XML 31 R13.htm IDEA: XBRL DOCUMENT v3.3.1.900
Note 5 - Loans
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]

NOTE 5. LOANS


Outstanding loan balances consist of the following at December 31, 2015, and December 31, 2014.


   

As of

 

(Amounts in thousands)

 

December 31,

 

Loan Portfolio

 

2015

   

2014

 

Commercial

  $ 132,805     $ 150,253  

Commercial real estate:

               

Real estate – construction and land development

    28,319       30,099  

Real estate – commercial non-owner occupied

    243,374       213,883  

Real estate – commercial owner occupied

    156,299       120,324  

Residential real estate:

               

Real estate – residential - ITIN

    49,106       52,830  

Real estate – residential - 1-4 family mortgage

    11,390       13,156  

Real estate – residential - equity lines

    45,473       44,981  

Consumer and other

    49,873       35,372  

Gross loans

    716,639       660,898  

Deferred fees and costs

    870       157  

Loans, net of deferred fees and costs

    717,509       661,055  

Allowance for loan and lease losses

    (11,180 )     (10,820 )

Net loans

  $ 706,329     $ 650,235  

Gross loan balances in the table above include net purchase discounts of $2.3 million and $998 thousand as of December 31, 2015, and December 31, 2014, respectively.


Loans are reported as past due when any portion of the principal and interest are not received by the due date. The days past due will continue to increase for each day until full principal and interest are received (i.e. if payment is not received within 30 days of the due date, the loan will be considered 30 days past due; if payment is not received within 60 days of the due date, the loan will be considered 60 days past due, etc.). Loans that become 90 days past due will be placed in nonaccrual status unless well secured and in the process of collection.


Age analysis of gross loan balances for past due loans, segregated by class of loans, as of December 31, 2015, and December 31, 2014, were as follows.


                   

Greater

                           

Recorded

 

(Amounts in thousands)

 

30-59

   

60-89

   

Than 90

                           

Investment >

 

Past Due Loans at

 

Days Past

   

Days Past

   

Days Past

   

Total Past

                   

90 Days and

 

December 31, 2015

 

Due

   

Due

   

Due

   

Due

   

Current

   

Total

   

Accruing

 

Commercial

  $     $ 30     $ 634     $ 664     $ 132,141     $ 132,805     $  

Commercial real estate:

                                                       

Real estate - construction and land development

                            28,319       28,319        

Real estate - commercial non-owner occupied

    64             5,665       5,729       237,645       243,374        

Real estate - commercial owner occupied

                1,071       1,071       155,228       156,299        

Residential real estate:

                                                       

Real estate - residential - ITIN

    1,018       118       850       1,986       47,120       49,106        

Real estate - residential - 1-4 family mortgage

          404       871       1,275       10,115       11,390        

Real estate - residential - equity lines

    137       97             234       45,239       45,473        

Consumer and other

    150       50       88       288       49,585       49,873       88  

Total

  $ 1,369     $ 699     $ 9,179     $ 11,247     $ 705,392     $ 716,639     $ 88  

                   

Greater

                           

Recorded

 

(Amounts in thousands)

 

30-59

   

60-89

   

Than 90

                           

Investment >

 

Past Due Loans at

 

Days Past

   

Days Past

   

Days Past

   

Total Past

                   

90 Days and

 

December 31, 2014

 

Due

   

Due

   

Due

   

Due

   

Current

   

Total

   

Accruing

 

Commercial

  $ 2,421     $ 301     $ 2,161     $ 4,883     $ 145,370     $ 150,253     $  

Commercial real estate:

                                                       

Real estate - construction and land development

                            30,099       30,099        

Real estate - commercial non-owner occupied

                7,086       7,086       206,797       213,883          

Real estate - commercial owner occupied

                1,378       1,378       118,946       120,324        

Residential real estate:

                                                       

Real estate - residential - ITIN

    1,080       122       2,017       3,219       49,611       52,830        

Real estate - residential - 1-4 family mortgage

                1,580       1,580       11,576       13,156          

Real estate - residential - equity lines

    145       99       24       268       44,713       44,981        

Consumer and other

    158       57       23       238       35,134       35,372       23  

Total

  $ 3,804     $ 579     $ 14,269     $ 18,652     $ 642,246     $ 660,898     $ 23  

A loan is considered impaired when based on current information and events we determine it is probable that we will not be able to collect all amounts due according to the original loan contract, including scheduled interest payments. Generally, when we identify a loan as impaired, we measure the loan for potential impairment using discounted cash flows, except when the sole remaining source of the repayment for the loan is the liquidation of the collateral. In these cases, the current fair value of collateral is used, less selling costs.


The starting point for determining the fair value of collateral is through obtaining external appraisals. Generally, external appraisals are updated every six to twelve months. We obtain appraisals from a pre-approved list of independent, third party, local appraisal firms. Approval and addition to the list is based on experience, reputation, character, consistency and knowledge of the respective real estate market. At a minimum, it is ascertained that the appraiser is: (1) currently licensed in the state in which the property is located, (2) is experienced in the appraisal of properties similar to the property being appraised, (3) is actively engaged in the appraisal work, (4) has knowledge of current real estate market conditions and financing trends, (5) is reputable, and (6) is not on Freddie Mac’s nor our Exclusionary List of appraisers and brokers. In certain cases appraisals will be reviewed by another independent third party to ensure the quality of the appraisal and the expertise and independence of the appraiser.


Upon receipt and review, an external appraisal is utilized to measure a loan for potential impairment. Our impairment analysis documents the date of the appraisal used in the analysis, whether the officer preparing the report deems it current, and, if not, allows for internal valuation adjustments with justification. Typical justified adjustments might include discounts for continued market deterioration subsequent to appraisal date, adjustments for the release of collateral contemplated in the appraisal, or the value of other collateral or consideration not contemplated in the appraisal. An appraisal over one year old in most cases will be considered stale dated and an updated or new appraisal will be required. Any adjustments from appraised value to net realizable value are detailed and justified in the impairment analysis, which is reviewed and approved by our Chief Credit Officer.


Although an external appraisal is the primary source to value collateral dependent loans, we may also utilize values obtained through purchase and sale agreements, negotiated short sales, broker price opinions, or the sales price of the note. These alternative sources of value are used only if deemed to be more representative of value based on updated information regarding collateral resolution. Impairment analyses are updated, reviewed and approved on a quarterly basis at or near the end of each reporting period. Based on these processes, we do not believe there are significant time lapses for the recognition of additional losses on collateral dependent loans.


The following tables summarize impaired loans by loan class as of December 31, 2015, and December 31, 2014.


   

As of December 31, 2015

 
           

Unpaid

         

(Amounts in thousands)

 

Recorded

   

Principal

   

Related

 

Impaired Loans

 

Investment

   

Balance

   

Allowance

 

With no related allowance recorded:

                       

Commercial

  $ 1,282     $ 1,519     $  

Commercial real estate:

                       

Real estate - commercial non-owner occupied

    5,488       6,226        

Real estate - commercial owner-occupied

    1,071       1,794        

Residential real estate:

                       

Real estate - residential - ITIN

    7,063       8,662        

Real estate - residential - 1-4 family mortgage

    1,775       2,775        

Real estate - residential - equity lines

    142       142        

Total with no related allowance recorded

  $ 16,821     $ 21,118     $  

With an allowance recorded:

                       

Commercial

  $ 761     $ 820     $ 122  

Commercial real estate:

                       

Real estate - commercial non-owner occupied

    824       824       35  

Real estate - commercial owner-occupied

    350       350       62  

Residential real estate:

                       

Real estate - residential - ITIN

    2,044       2,089       321  

Real estate - residential - equity lines

    558       558       279  

Consumer and other

    32       32       13  

Total with an allowance recorded

  $ 4,569     $ 4,673     $ 832  

Subtotal:

                       

Commercial

  $ 2,043     $ 2,339     $ 122  

Commercial real estate

    7,733       9,194       97  

Residential real estate

    11,582       14,226       600  

Consumer and other

    32       32       13  

Total impaired loans

  $ 21,390     $ 25,791     $ 832  

   

As of December 31, 2014

 
           

Unpaid

         

(Amounts in thousands)

 

Recorded

   

Principal

   

Related

 

Impaired Loans

 

Investment

   

Balance

   

Allowance

 

With no related allowance recorded:

                       

Commercial

  $ 4,298     $ 8,461     $  

Commercial real estate:

                       

Real estate - commercial non-owner occupied

    6,909       10,207        

Real estate - commercial owner-occupied

    1,378     $ 2,102        

Residential real estate:

                       

Real estate - residential - ITIN

    7,106       8,803        

Real estate - residential - 1-4 family mortgage

    1,608       2,578        

Real estate - residential - equity lines

    201       202        

Total with no related allowance recorded

  $ 21,500     $ 32,353     $  

With an allowance recorded:

                       

Commercial

  $ 2,299     $ 2,317     $ 314  

Commercial real estate:

                       

Real estate - commercial non-owner occupied

    2,248       2,846       411  

Real estate - commercial owner-occupied

    1,218       1,218       21  

Residential real estate:

                       

Real estate - residential - ITIN

    3,002       3,103       503  

Real estate - residential - 1-4 family mortgage

    527       537       3  

Real estate - residential - equity lines

    579       579       289  

Consumer and other

    35       35       15  

Total with an allowance recorded

  $ 9,908     $ 10,635     $ 1,556  

Subtotal:

                       

Commercial

  $ 6,597     $ 10,778     $ 314  

Commercial real estate

    11,753       16,373       432  

Residential real estate

    13,023       15,802       795  

Consumer and other

    35       35       15  

Total impaired loans

  $ 31,408     $ 42,988     $ 1,556  

Had nonaccrual loans performed in accordance with their contractual terms, we would have recognized additional interest income, net of tax, of approximately $228 thousand, $649 thousand, and $722 thousand for the years ended December 31, 2015, 2014, and 2013, respectively.


Nonaccrual loans, segregated by loan class, were as follows as of December 31, 2015, and December 31, 2014.


   

As of

 

(Amounts in thousands)

 

December 31,

 

Nonaccrual Loans

 

2015

   

2014

 

Commercial

  $ 1,994     $ 5,112  

Commercial real estate:

               

Real estate - commercial non-owner occupied

    5,488       8,318  

Real estate - commercial owner occupied

    1,071       1,378  

Residential real estate:

               

Real estate - residential - ITIN

    3,649       4,647  

Real estate - residential - 1-4 family mortgage

    1,775       2,135  

Real estate - residential - equity lines

          24  

Consumer and other

    32       35  

Total

  $ 14,009     $ 21,649  

The following table summarizes average recorded investment and interest income recognized on impaired loans by loan class for the years ended December 31, 2015, 2014 and 2013.


   

2015

   

2014

   

2013

 
   

Average

   

Interest

   

Average

   

Interest

   

Average

   

Interest

 

(Amounts in thousands)

 

Recorded

   

Income

   

Recorded

   

Income

   

Recorded

   

Income

 

Average Recorded Investment and Interest Income

 

Investment

   

Recognized

   

Investment

   

Recognized

   

Investment

   

Recognized

 

Commercial

  $ 3,533     $ 22     $ 6,222     $ 33     $ 7,239     $ 82  

Commercial real estate:

                                               

Real estate - commercial non-owner occupied

    7,306       49       11,277       165       16,277       185  

Real estate - commercial owner- occupied

    2,212       59       5,233       78       7,909       106  

Residential real estate:

                                               

Real estate - residential - ITIN

    9,679       141       10,668       114       12,278       80  

Real estate - residential - 1-4 family mortgage

    1,786             1,561             1,693        

Real estate - residential - equity lines

    750       27       1,141       33       875       26  

Consumer and other

    33             17                    

Total

  $ 25,299     $ 298     $ 36,119     $ 423     $ 46,271     $ 479  

The impaired loans for which these interest income amounts were recognized primarily relate to accruing restructured loans. Loans are reported as troubled debt restructurings when we grant a concession(s) to a borrower experiencing financial difficulties that it would not otherwise consider. Examples of such concessions include a reduction in the loan rate, forgiveness of principal or accrued interest, extending the maturity date(s) significantly, or providing a lower interest rate than would be normally available for a transaction of similar risk. As a result of these concessions, restructured loans are impaired as we will not collect all amounts due, either principal or interest, in accordance with the terms of the original loan agreement.


At December 31, 2015 and December 31, 2014, impaired loans of $6.9 million and $9.2 million were classified as performing restructured loans, respectively. The restructurings were granted in response to borrower financial difficulty, and generally provide for a temporary modification of loan repayment terms.


In order for a restructured loan to be on accrual status, the loan’s collateral coverage generally will be greater than or equal to 100% of the loan balance, the loan is current on payments, and the borrower must demonstrate the ability to make payments from a verified source of cash flow. We had no obligations to lend additional funds on the restructured loans as of December 31, 2015 or December 31, 2014.


As of December 31, 2015, we had $15.9 million in troubled debt restructurings compared to $23.5 million as of December 31, 2014. As of December 31, 2015, we had 120 loans that qualified as troubled debt restructurings, of which 107 loans were performing according to their restructured terms. Troubled debt restructurings represented 2.22% of gross loans as of December 31, 2015, compared with 3.55% at December 31, 2014.


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


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


Maturity – A modification in which the maturity date, timing of payments or frequency of payments is modified.


Payment deferral – A modification in which a portion of the principal is deferred.


The following tables present the period ended balances of newly restructured loans and the types of modifications that occurred during the years ended December 31, 2015, 2014 and 2013.


   

For The Year Ended December 31, 2015

 
                   

Rate &

                         

(Amounts in thousands)

         

Rate &

   

Payment

           

Payment

         

Troubled Debt Restructuring Modification Types

 

Rate

   

Maturity

   

Deferral

   

Maturity

   

Deferral

   

Total

 

Commercial

  $     $ 39     $     $     $ 708     $ 747  

Residential real estate:

                                               

Real estate - residential - ITIN

    115             264             379       758  

Total

  $ 115     $ 39     $ 264     $     $ 1,087     $ 1,505  

   

For The Year Ended December 31, 2014

 
                   

Rate &

                         

(Amounts in thousands)

         

Rate &

   

Payment

           

Payment

         

Troubled Debt Restructuring Modification Types

 

Rate

   

Maturity

   

Deferral

   

Maturity

   

Deferral

   

Total

 

Commercial

  $     $ 3,396     $     $     $     $ 3,396  

Residential real estate:

                                               

Real estate - residential - ITIN

    207             39                   246  

Consumer and other

          35                         35  

Total

  $ 207     $ 3,431     $ 39     $     $     $ 3,677  

   

For The Year Ended December 31, 2013

 
                   

Rate &

                         

(Amounts in thousands)

         

Rate &

   

Payment

           

Payment

         

Troubled Debt Restructuring Modification Types

 

Rate

   

Maturity

   

Deferral

   

Maturity

   

Deferral

   

Total

 

Commercial

  $     $     $     $ 6,093     $     $ 6,093  

Commercial real estate:

                                               

Real estate - commercial non-owner occupied

          6,029                   2,129       8,158  

Real estate - commercial owner occupied

                      918             918  

Residential real estate:

                                               

Real estate - residential - ITIN

    550       205       539                   1,294  

Real estate - residential - equity lines

          161                         161  

Total

  $ 550     $ 6,395     $ 539     $ 7,011     $ 2,129     $ 16,624  

The tables below provide information regarding the number of loans where the contractual terms have been restructured in a manner which grants a concession to a borrower experiencing financial difficulties for the years ended December 31, 2015, 2014, and 2013.


   

2015

 
           

Pre-Modification

   

Post-Modification

 

(Amounts in thousands)

 

Number of

   

Outstanding Recorded

   

Outstanding Recorded

 

Troubled Debt Restructurings

 

Contracts

   

Investment

   

Investment

 

Commercial

    2     $ 872     $ 872  

Residential real estate:

                       

Real estate - residential - ITIN

    11       1,237       1,023  

Total

    13     $ 2,109     $ 1,895  

   

2014

 
           

Pre-Modification

   

Post-Modification

 

(Amounts in thousands)

 

Number of

   

Outstanding Recorded

   

Outstanding Recorded

 

Troubled Debt Restructurings

 

Contracts

   

Investment

   

Investment

 

Commercial

    2     $ 9,070     $ 9,070  

Residential real estate:

                       

Real estate - residential - ITIN

    4       263       267  

Consumer and other

    1       35       35  

Total

    7     $ 9,368     $ 9,372  

   

2013

 
           

Pre-Modification

   

Post-Modification

 

(Amounts in thousands)

 

Number of

   

Outstanding Recorded

   

Outstanding Recorded

 

Troubled Debt Restructurings

 

Contracts

   

Investment

   

Investment

 

Commercial

    3     $ 6,837     $ 6,638  

Commercial real estate:

                       

Real estate - commercial non-owner occupied

    3       8,132       8,186  

Real estate - commercial owner occupied

    1       918       418  

Residential real estate:

                       

Real estate - residential - ITIN

    15       1,286       1,360  

Real estate - residential - equity lines

    2       165       166  

Total

    24     $ 17,338     $ 16,768  

The following table presents loans modified as troubled debt restructurings within the previous 12 months for which there was a payment default during the twelve months ended December 31, 2015, 2014 and 2013, respectively.


   

2015

   

2014

   

2013

 

(Amounts in thousands)

 

Number of

   

Recorded

   

Number of

   

Recorded

   

Number of

   

Recorded

 

Troubled Debt Restructurings That Subsequently Defaulted

 

Contracts

   

Investment

   

Contracts

   

Investment

   

Contracts

   

Investment

 

Commercial

        $       1     $ 1,923           $  

Residential real estate:

                                               

Real estate - residential - ITIN

                2       109       9       591  

Total

        $       3     $ 2,032       9     $ 591  

We define a performing loan as a loan where any installment of principal or interest is not 90 days or more past due, and management believes the ultimate collection of original contractual principal and interest is likely. We define a nonperforming loan as an impaired loan, which may be on nonaccrual, 90 days past due and still accruing, or has been restructured and is not in compliance with its modified terms, and our ultimate collection of original contractual principal and interest is uncertain. The foundation or primary factor in determining the appropriate credit quality indicators is the degree of a debtor’s willingness and ability to perform as agreed.


Performing and nonperforming loans, segregated by class of loans, are as follows at December 31, 2015 and 2014.


(Amounts in thousands)

 

December 31, 2015

 

Performing and Nonperforming Loans

 

Performing

   

Nonperforming

   

Total

 

Commercial

  $ 130,811     $ 1,994     $ 132,805  

Commercial real estate:

                       

Real estate - construction and land development

    28,319             28,319  

Real estate - commercial non-owner occupied

    237,886       5,488       243,374  

Real estate - commercial owner occupied

    155,228       1,071       156,299  

Residential real estate:

                       

Real estate - residential - ITIN

    45,457       3,649       49,106  

Real estate - residential - 1-4 family mortgage

    9,615       1,775       11,390  

Real estate - residential - equity lines

    45,473             45,473  

Consumer and other

    49,753       120       49,873  

Total

  $ 702,542     $ 14,097     $ 716,639  

(Amounts in thousands)

 

December 31, 2014

 

Performing and Nonperforming Loans

 

Performing

   

Nonperforming

   

Total

 

Commercial

  $ 145,141     $ 5,112     $ 150,253  

Commercial real estate:

                       

Real estate - construction and land development

    30,099             30,099  

Real estate - commercial non-owner occupied

    205,565       8,318       213,883  

Real estate - commercial owner occupied

    118,946       1,378       120,324  

Residential real estate:

                       

Real estate - residential - ITIN

    48,183       4,647       52,830  

Real estate - residential - 1-4 family mortgage

    11,021       2,135       13,156  

Real estate - residential - equity lines

    44,957       24       44,981  

Consumer and other

    35,314       58       35,372  

Total

  $ 639,226     $ 21,672     $ 660,898  

In conjunction with evaluating the performing versus nonperforming nature of our loan portfolio, management evaluates the following credit risk and other relevant factors in determining the appropriate credit quality indicator (rating) for each loan class:


Pass Grade: A Pass loan is a strong credit with no existing or known weaknesses that may require management’s close attention. Some pass loans require short term enhanced monitoring to determine when the credit relationship would merit either an upgrade or a downgrade. Loans classified as Pass Grade specifically demonstrate:


Strong Cash Flows – borrower’s cash flows must meet or exceed our minimum debt service coverage ratio.


Collateral Margin – generally, the borrower must have pledged an acceptable collateral class with an adequate collateral margin.


Qualitative Factors – in addition to meeting our minimum cash flow and collateral requirements, a number of other qualitative factors are also factored into assigning a Pass Grade including the borrower’s level of leverage (debt to equity), prospects, history and experience in their industry, credit history, and any other relevant factors including a borrower’s character.


Those borrowers who qualify for unsecured loans must fully demonstrate above average cash flows and strong secondary sources of repayment to mitigate the lack of unpledged collateral.


Watch Grade: The credit is acceptable but the borrower has experienced a temporary setback or adverse information has been received, and may exhibit one or more of the characteristics shown in the list below. This risk grade could apply to credits on a temporary basis pending a full review. Credits with this risk grade will require more handling time and increased management. The list below contains characteristics of this risk grade, but individually do not automatically cause the loan to be assigned a Watch Grade.


The primary source of repayment may be weakening causing greater reliance on the secondary source of repayment or


The primary source of repayment is adequate, but the secondary source of repayment is insufficient


In-depth financial analysis would compare to the lower quartile in two or more of the major components of the Risk Management Association Annual Statement Studies


Volatile or deteriorating collateral


Management decisions may be called into question


Delinquencies in bank credits or other financial/trade creditors


Frequent overdrafts


Significant change in management/ownership


Special Mention Grade: Credits in this grade are potentially weak and deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects of the credit. Special Mention credits are not adversely classified and do not expose the Bank to sufficient risk to warrant adverse classification. The list below exhibits the characteristics of this grade, but individually do not automatically cause the borrower to be assigned a grade of Special Mention:


Inadequate or incomplete loan documentation or perfection of collateral, or any other deviation from prudent lending practices


Credit is structured in a manner in which the timing of the repayment source does not match the payment schedule or maturity, materially jeopardizing repayment


Current economic or market conditions exist which may affect the borrower's ability to perform or affect the Bank's collateral position


Adverse trends in the borrower's operations or continued deterioration in the borrower’s financial condition that has not yet reached a point where the retirement of debt is jeopardized. A credit in this grade should have favorable prospects of the deteriorating financial trends reversing within a reasonable timeframe.


The borrower is less than cooperative or unable to produce current and adequate financial information


Substandard Grade: A Substandard credit is inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Substandard credits have a well-defined weakness or weaknesses that jeopardize the liquidation or timely collection of the debt. Substandard credits are characterized by the distinct possibility that we will sustain some loss if the deficiencies are not corrected. However, a potential loss does not have to be recognizable in an individual credit for it to be considered a substandard credit. As such, substandard credits may or may not be graded as impaired.


The following represents, but is not limited to, the potential characteristics of a Substandard Grade and do not necessarily generate automatic reclassification into this loan grade:


Sustained or substantial deteriorating financial trends,


Unresolved management problems,


Collateral is insufficient to repay debt; collateral is not sufficiently supported by independent sources, such as asset-based financial audits, appraisals, or equipment evaluations,


Improper perfection of lien position, which is not readily correctable,


Unanticipated and severe decline in market values,


High reliance on secondary source of repayment,


Legal proceedings, such as bankruptcy or a divorce, which has substantially decreased the borrower’s capacity to repay the debt,


Fraud committed by the borrower,


IRS liens that take precedence,


Forfeiture statutes for assets involved in criminal activities,


Protracted repayment terms outside of policy that are for longer than the same type of credit in our portfolio,


Any other relevant quantitative or qualitative factor that negatively affects the current net worth and paying capacity of the borrower or of the collateral pledged, if any.


Doubtful Grade: A Doubtful loan 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. The possibility of loss is extremely high, but because of certain pending factors that may work to the advantage and strengthening of the credit, its classification as an estimated loss is deferred until its more exact status may be determined. Pending factors may include, but are not limited to:


Proposed merger(s),


Acquisition or liquidation procedures,


Capital injection,


Perfecting liens on additional collateral,


Refinancing plans.


Generally, a Doubtful Grade does not remain outstanding for a period greater than six months. After six months, the pending events should have either occurred or not occurred. The credit grade should have improved or the principal balance charged against the ALLL.


Credit Grade definitions, including qualitative factors, are reviewed and approved annually by our Loan Committee. During the current year, we determined that certain amounts in the “pass” and “watch” grade disclosed in the internal risk grade table included in our 2014 annual consolidated financial statements were incorrect. Accordingly, $46.9 million have been reclassified from “Watch” to “Pass” in the December 31, 2014 table below. The following table summarizes internal risk grade by loan class as of December 31, 2015, and December 31, 2014.


   

December 31, 2015

 
                   

Special

                         

(Amounts in thousands)

 

Pass

   

Watch

   

Mention

   

Substandard

   

Doubtful

   

Total

 

Commercial

  $ 108,696     $ 10,240     $ 9,587     $ 4,282     $     $ 132,805  

Commercial real estate:

                                               

Real estate - construction and land development

    28,291       28                         28,319  

Real estate - commercial non-owner occupied

    234,177       917       1,588       6,692               243,374  

Real estate - commercial owner occupied

    149,327       3,864       1,687       1,421             156,299  

Residential real estate:

                                               

Real estate - residential - ITIN

    41,480                   7,626             49,106  

Real estate - residential - 1-4 family mortgage

    9,041             575       1,774               11,390  

Real estate - residential - equity lines

    41,149       1,760       1,682       882             45,473  

Consumer and other

    49,551             256       66             49,873  

Total

  $ 661,712     $ 16,809     $ 15,375     $ 22,743     $     $ 716,639  

   

December 31, 2014

 
   

Pass

   

Watch

   

Special

                         

(Amounts in thousands)

 

(Restated)

   

(Restated)

   

Mention

   

Substandard

   

Doubtful

   

Total

 

Commercial

  $ 121,282     $ 14,116     $ 4,018     $ 10,837     $     $ 150,253  

Commercial real estate:

                                               

Real estate - construction and land development

    30,056       43                         30,099  

Real estate - commercial non-owner occupied

    201,155       1,953       869       9,906               213,883  

Real estate - commercial owner occupied

    111,689       5,864             2,771             120,324  

Residential real estate:

                                               

Real estate - residential - ITIN

    42,721                   10,109             52,830  

Real estate - residential - 1-4 family mortgage

    10,769                   2,387               13,156  

Real estate - residential - equity lines

    41,624       2,380             977             44,981  

Consumer and other

    35,279       3       18       72             35,372  

Total

  $ 594,575     $ 24,359     $ 4,905     $ 37,059     $     $ 660,898  

The following tables below summarize the ALLL by portfolio for the years ended December 31, 2015, and December 31, 2014.


   

As of December 31, 2015

 

(Amounts in thousands)

         

Commercial

   

Residential

                         

ALLL by Portfolio

 

Commercial

   

Real Estate

   

Real Estate

   

Consumer

   

Unallocated

   

Total

 

Beginning balance

  $ 3,503     $ 4,875     $ 1,670     $ 450     $ 322     $ 10,820  

Charge offs

    (700 )     (428 )     (749 )     (499 )           (2,376 )

Recoveries

    1,692       771       273                   2,736  

Provision

    (2,002 )     566       383       819       234        

Ending balance

  $ 2,493     $ 5,784     $ 1,577     $ 770     $ 556     $ 11,180  

   

As of December 31, 2014

 

(Amounts in thousands)

         

Commercial

   

Residential

                         

ALLL by Portfolio

 

Commercial

   

Real Estate

   

Real Estate

   

Consumer

   

Unallocated

   

Total

 

Beginning balance

  $ 7,057     $ 2,784     $ 2,493     $ 35     $ 1,803     $ 14,172  

Charge offs

    (4,242 )     (2,699 )     (376 )     (2 )           (7,319 )

Recoveries

    582       2       208                   792  

Provision

    106       4,788       (655 )     417       (1,481 )     3,175  

Ending balance

  $ 3,503     $ 4,875     $ 1,670     $ 450     $ 322     $ 10,820  

The following tables summarize the ALLL and the recorded investment in loans and leases as of December 31, 2015 and December 31, 2014.


   

As of December 31, 2015

 
           

Commercial

   

Residential

                         

(Amounts in thousands)

 

Commercial

   

Real Estate

   

Real Estate

   

Consumer

   

Unallocated

   

Total

 

ALLL:

                                               

Individually evaluated for impairment

  $ 122     $ 97     $ 600     $ 13     $     $ 832  

Collectively evaluated for impairment

    2,371       5,687       977       757       556       10,348  

Total

    2,493       5,784       1,577       770       556       11,180  

Gross loans:

                                               

Individually evaluated for impairment

  $ 2,043     $ 7,733     $ 11,582     $ 32     $     $ 21,390  

Collectively evaluated for impairment

    130,762       420,259       94,387       49,841             695,249  

Total gross loans

  $ 132,805     $ 427,992     $ 105,969     $ 49,873     $     $ 716,639  

   

As of December 31, 2014

 
           

Commercial

   

Residential

                         

(Amounts in thousands)

 

Commercial

   

Real Estate

   

Real Estate

   

Consumer

   

Unallocated

   

Total

 

ALLL:

                                               

Individually evaluated for impairment

  $ 314     $ 432     $ 795     $ 15     $     $ 1,556  

Collectively evaluated for impairment

    3,189       4,443       875       435       322       9,264  

Total

    3,503       4,875       1,670       450       322       10,820  

Gross loans:

                                               

Individually evaluated for impairment

  $ 6,597     $ 11,753     $ 13,023     $ 35     $     $ 31,408  

Collectively evaluated for impairment

    143,656       352,553       97,944       35,337             629,490  

Total gross loans

  $ 150,253     $ 364,306     $ 110,967     $ 35,372     $     $ 660,898  

The ALLL totaled $11.2 million or 1.56% of total gross loans at December 31, 2015 and $10.8 million or 1.64% at December 31, 2014. As of December 31, 2015, we had $230.6 million in commitments to extend credit, and recorded a reserve for unfunded commitments of $695 thousand in other liabilities line item in the Consolidated Balance Sheets.


The ALLL is based upon estimates of loan and lease losses and is maintained at a level considered adequate to provide for probable losses inherent in the outstanding loan portfolio. Our ALLL methodology significantly incorporates management’s current judgments, and reflects the reserve amount that is necessary for estimated loan and lease losses and risks inherent in the loan portfolio in accordance with ASC Topic 450 Contingencies and ASC Topic 310 Receivables.


The allowance is increased by provisions charged to expense and reduced by net charge offs. In periodic evaluations of the adequacy of the allowance balance, management considers past loan and lease loss experience by type of credit, known and inherent risks in the portfolio, adverse situations that may affect a borrower’s ability to repay, the estimated value of any underlying collateral, current economic conditions and other factors. We formally assess the adequacy of the ALLL on a monthly basis. These assessments include the periodic re-grading of classified loans based on changes in their individual credit characteristics including delinquency, seasoning, recent financial performance of the borrower, economic factors, changes in the interest rate environment and other factors as warranted. Loans are initially rated when originated. They are reviewed as they are renewed, when there is a new loan to the same borrower and/or when identified facts demonstrate heightened risk of default. Confirmation of the quality of our grading process is obtained by independent reviews conducted by outside consultants specifically hired for this purpose and by periodic examination by various bank regulatory agencies.


Management monitors delinquent loans continuously and identifies problem loans to be evaluated individually for impairment testing. For loans that are determined impaired, a formal impairment measurement is performed at least quarterly on a loan-by-loan basis.


Our method for assessing the appropriateness of the allowance includes specific allowances for identified problem loans, an allowance factor for categories of credits and allowances for changing environmental factors (e.g., portfolio trends, concentration of credit, growth, economic factors). Allowances for identified problem loans are based on specific analysis of individual credits. Loss estimation factors for loan categories are based on analysis of local economic factors applicable to each loan category. Allowances for changing environmental factors are management’s best estimate of the probable impact these changes have had on the loan portfolio as a whole.


We believe that the ALLL was adequate as of December 31, 2015. There is, however, no assurance that future loan and lease losses will not exceed the levels provided for in the ALLL and could possibly result in additional charges to the provision for loan and lease losses. In addition, bank regulatory authorities, as part of their periodic examination of the Company, may require additional charges to the provision for loan and lease losses in future periods if warranted as a result of their review.


As of December 31, 2015, 74% of our gross loan portfolio is secured by real estate, and a significant decline in real estate market values may require an increase in the ALLL. The U.S. recession, the housing market downturn, and low real estate values in our markets have negatively impacted aspects of our residential development, commercial real estate, commercial construction and commercial loan portfolios. Deterioration in our markets may adversely affect our loan portfolio and may lead to additional charges to the provision for loan and lease losses.


All impaired loans are individually evaluated for impairment. If the measurement of each impaired loans’ value is less than the recorded investment in the loan, we recognize this impairment and adjust the carrying value of the loan to fair value through the ALLL. For collateral dependent loans, this can be accomplished by charging off the impaired portion of the loan based on the underlying value of the collateral. For non-collateral dependent loans we establish a specific component within the ALLL based on the present value of the future cash flows. If we determine the sources of repayment will not result in a reasonable probability that the carrying value of a loan can be recovered, the amount of a loan’s specific impairment is charged off against the ALLL. Impairment reserves on non-collateral dependent restructured loans are measured by comparing the present value of expected future cash flows on the restructured loans discounted at the interest rate of the original loan agreement to the loan’s carrying value. These impairment reserves are recognized as a specific component to be provided for in the ALLL.


The unallocated portion of ALLL provides for coverage of credit losses inherent in the loan portfolio but not captured in the credit loss factors that are utilized in the risk rating-based component, or in the specific impairment reserve component of the ALLL, and acknowledges the inherent imprecision of all loss prediction models. As of December 31, 2015, the unallocated allowance amount represented 5% of the ALLL, compared to 3% at December 31, 2014. The ALLL composition should not be interpreted as an indication of specific amounts or loan categories in which future charge offs may occur.


We have lending policies and procedures in place with the objective of optimizing loan income within an accepted risk tolerance level. We review and approve these policies and procedures annually. Monitoring and reporting systems supplement the review process with regular frequency as related to loan production, loan quality, concentrations of credit, potential problem loans, loan delinquencies, and nonperforming loans.


The following is a brief summary, by loan type, of management’s evaluation of the general risk characteristics and underwriting standards:


Commercial Loans – Commercial loans are underwritten after evaluating the borrower’s financial ability to maintain profitability including future expansion objectives. In addition, the borrower’s qualitative qualities are evaluated, such as management skills and experience, ethical traits, and overall business acumen. Commercial loans are primarily extended based on the cash flows of the borrower and secondarily on the underlying collateral provided by the borrower. The borrower’s cash flow may deviate from initial projections, and the value of collateral securing these loans may vary.


Most commercial loans are generally secured by the assets being financed and other business assets such as accounts receivable or inventory. Management may also incorporate a personal guarantee; however, some short term loans may be extended on an unsecured basis. Repayment of commercial loans secured by accounts receivable may be substantially dependent on the ability of the borrower to collect amounts due from its customers.


Commercial Real Estate (“CRE”) Loans – CRE loans are subject to similar underwriting standards and processes as commercial loans. CRE loans are viewed predominantly as cash flow loans and secondarily as loans collateralized by real estate. Generally, CRE lending involves larger principal amounts with repayment largely dependent on the successful operation of the property securing the loan or the business conducted on the collateralized property. CRE loans tend to be more adversely affected by conditions in the real estate markets or by general economic conditions.


The properties securing the CRE portfolio are diverse in terms of type and primary source of repayment. This diversity helps reduce our exposure to adverse economic events that affect any single industry. We monitor and evaluate CRE loans based on occupancy status (investor versus owner occupied), collateral, geography, and risk grade criteria.


Generally, CRE loans to developers and builders that are secured by non owner occupied properties require the borrower to have had an existing relationship with the Company and a proven record of success. Construction loans are underwritten utilizing feasibility studies, sensitivity analysis of absorption and lease rates, and financial analysis of the developers and property owners. Construction loans are generally based upon estimates of cost and value associated with the complete project (as-is value). These estimates may be inaccurate. Construction loans often involve the disbursement of substantial funds with repayment largely dependent on the success of the ultimate project. Sources of repayment for these types of loans may be pre-committed permanent loans from approved long term lenders, sales of developed property, or an interim loan commitment from the Company until permanent financing is secured. These loans are closely monitored by on-site inspections, and are considered to have higher inherent risks than other CRE loans due to their ultimate repayment sensitivity to interest rate changes, governmental regulation of real property, general economic conditions, and the availability of long term financing.


Consumer LoansOur consumer loan originations are generally limited to home equity loans with nominal originations in unsecured personal loans. The portfolio also includes unsecured consumer home improvement loans with an ongoing purchase commitment and residential solar panel loans secured by UCC filing purchased during 2014 We are highly dependent on third party credit scoring analysis to supplement the internal underwriting process. To monitor and manage consumer loan risk, policies and procedures are developed and modified, as needed, jointly by management and staff personnel. This activity, coupled with relatively small loan amounts that are spread across many individual borrowers, minimizes risk. Additionally, trend and outlook reports are reviewed by management on a regular basis. Underwriting standards for home equity loans are heavily influenced by statutory requirements, which include, but are not limited to, a maximum loan-to-value percentage of 80%, collection remedies, the number of such loans a borrower can have at one time, and documentation requirements.


We maintain an independent loan review program that reviews and validates the credit risk program on a periodic basis. Results of these reviews are presented to the Board of Directors and Audit Committee. The loan review process complements and reinforces the risk identification and assessment decisions made by lenders and credit personnel, as well as our policies and procedures.


Management’s continuing evaluation of all known relevant quantitative and qualitative internal and external risk factors provide the foundation for the three major components of the ALLL: (1) historical valuation allowances established in accordance with ASC 450, Contingencies (“ASC 450”) for groups of similarly situated loan pools; (2) general valuation allowances established in accordance with ASC 450 and based on qualitative credit risk factors; and (3) specific valuation allowances established in accordance with ASC 310, Receivables (“ASC 310”) and based on estimated probable losses on specific impaired loans. All three components are aggregated and constitute the ALLL; while portions of the allowance may be allocated to specific credits, the allowance net of specific reserves is available for the remaining credits that management deems as “loss.” It is our policy to classify a credit as loss with a concurrent charge off when management considers the credit uncollectible and of such little value that its continuance as a bankable asset is not warranted. A loss classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer recognizing the likely credit loss of a valueless asset even though partial recovery may occur in the future.


In accordance with ASC 450, historical valuation allowances are established for loan pools with similar risk characteristics common to each loan grouping. Our loan portfolio is evaluated by general loan class including commercial, commercial real estate (which includes construction and other real estate), residential real estate (which includes 1-4 family and home equity loans), consumer and other loans.


These loan pools are similarly risk-graded and each portfolio is evaluated by identifying all relevant risk characteristics that are common to these segmented groups of loans. These characteristics include a significant emphasis on historical losses within each loan group, inherent risks for each, and specific loan class characteristics such as trends related to nonaccrual loans, past due loans, criticized loans, net charge offs or recoveries, among other relevant credit risk factors. We periodically review and update our historical loss ratios based on net charge off experience for each loan and lease class. Other credit risk factors are also reviewed periodically and adjusted as necessary to account for any changes in potential loss exposure.


General valuation allowances, as prescribed by ASC 450, are based on qualitative factors such as changes in asset quality trends, concentrations of credit or changes in concentrations of credit, changes in underwriting standards, changes in experience or depth of lending staff or management, the effectiveness of loan grading and the internal loan review function, and any other relevant factors. Management evaluates each qualitative component quarterly to determine the associated risks to the quality of our loan portfolio.