 

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)

 

(2)

 

(3)

 

Acceptable/

 

(5)

 

(6)

 

(7)

 

Rating

 

 

 

 

 

Strong

 

Good

 

Average

 

Acceptable Watch

 

Sp. Mention

 

Substandard

 

Doubtful

 

Unassigned

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,039 

 

$

24,678 

 

$

117,113 

 

$

120,167 

 

$

 

$

2,156 

 

$

 

$

 

$

267,153 

 

Commercial, financial and agricultural

 

3,634 

 

3,388 

 

28,004 

 

45,309 

 

 

3,126 

 

 

 

83,461 

 

Commercial construction

 

30 

 

463 

 

3,513 

 

2,954 

 

 

402 

 

 

3,323 

 

10,685 

 

One to four family residential real estate

 

 

3,360 

 

1,246 

 

4,339 

 

 

 

 

95,431 

 

104,376 

 

Consumer construction

 

 

 

 

 

 

 

 

6,383 

 

6,383 

 

Consumer

 

 

 

 

25 

 

 

 

 

13,779 

 

13,804 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

6,703 

 

$

31,889 

 

$

149,876 

 

$

172,794 

 

$

 

$

5,684 

 

$

 

$

118,916 

 

$

485,862 

 

 

Schedule of contractually required payments receivable, cash flows expected to be collected, and fair value of the credit impaired Peninsula loans at acquisition date

The following table reflects the contractually required payments receivable, cash flows expected to be collected, and fair value of the credit impaired Peninsula loans at March 31, 2015:

 

Contractually required payments including interest

 

$

12,711

 

Less: nonaccretable difference

 

(1,857

)

Cash flows expected to be collected

 

10,854

 

Less: accretable yield

 

(619

)

Fair value of credit impaired loans acquired

 

$

10,235

 

 

Summary of impaired loans and their effect on interest income

The following is a summary of impaired loans and their effect on interest income (dollars in thousands):

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

Interest Income

 

 

 

Nonaccrual

 

Accrual

 

Average

 

Related

 

Recognized

 

on

 

 

 

Basis

 

Basis

 

Investment

 

Valuation Reserve

 

During Impairment

 

Accrual Basis

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

2,248 

 

$

3,537 

 

$

4,888 

 

$

 

$

 

$

16 

 

Commercial, financial and agricultural

 

72 

 

128 

 

200 

 

 

 

 

Commercial construction

 

266 

 

110 

 

367 

 

 

 

 

One to four family residential real estate

 

1,950 

 

2,727 

 

4,635 

 

 

 

25 

 

Consumer construction

 

23 

 

 

24 

 

 

 

 

Consumer

 

29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

170 

 

$

 

$

379 

 

$

570 

 

$

 

$

 

Commercial, financial and agricultural

 

6,926 

 

 

2,327 

 

1,517 

 

 

19 

 

Commercial construction

 

 

 

 

 

 

 

One to four family residential real estate

 

117 

 

 

15 

 

11 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

2,418 

 

$

3,537 

 

$

5,267 

 

$

570 

 

$

 

$

21 

 

Commercial, financial and agricultural

 

6,998 

 

128 

 

2,527 

 

1,517 

 

 

20 

 

Commercial construction

 

266 

 

110 

 

367 

 

 

 

 

One to four family residential real estate

 

2,067 

 

2,727 

 

4,650 

 

11 

 

 

27 

 

Consumer construction

 

23 

 

 

24 

 

 

 

 

Consumer

 

29 

 

 

 

 

 

 

Total

 

$

11,801 

 

$

6,507 

 

$

12,835 

 

$

2,107 

 

$

 

$

72 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

Interest Income

 

 

 

Nonaccrual

 

Accrual

 

Average

 

Related

 

Recognized

 

on

 

 

 

Basis

 

Basis

 

Investment

 

Valuation Reserve

 

During Impairment

 

Accrual Basis

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

632 

 

$

5,352 

 

$

532 

 

$

 

$

 

$

 

Commercial, financial and agricultural

 

74 

 

702 

 

685 

 

 

 

27 

 

Commercial construction

 

 

158 

 

11 

 

 

 

 

One to four family residential real estate

 

1,844 

 

3,877 

 

656 

 

 

 

25 

 

Consumer construction

 

274 

 

215 

 

15 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

227 

 

$

 

$

229 

 

$

227 

 

$

 

$

18 

 

Commercial, financial and agricultural

 

774 

 

 

1,109 

 

484 

 

 

45 

 

Commercial construction

 

 

 

 

 

 

 

One to four family residential real estate

 

114 

 

 

116 

 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

859 

 

$

5,352 

 

$

761 

 

$

227 

 

$

 

$

25 

 

Commercial, financial and agricultural

 

848 

 

702 

 

1,794 

 

484 

 

 

72 

 

Commercial construction

 

 

158 

 

11 

 

 

 

 

One to four family residential real estate

 

1,958 

 

3,877 

 

772 

 

 

 

32 

 

Consumer construction

 

274 

 

215 

 

15 

 

 

 

 

Consumer

 

 

 

 

 

 

 

Total

 

$

3,939 

 

$

10,312 

 

$

3,354 

 

$

720 

 

$

 

$

130 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

Interest Income

 

 

 

Nonaccrual

 

Accrual

 

Average

 

Related

 

Recognized

 

on

 

 

 

Basis

 

Basis

 

Investment

 

Valuation Reserve

 

During Impairment

 

Accrual Basis

 

March 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

279 

 

$

 

$

322 

 

$

 

$

 

$

 

Commercial, financial and agricultural

 

142 

 

 

183 

 

 

 

 

Commercial construction

 

 

 

 

 

 

 

One to four family residential real estate

 

67 

 

 

235 

 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With a valuation reserve:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

176 

 

$

 

$

176 

 

$

104 

 

$

 

$

 

Commercial, financial and agricultural

 

588 

 

 

597 

 

271 

 

 

 

Commercial construction

 

 

 

 

 

 

 

One to four family residential real estate

 

232 

 

 

215 

 

44 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

455 

 

$

 

$

498 

 

$

104 

 

$

 

$

 

Commercial, financial and agricultural

 

730 

 

 

780 

 

271 

 

 

 

Commercial construction

 

 

 

 

 

 

 

One to four family residential real estate

 

299 

 

 

450 

 

44 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

17 

 

 

 

 

Total

 

$

1,491 

 

$

 

$

1,745 

 

$

420 

 

$

 

$

24 

 

 

Summary of past due loans

A summary of past due loans at March 31, 2015, December 31, 2014 and March 31, 2014 is as follows (dollars in thousands):

 

 

 

March 31,
2015

 

December 31,
2014

 

March 31,
2014

 

 

 

30-89 days

 

90+ days

 

 

 

30-89 days

 

90+ days

 

 

 

30-89 days

 

90+ days

 

 

 

 

 

Past Due

 

Past Due/

 

 

 

Past Due

 

Past Due/

 

 

 

Past Due

 

Past Due/

 

 

 

 

 

(accruing)

 

Nonaccrual

 

Total

 

(accruing)

 

Nonaccrual

 

Total

 

(accruing)

 

Nonaccrual

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

746 

 

$

2,418 

 

$

3,164 

 

$

1,857 

 

$

859 

 

$

2,716 

 

$

729 

 

$

455 

 

$

1,184 

 

Commercial, financial and agricultural

 

25 

 

6,998 

 

7,023 

 

104 

 

848 

 

952 

 

18 

 

730 

 

748 

 

Commercial construction

 

 

266 

 

266 

 

 

 

 

 

 

 

One to four family residential real estate

 

1,075 

 

2,116 

 

3,191 

 

1,412 

 

1,958 

 

3,370 

 

471 

 

299 

 

770 

 

Consumer construction

 

273 

 

23 

 

296 

 

38 

 

274 

 

312 

 

 

 

 

Consumer

 

29 

 

29 

 

58 

 

88 

 

 

88 

 

18 

 

 

25 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total past due loans

 

$

2,148 

 

$

11,850 

 

$

13,998 

 

$

3,499 

 

$

3,939 

 

$

7,438 

 

$

1,236 

 

$

1,491 

 

$

2,727 

 

 

Schedule of roll-forward of nonaccrual activity

A roll-forward of nonaccrual activity for the three months ended March 31, 2015 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

859

 

$

848

 

$

 

$

1,958

 

$

274

 

$

 

$

3,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(75

)

(3

)

 

(21

)

 

 

(99

)

Charge-offs

 

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

 

Class transfers

 

 

 

250

 

 

(250

)

 

 

Transfers to OREO

 

 

 

 

(79

)

 

 

(79

)

Transfers to accruing

 

(419

)

 

 

(60

)

 

 

(479

)

Transfers from accruing

 

2,030

 

6,153

 

 

263

 

 

29

 

8,475

 

Other

 

23

 

 

16

 

6

 

(1

)

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

2,418

 

$

6,998

 

$

266

 

$

2,067

 

$

23

 

$

29

 

$

11,801

 

 

A roll-forward of nonaccrual activity during the year ended December 31, 2014 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

572

 

$

811

 

$

 

$

611

 

$

 

$

30

 

$

2,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(104

)

(692

)

 

(35

)

 

(4

)

(835

)

Charge-offs

 

(18

)

(435

)

 

(206

)

 

(32

)

(691

)

Advances

 

 

 

 

 

 

 

 

Transfers to OREO

 

(233

)

 

 

(357

)

 

 

(590

)

Transfers to accruing

 

 

(10

)

 

(127

)

 

 

(137

)

Transfers from accruing

 

 

1,167

 

 

685

 

 

6

 

1,858

 

Acquired impaired loans

 

632

 

 

 

1,375

 

274

 

 

2,281

 

Other

 

10

 

7

 

 

12

 

 

 

29

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

859

 

$

848

 

$

 

$

1,958

 

$

274

 

$

 

$

3,939

 

 

A roll-forward of nonaccrual activity for the three months ended March 31, 2014 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

 

 

 

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

572

 

$

811

 

$

 

$

611

 

$

 

$

30

 

$

2,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(99

)

(18

)

 

(7

)

 

(4

)

(128

)

Charge-offs

 

 

(53

)

 

(3

)

 

(19

)

(75

)

Advances

 

 

 

 

 

 

 

 

Class transfers

 

 

 

 

 

 

 

 

Transfers to OREO

 

(26

)

 

 

(257

)

 

 

(283

)

Transfers to accruing

 

 

(10

)

 

(127

)

 

 

(137

)

Transfers from accruing

 

 

 

 

82

 

 

 

82

 

Other

 

8

 

 

 

 

 

 

8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

455

 

$

730

 

$

 

$

299

 

$

 

$

7

 

$

1,491

 

 

Summary of troubled debt restructurings

A summary of troubled debt restructurings for the periods indicated is as follows (dollars in thousands):

 

 

 

Three Months Ended

 

Year Ended

 

Three Months Ended

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

Number of

 

Recorded

 

Number of

 

Recorded

 

Number of

 

Recorded

 

 

 

Modifications

 

Investment

 

Modifications

 

Investment

 

Modifications

 

Investment

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

$

1,216 

 

 

$

 

 

$

 

Commercial, financial and agricultural

 

 

268 

 

 

 

 

 

Commercial construction

 

 

266 

 

 

 

 

 

One to four family residential real estate

 

20 

 

1,538 

 

 

 

 

 

Consumer construction

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total troubled debt restructurings

 

30 

 

$

3,288 

 

 

$

 

 

$

 

 

Schedule of roll-forward of troubled debt restructurings

A roll-forward of troubled debt restructuring during the period ended March 31, 2015 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

Consumer and

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCRUING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,007

 

$

1,186

 

$

852

 

$

60

 

$

 

$

3,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

 

 

(3

)

 

 

(3

)

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

647

 

268

 

 

1,243

 

 

2,158

 

Transferred out of TDR

 

 

 

 

 

 

 

Transfer from nonaccrual

 

 

 

 

 

 

 

Transfers to nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,654

 

$

1,454

 

$

849

 

$

1,303

 

$

 

$

5,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

 

 

 

 

 

 

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

569

 

 

266

 

295

 

 

1,130

 

Transfer to accruing

 

 

 

 

 

 

 

Transfers from accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

569

 

$

 

$

266

 

$

295

 

$

 

$

1,130

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTALS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

1,007

 

$

1,186

 

$

852

 

$

60

 

$

 

$

3,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

 

 

(3

)

 

 

(3

)

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

1,216

 

268

 

266

 

1,538

 

 

3,288

 

Transfers out of TDRs

 

 

 

 

 

 

 

Tansfers from nonaccrual

 

 

 

 

 

 

 

Transfers to accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

2,223

 

$

1,454

 

$

1,115

 

$

1,598

 

$

 

$

6,390

 

 

A roll-forward of troubled debt restructuring during the year ended December 31, 2014 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

Consumer and

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCRUING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,520

 

$

1,186

 

$

858

 

$

99

 

$

 

$

5,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(2,513

)

 

(6

)

(4

)

 

(2,523

)

Charge-offs

 

 

 

 

(37

)

 

(37

)

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transferred out of TDR

 

 

 

 

91

 

 

91

 

Transfers to nonaccrual

 

 

 

 

(89

)

 

(89

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,007

 

$

1,186

 

$

852

 

$

60

 

$

 

$

3,105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

$

523

 

$

 

$

91

 

$

 

$

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

 

(319

)

 

 

 

(319

)

Charge-offs

 

 

(204

)

 

(37

)

 

(241

)

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transfers to foreclosed properties

 

 

 

 

(143

)

 

(143

)

Transfers from accruing

 

 

 

 

89

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

 

$

 

$

 

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTALS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,520

 

$

1,709

 

$

858

 

$

190

 

$

 

$

6,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(2,513

)

(319

)

(6

)

(4

)

 

(2,842

)

Charge-offs

 

 

(204

)

 

(74

)

 

(278

)

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transfers out of TDRs

 

 

 

 

91

 

 

91

 

Tansfers to nonaccrual

 

 

 

 

(89

)

 

(89

)

Transfers to foreclosed properties

 

 

 

 

(143

)

 

(143

)

Transfers from accruing

 

 

 

 

89

 

 

89

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,007

 

$

1,186

 

$

852

 

$

60

 

$

 

$

3,105

 

 

A roll-forward of troubled debt restructuring during the year ended March 31, 2014 (dollars in thousands):

 

 

 

 

 

Commercial,

 

 

 

One to four

 

Consumer and

 

 

 

 

 

Commercial

 

Financial and

 

Commercial

 

family residential

 

Consumer

 

 

 

 

 

Real Estate

 

Agricultural

 

Construction

 

real estate

 

Construction

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACCRUING

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,520

 

$

1,186

 

$

858

 

$

99

 

$

 

$

5,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(2,511

)

 

 

(3

)

 

(2,514

)

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transferred out of TDR

 

 

 

 

 

 

 

Transfer from nonaccrual

 

 

 

 

91

 

 

91

 

Transfers to nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,009

 

$

1,186

 

$

858

 

$

187

 

$

 

$

3,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NONACCRUAL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

 

$

523

 

$

 

$

91

 

$

 

$

614

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

 

(15

)

 

 

 

(15

)

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transfer to accruing

 

 

 

 

(91

)

 

(91

)

Transfers from accruing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

 

$

508

 

$

 

$

 

$

 

$

508

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTALS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,520

 

$

1,709

 

$

858

 

$

190

 

$

 

$

6,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments

 

(2,511

)

(15

)

 

(3

)

 

(2,529

)

Charge-offs

 

 

 

 

 

 

 

Advances

 

 

 

 

 

 

 

New restructured

 

 

 

 

 

 

 

Transfers out of TDRs

 

 

 

 

 

 

 

Tansfers from nonaccrual

 

 

 

 

91

 

 

91

 

Transfers to accruing

 

 

 

 

(91

)

 

(91

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending Balance

 

$

1,009

 

$

1,694

 

$

858

 

$

187

 

$

 

$

3,748

 

 

Schedule of activity in insider loans granted to the entity's executive officers and directors, including their families and firms

Activity in such loans is summarized below (dollars in thousands):

 

 

 

March 31,

 

December 31,

 

March 31,

 

 

 

2015

 

2014

 

2014

 

 

 

 

 

 

 

 

 

Loans outstanding, beginning of period

 

$

8,789

 

$

9,043

 

$

9,043

 

New loans

 

 

33

 

 

Net activity on revolving lines of credit

 

117

 

1,390

 

760

 

Repayment

 

(2,412

)

(1,677

)

(1,436

)

 

 

 

 

 

 

 

 

Loans outstanding, end of period

 

$

6,494

 

$

8,789

 

$

8,367