XML 54 R18.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans
6 Months Ended
Jun. 30, 2014
Loans [Abstract]  
Loans

 

 

 

 

 

 

 

NOTE 11 LOANS

Loans consist of the following:

 

 

 

 

 

(dollars in thousands)

 

June 30, 2014

 

December 31, 2013

 

 

 

 

 

Commercial real estate

 

$                   531,919 

 

$                 476,648 

Residential first mortgages

 

156,833 

 

159,147 

Construction and land development

 

32,086 

 

32,001 

Home equity and second mortgages

 

21,225 

 

21,692 

Commercial loans

 

77,583 

 

94,176 

Consumer loans

 

736 

 

838 

Commercial equipment

 

25,876 

 

23,738 

 

 

846,258 

 

808,240 

Less:

 

 

 

 

Deferred loan fees

 

1,081 

 

972 

Allowance for loan loss

 

8,050 

 

8,138 

 

 

9,131 

 

9,110 

 

 

 

 

 

 

 

$                   837,127 

 

$                 799,130 

 

At June 30, 2014, the Bank’s allowance for loan losses totaled $8.1 million,  or 0.95% of loan balances, as compared to $8.1 million, or 1.01% of loan balances, at December 31, 2013. Management’s determination of the adequacy of the allowance is based on a periodic evaluation of the portfolio with consideration given to the overall loss experience, current economic conditions, size, growth and composition of the loan portfolio, financial condition of the borrowers and other relevant factors that, in management’s judgment, warrant recognition in providing an adequate allowance.

 

Risk Characteristics of Portfolio Segments

The Company manages its credit products and exposure to credit losses (credit risk) by the following specific portfolio segments (classes), which are levels at which the Company develops and documents its allowance for loan loss methodology. These segments are:

 

Commercial Real Estate (“CRE”)

Commercial and other real estate projects include office buildings, retail locations, churches, other special purpose buildings and commercial construction. Commercial construction balances were below 5% of the CRE portfolio at June 30, 2014 and December 31, 2013. The Bank offers both fixed-rate and adjustable-rate loans under these product lines. The primary security on a commercial real estate loan is the real property and the leases that produce income for the real property. Loans secured by commercial real estate are generally limited to 80% of the lower of the appraised value or sales price at origination and have an initial contractual loan payment period ranging from three to 20 years.

 

Loans secured by commercial real estate are larger and involve greater risks than one-to four-family residential mortgage loans. Because payments on loans secured by such properties are often dependent on the successful operation or management of the properties, repayment of such loans may be subject to a greater extent to adverse conditions in the real estate market or the economy.

 

Residential First Mortgages

Residential first mortgage loans made by the Bank are generally long-term loans, amortized on a monthly basis, with principal and interest due each month. The contractual loan payment period for residential loans typically ranges from ten to 30 years. The Bank’s experience indicates that real estate loans remain outstanding for significantly shorter time periods than their contractual terms. Borrowers may refinance or prepay loans at their option, without penalty. The Bank originates both fixed-rate and adjustable-rate residential first mortgages.

  

The annual and lifetime limitations on interest rate adjustments may limit the increases in interest rates on these loans. There are also credit risks resulting from potential increased costs to the borrower as a result of the repricing of adjustable-rate mortgage loans. During periods of rising interest rates, the risk of default on adjustable-rate mortgage loans may increase due to the upward adjustment of interest cost to the borrower. The Bank’s adjustable rate residential first mortgage portfolio was $27.4 million or 3.2% of total gross loans of $846.3 million at June 30, 2014.

 

Construction and Land Development

The Bank offers loans for the construction of one-to four-family dwellings. Generally, these loans are secured by the real estate under construction as well as by guarantees of the principals involved. In addition, the Bank offers loans to acquire and develop land, as well as loans on undeveloped, subdivided lots for home building by individuals.

 

A decline in demand for new housing might adversely affect the ability of borrowers to repay these loans. Construction and land development loans are inherently riskier than providing financing on owner-occupied real estate. The Bank’s risk of loss is affected by the accuracy of the initial estimate of the market value of the completed project as well as the accuracy of the cost estimates made to complete the project. In addition, the volatility of the real estate market has made it increasingly difficult to ensure that the valuation of land associated with these loans is accurate. During the construction phase, a number of factors could result in delays and cost overruns. If the estimate of construction costs proves to be inaccurate, the Bank may be required to advance funds beyond the amount originally committed to permit completion of the development. If the estimate of value proves to be inaccurate, a project’s value might be insufficient to assure full repayment. As a result of these factors, construction lending often involves the disbursement of substantial funds with repayment dependent, in part, on the success of the project rather than the ability of the borrower or guarantor to repay principal and interest. If the Bank forecloses on a project, there can be no assurance that the Bank will be able to recover all of the unpaid balance of, and accrued interest on, the loan as well as related foreclosure and holding costs.

 

Home Equity and Second Mortgage Loans

The Bank maintains a portfolio of home equity and second mortgage loans. These products contain a higher risk of default than residential first mortgages as in the event of foreclosure, the first mortgage would need to be paid off prior to collection of the second mortgage. This risk has been heightened as the market value of residential property has declined.

 

Commercial Loans

The Bank offers commercial loans to its business customers. The Bank offers a variety of commercial loan products including term loans and lines of credit. Such loans are generally made for terms of five years or less. The Bank offers both fixed-rate and adjustable-rate loans under these product lines. When making commercial business loans, the Bank considers the financial condition of the borrower, the borrower’s payment history of both corporate and personal debt, the projected cash flows of the business, the viability of the industry in which the consumer operates, the value of the collateral, and the borrower’s ability to service the debt from income. These loans are primarily secured by equipment, real property, accounts receivable, or other security as determined by the Bank.

 

Commercial loans are made on the basis of the borrower’s ability to make repayment from the cash flows of the borrower’s business. As a result, the availability of funds for the repayment of commercial loans may depend substantially on the success of the business itself.

 

Consumer Loans

Consumer loans consist of loans secured by automobiles, boats, recreational vehicles and trucks. The Bank also makes home improvement loans and offers both secured and unsecured personal lines of credit. Consumer loans entail greater risk from other loan types due to being secured by rapidly depreciating assets or the reliance on the borrower’s continuing financial stability.

 

Commercial Equipment Loans

These loans consist primarily of fixed-rate, short-term loans collateralized by a commercial customer’s equipment. When making commercial equipment loans, the Bank considers the same factors it considers when underwriting a commercial business loan. Commercial loans are of higher risk and typically are made on the basis of the borrower’s ability to make repayment from the cash flows of the borrower’s business. As a result, the availability of funds for the repayment of commercial loans may depend substantially on the success of the business itself. In the case of business failure, collateral would need to be liquidated to provide repayment for the loan. In many cases, the highly specialized nature of collateral equipment would make full recovery from the sale of collateral problematic.

 

 

 

Non-accrual and Past Due Loans

 Non-accrual loans as of June 30, 2014 and December 31, 2013 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

(dollars in thousands)

 

90 or Greater
Days Delinquent

 

Number
of Loans

 

Non-accrual Only Loans

 

Number
of Loans

 

Total
Non-accrual Loans

 

Total Number
of Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$                5,113 

 

11 

 

$                        - 

 

 -

 

$                5,113 

 

11 

Residential first mortgages

 

540 

 

 

 -

 

 -

 

540 

 

Construction and land

  development

 

3,811 

 

 

 -

 

 -

 

3,811 

 

Home equity and second

  mortgages

 

166 

 

 

 -

 

 -

 

166 

 

Commercial loans

 

2,035 

 

 

 -

 

 -

 

2,035 

 

Consumer loans

 

 -

 

 -

 

 -

 

 -

 

 -

 

 -

Commercial equipment

 

221 

 

 

 -

 

 -

 

221 

 

 

 

$               11,886 

 

29 

 

$                        - 

 

 -

 

$               11,886 

 

29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

(dollars in thousands)

 

90 or Greater
Days Delinquent

 

Number

of Loans

 

Non-accrual Only Loans

 

Number

of Loans

 

Total

Non-accrual Loans

 

Total Number

of Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$                4,235 

 

10 

 

$                3,695 

 

 

$                7,930 

 

12 

Residential first mortgages

 

1,683 

 

 

562 

 

 

2,245 

 

Construction and land

 development

 

2,968 

 

 

 -

 

 -

 

2,968 

 

Home equity and second

  mortgages

 

115 

 

 

 -

 

 -

 

115 

 

Commercial loans

 

1,935 

 

 

 -

 

 -

 

1,935 

 

Consumer loans

 

 -

 

 -

 

24 

 

 

24 

 

Commercial equipment

 

234 

 

 

 -

 

 -

 

234 

 

 

 

$               11,170 

 

28 

 

$                4,281 

 

 

$               15,451 

 

34 

 

Non-accrual loans (90 days or greater delinquent and non-accrual only loans) decreased $3.6 million from $15.5 million or 1.91% of total loans at December 31, 2013 to $11.9 million or 1.40% of total loans at June 30, 2014. Non-accrual only loans are loans classified as non-accrual due to customer operating results or payment history. In accordance with the Company’s policy, interest income is recognized on a cash-basis for these loans if the loans are not impaired or there is no impairment. There were no non-accrual only loans at June 30, 2014. At December 31, 2013 non-accrual only loans were $4.3 million, representing one well-secured commercial relationship with no specific reserves due to the Bank's superior credit position with underlying collateral, which consisted primarily of commercial real estate. As of December 31, 2013, the Bank had received all scheduled interest and principal payments on this relationship.

 

Non-accrual loans at June 30, 2014 included $4.0 million for a stalled residential development project. The Bank has deferred the collection of principal and interest for one year to enable the project to use available funds to build units and complete the project. At June 30, 2014, the stalled development project loans are considered both troubled debt restructured (“TDRs”) loans and non-accrual loans and are reported solely as non-accrual loans for financial reporting purposes. If the loans return to performing status after the forbearance period, they will be reported as TDR loans.

 

 

Non-accrual loans on which the recognition of interest has been discontinued, which did not have a specific allowance for impairment, amounted to $6.0 million and $9.1 million at June 30, 2014 and December 31, 2013, respectively. Interest due but not recognized on these balances at June 30, 2014 and December 31, 2013 was $427,000 and $304,000, respectively. Non-accrual loans with a specific allowance for impairment on which the recognition of interest has been discontinued amounted to $5.9 million and $6.4 million at June 30, 2014 and December 31, 2013, respectively. Interest due but not recognized on these balances at June 30, 2014 and December 31, 2013 was $331,000 and $295,000, respectively.

 

An analysis of past due loans as of June 30, 2014 and December 31, 2013 was as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

(dollars in thousands)

 

Current

 

31-60
Days

 

61-89
Days

 

90 or Greater
Days

 

Total
Past Due

 

Total
Loan
Receivables

Commercial real estate

 

$           522,327 

 

$                  - 

 

$          4,479 

 

$          5,113 

 

$          9,592 

 

$           531,919 

Residential first mortgages

 

155,674 

 

 

613 

 

540 

 

1,159 

 

156,833 

Construction and land dev.

 

28,275 

 

 -

 

 -

 

3,811 

 

3,811 

 

32,086 

Home equity and

  second mtg.

 

20,418 

 

360 

 

281 

 

166 

 

807 

 

21,225 

Commercial loans

 

75,548 

 

 -

 

 -

 

2,035 

 

2,035 

 

77,583 

Consumer loans

 

733 

 

 -

 

 

 -

 

 

736 

Commercial equipment

 

25,505 

 

111 

 

39 

 

221 

 

371 

 

25,876 

Total

 

$           828,480 

 

$             477 

 

$          5,415 

 

$         11,886 

 

$         17,778 

 

$           846,258 

 

 

 

 

 

 

 

 

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

(dollars in thousands)

 

Current

 

31-60
Days

 

61-89
Days

 

90 or Greater
Days

 

Total
Past Due

 

Total
Loan
Receivables

Commercial real estate

 

$           469,182 

 

$                58 

 

$           3,173 

 

$           4,235 

 

$           7,466 

 

$           476,648 

Residential first mortgages

 

157,043 

 

 

413 

 

1,683 

 

2,104 

 

159,147 

Construction and land dev.

 

28,525 

 

 -

 

508 

 

2,968 

 

3,476 

 

32,001 

Home equity and

  second mtg.

 

21,183 

 

121 

 

273 

 

115 

 

509 

 

21,692 

Commercial loans

 

88,812 

 

3,111 

 

318 

 

1,935 

 

5,364 

 

94,176 

Consumer loans

 

830 

 

 

 -

 

 -

 

 

838 

Commercial equipment

 

23,435 

 

26 

 

43 

 

234 

 

303 

 

23,738 

Total

 

$           789,010 

 

$           3,332 

 

$           4,728 

 

$          11,170 

 

$          19,230 

 

$           808,240 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

There were no loans greater than 90 days still accruing interest at June 30, 2014 and at December 31, 2013.

  

 

Impaired Loans and Troubled Debt Restructures (“TDRs”)

Impaired loans, including TDRs, at June 30, 2014 and 2013 and at December 31, 2013 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

(dollars in thousands)

 

Unpaid Contractual Principal Balance

 

Recorded Investment With No Allowance

 

Recorded Investment With Allowance

 

Total
Recorded Investment

 

Related Allowance

 

Three Month Average Recorded Investment

 

Three Month Interest Income Recognized

 

Year to Date Average Recorded Investment

 

Year to Date Interest Income Recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$        17,500 

 

$        13,143 

 

$          4,328 

 

$      17,471 

 

$           311 

 

$          17,473 

 

$            172 

 

$        17,446 

 

$               332 

Residential first mortgages

 

3,078 

 

2,559 

 

519 

 

3,078 

 

75 

 

3,103 

 

35 

 

3,113 

 

70 

Construction and land dev.

 

6,049 

 

1,799 

 

4,250 

 

6,049 

 

81 

 

6,015 

 

28 

 

5,916 

 

56 

Home equity and second mtg.

 

403 

 

330 

 

73 

 

403 

 

33 

 

378 

 

 

335 

 

Commercial loans

 

5,380 

 

4,800 

 

580 

 

5,380 

 

269 

 

5,585 

 

46 

 

5,672 

 

93 

Consumer loans

 

 

 

 -

 

 

 -

 

 

 -

 

12 

 

Commercial equipment

 

399 

 

212 

 

168 

 

380 

 

90 

 

381 

 

 

392 

 

Total

 

$        32,814 

 

$        22,848 

 

$          9,918 

 

$      32,766 

 

$           859 

 

$         32,943 

 

$               287 

 

$        32,886 

 

$              562 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

(dollars in thousands)

 

Unpaid Contractual Principal Balance

 

Recorded Investment With No Allowance

 

Recorded Investment With Allowance

 

Total
Recorded Investment

 

Related Allowance

 

Average Recorded Investment

 

Interest Income Recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$           18,342 

 

$           14,274 

 

$             3,899 

 

$           18,173 

 

$                372 

 

$           18,473 

 

$                770 

Residential first mortgages

 

3,401 

 

2,695 

 

706 

 

3,401 

 

171 

 

3,392 

 

125 

Construction and land dev.

 

5,666 

 

1,489 

 

4,177 

 

5,666 

 

55 

 

5,386 

 

252 

Home equity and second mtg.

 

207 

 

207 

 

 -

 

207 

 

 -

 

297 

 

12 

Commercial loans

 

10,218 

 

9,297 

 

921 

 

10,218 

 

304 

 

10,600 

 

432 

Consumer loans

 

24 

 

24 

 

 -

 

24 

 

 -

 

39 

 

Commercial equipment

 

335 

 

234 

 

83 

 

317 

 

83 

 

367 

 

13 

Total

 

$           38,193 

 

$           28,220 

 

$             9,786 

 

$           38,006 

 

$                985 

 

$           38,554 

 

$             1,607 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2013

(dollars in thousands)

 

Unpaid Contractual Principal Balance

 

Recorded Investment With No Allowance

 

Recorded Investment With Allowance

 

Total
Recorded Investment

 

Related Allowance

 

Three Month Average Recorded Investment

 

Three Month Interest Income Recognized

 

Year to Date Average Recorded Investment

 

Year to Date Interest Income Recognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$        20,474 

 

$      16,090 

 

$         4,384 

 

$       20,474 

 

$          614 

 

$        20,560 

 

$              236 

 

$        20,625 

 

$                435 

Residential first mortgages

 

5,236 

 

4,328 

 

908 

 

5,236 

 

407 

 

5,278 

 

46 

 

5,283 

 

94 

Construction and land dev.

 

5,705 

 

4,497 

 

1,208 

 

5,705 

 

170 

 

5,574 

 

71 

 

5,295 

 

147 

Home equity and second mtg.

 

214 

 

214 

 

 -

 

214 

 

 -

 

233 

 

 

265 

 

Commercial loans

 

11,388 

 

11,231 

 

157 

 

11,388 

 

40 

 

11,379 

 

149 

 

11,321 

 

227 

Consumer loans

 

41 

 

41 

 

 -

 

41 

 

 -

 

44 

 

 

47 

 

Commercial equipment

 

174 

 

152 

 

 

155 

 

 

174 

 

 -

 

174 

 

 -

Total

 

$        43,232 

 

$      36,553 

 

$         6,660 

 

$       43,213 

 

$        1,234 

 

$         43,242 

 

$               505 

 

$        43,010 

 

$                910 

 

 

 

 

TDRs, included in the impaired loan schedules above, as of June 30, 2014 and December 31, 2013 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2014

 

December 31, 2013

(dollars in thousands)

 

Dollars

 

Number
of Loans

 

Dollars

 

Number
of Loans

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$                2,101 

 

 

$                3,141 

 

Residential first mortgages

 

916 

 

 

1,485 

 

Construction and land development

 

3,811 

 

 

 -

 

 -

Home equity and second mortgage

 

 -

 

 -

 

 -

 

 -

Commercial loans

 

227 

 

 

 -

 

 -

Consumer loans

 

 -

 

 -

 

 -

 

 -

Commercial equipment

 

157 

 

 

67 

 

Total TDRs

 

$                7,212 

 

12 

 

$                4,693 

 

13 

Less: TDRs included in non-accrual loans

 

(4,037)

 

(4)

 

 -

 

 -

Total accrual TDR loans

 

$                3,175 

 

 

$                4,693 

 

13 

 

At June 30, 2014, non-accrual loans included $4.0 million for a stalled residential development project. The Bank has deferred the collection of principal and interest for one year to enable the project to use available funds to build units and complete the project. At June 30, 2014, the stalled development project loans are considered both TDR loans and non-accrual loans and are reported solely as non-accrual loans for financial reporting purposes. If the loans return to performing status after the forbearance period, they will be reported as TDR loans.

 

At June 30, 2014, the Bank had eight accruing TDRs totaling $3.2 million compared to 13 TDRs totaling $4.7 million as of December 31, 2013. At June 30, 2014, all TDRs were performing according to the terms of their restructured agreements. At December 31, 2013, one TDR of $329,000 was over 90 days past due. The Bank had specific reserves of $197,000 on four TDRs totaling $2.4 million at June 30, 2014 and $79,000 on two TDRs totaling $1.8 million at December 31, 2013. The Bank added three TDRs totaling $968,000 during the six months ended June 30, 2014. During the same period, there were eight TDRs totaling $2.4 million that were no longer reported as TDRs due to the payment of principal and interest at market rates for greater than six consecutive months. TDR activity for the year ended December 31, 2013 included three additions to the number of TDRs totaling $204,000. There were no other TDR transactions for the year ended December 31, 2013.  Interest income in the amount of $124,000 and $214,000 was recognized on TDR loans for the six months ended June 30, 2014 and the year ended December 31, 2013, respectively.

 

 

 

Allowance for Loan Losses

The following tables detail activity in the allowance for loan losses at and for the three and six months ended June 30, 2014 and 2013, respectively, and for the year ended December 31, 2013 and loan receivable balances at June 30, 2014 and 2013, respectively, and at December 31, 2013. An allocation of the allowance to one category of loans does not prevent the Company’s ability to utilize the allowance to absorb losses in a different category. The loan receivables are disaggregated on the basis of the Company’s impairment methodology.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 Commercial
Real Estate

 

 Residential First Mortgage

 

 Construction and Land
Development

 

 Home Equity and Second Mtg.

 

Commercial Loans

 

Consumer
Loans

 

Commercial Equipment

 

Total

At and For the Three Months Ended June 30, 2014

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1,

 

$            3,610 

 

$          1,272 

 

$               561 

 

$            340 

 

$          2,115 

 

$                6 

 

$            293 

 

$          8,197 

Charge-offs

 

(28)

 

 -

 

 -

 

 -

 

(720)

 

 -

 

 -

 

(748)

Recoveries

 

 

 -

 

 -

 

 -

 

 

10 

 

24 

 

38 

Provisions

 

393 

 

(182)

 

12 

 

(57)

 

338 

 

(12)

 

71 

 

563 

Balance at June 30,

 

$            3,977 

 

$          1,090 

 

$               573 

 

$            283 

 

$          1,735 

 

$                4 

 

$            388 

 

$          8,050 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At and For the Six Months Ended June 30, 2014

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1,

 

$            3,525 

 

$          1,401 

 

$               584 

 

$            249 

 

$          1,916 

 

$              10 

 

$            453 

 

$          8,138 

Charge-offs

 

(49)

 

(94)

 

 -

 

 -

 

(755)

 

 -

 

 -

 

(898)

Recoveries

 

 

 -

 

 -

 

 -

 

 

10 

 

24 

 

44 

Provisions

 

494 

 

(217)

 

(11)

 

34 

 

571 

 

(16)

 

(89)

 

766 

Balance at June 30,

 

$            3,977 

 

$          1,090 

 

$               573 

 

$            283 

 

$          1,735 

 

$                4 

 

$            388 

 

$          8,050 

Ending balance: individually
evaluated for impairment

 

$               311 

 

$              75 

 

$                 81 

 

$              33 

 

$            269 

 

$                - 

 

$              90 

 

$            859 

Ending balance: collectively
evaluated for impairment

 

$            3,666 

 

$          1,015 

 

$               492 

 

$            250 

 

$          1,466 

 

$                4 

 

$            298 

 

$          7,191 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$        531,919 

 

$      156,833 

 

$          32,086 

 

$        21,225 

 

$        77,583 

 

$            736 

 

$        25,876 

 

$      846,258 

Ending balance: individually
evaluated for impairment

 

$          17,471 

 

$          3,078 

 

$            6,049 

 

$            403 

 

$          5,380 

 

$                5 

 

$            380 

 

$        32,766 

Ending balance: collectively
evaluated for impairment

 

$        514,448 

 

$      153,755 

 

$          26,037 

 

$        20,822 

 

$        72,203 

 

$            731 

 

$        25,496 

 

$      813,492 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 Commercial

Real Estate

 

 Residential First Mortgage

 

 Construction and Land Development

 

 Home Equity and Second Mtg.

 

Commercial Loans

 

Consumer

Loans

 

Commercial Equipment

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At and For the Year Ended December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1,

 

$            4,092 

 

$          1,083 

 

$               533 

 

$            280 

 

$          1,948 

 

$              19 

 

$            292 

 

$          8,247 

Charge-offs

 

(140)

 

(348)

 

(36)

 

(111)

 

(480)

 

(12)

 

(35)

 

(1,162)

Recoveries

 

 -

 

11 

 

 

17 

 

23 

 

 

58 

 

113 

Provisions

 

(427)

 

655 

 

86 

 

63 

 

425 

 

 -

 

138 

 

940 

Balance at December 31,

 

$            3,525 

 

$          1,401 

 

$               584 

 

$            249 

 

$          1,916 

 

$              10 

 

$            453 

 

$          8,138 

Ending balance: individually

  evaluated for impairment

 

$               372 

 

$            171 

 

 

$                 55 

 

$                 - 

 

$            304 

 

 

$                - 

 

$              83 

 

$            985 

Ending balance: collectively

  evaluated for impairment

 

$            3,153 

 

$          1,230 

 

$               529 

 

$            249 

 

$          1,612 

 

$              10 

 

$            370 

 

 

$          7,153 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$        476,648 

 

$      159,147 

 

$          32,001 

 

$        21,692 

 

$        94,176 

 

$            838 

 

$        23,738 

 

$      808,240 

Ending balance: individually

  evaluated for impairment

 

$          18,173 

 

$          3,401 

 

$            5,666 

 

$            207 

 

$        10,218 

 

$              24 

 

$            317 

 

$        38,006 

Ending balance: collectively

  evaluated for impairment

 

$        458,475 

 

$      155,746 

 

$          26,335 

 

$        21,485 

 

$        83,958 

 

$            814 

 

$        23,421 

 

$      770,234 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 Commercial

Real Estate

 

 Residential First Mortgage

 

 Construction and Land

Development

 

 Home Equity and Second Mtg.

 

Commercial Loans

 

Consumer

Loans

 

Commercial Equipment

 

Total

At and For the Three Months Ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at April 1,

 

$            3,540 

 

$          1,985 

 

$               497 

 

$            318 

 

$          1,824 

 

$              17 

 

$            169 

 

$          8,350 

Charge-offs

 

 -

 

 -

 

 -

 

(111)

 

(406)

 

 -

 

(21)

 

(538)

Recoveries

 

 -

 

10 

 

 -

 

 -

 

11 

 

 

 -

 

22 

Provisions

 

(182)

 

(34)

 

104 

 

157 

 

90 

 

(4)

 

69 

 

200 

Balance at June 30,

 

$            3,358 

 

$          1,961 

 

$               601 

 

$            364 

 

$          1,519 

 

$              14 

 

$            217 

 

$          8,034 

At and For the Six Months Ended June 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at January 1,

 

$            4,092 

 

$          1,083 

 

$               533 

 

$            280 

 

$          1,948 

 

$              19 

 

$            292 

 

$          8,247 

Charge-offs

 

 -

 

(59)

 

(36)

 

(111)

 

(406)

 

(9)

 

(21)

 

(642)

Recoveries

 

 -

 

11 

 

 -

 

 -

 

12 

 

 

49 

 

74 

Provisions

 

(734)

 

926 

 

104 

 

195 

 

(35)

 

 

(103)

 

355 

Balance at June 30,

 

$            3,358 

 

$          1,961 

 

$               601 

 

$            364 

 

$          1,519 

 

$              14 

 

$            217 

 

$          8,034 

Ending balance: individually

  evaluated for impairment

 

$               614 

 

$            407 

 

$               170 

 

$                 - 

 

$              40 

 

$                 - 

 

$                3 

 

$          1,234 

Ending balance: collectively

  evaluated for impairment

 

$            2,744 

 

$          1,554 

 

$               431 

 

$            364 

 

$          1,479 

 

$              14 

 

$            214 

 

$          6,800 

Loan receivables:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$        434,616 

 

$      165,434 

 

$          29,120 

 

$        21,769 

 

$        84,993 

 

$            937 

 

$        17,347 

 

$      754,216 

Ending balance: individually

  evaluated for impairment

 

$          20,474 

 

$          5,236 

 

$            5,705 

 

$            214 

 

$        11,388 

 

$              41 

 

$            155 

 

$        43,213 

Ending balance: collectively

  evaluated for impairment

 

$        414,142 

 

$      160,198 

 

$          23,415 

 

$        21,555 

 

$        73,605 

 

$            896 

 

$        17,192 

 

$      711,003 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Quality Indicators

Credit quality indicators as of June 30, 2014 and December 31, 2013 were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Risk Profile by Internally Assigned Grade

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Real Estate

 

Construction and Land Dev.

 

 

 

 

(dollars in thousands)

 

6/30/2014

 

12/31/2013

 

6/30/2014

 

12/31/2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated

 

$             69,610 

 

$             66,481 

 

$                  4,482 

 

$                  5,782 

 

 

 

 

Pass

 

430,956 

 

380,124 

 

18,785 

 

17,628 

 

 

 

 

Special mention

 

6,772 

 

7,084 

 

 -

 

 -

 

 

 

 

Substandard

 

24,581 

 

22,959 

 

8,819 

 

8,591 

 

 

 

 

Doubtful

 

 -

 

 -

 

 -

 

 -

 

 

 

 

Loss

 

 -

 

 -

 

 -

 

 -

 

 

 

 

Total

 

$           531,919 

 

$           476,648 

 

$                 32,086 

 

$                 32,001 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans

 

Commercial Equipment

 

 

 

 

(dollars in thousands)

 

6/30/2014

 

12/31/2013

 

6/30/2014

 

12/31/2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrated

 

$             13,467 

 

$             12,873 

 

$                  7,014 

 

$                  6,137 

 

 

 

 

Pass

 

56,638 

 

67,354 

 

18,694 

 

17,516 

 

 

 

 

Special mention

 

 -

 

402 

 

 -

 

 

 

 

 

Substandard

 

7,304 

 

13,547 

 

168 

 

83 

 

 

 

 

Doubtful

 

174 

 

 -

 

 -

 

 -

 

 

 

 

Loss

 

 -

 

 -

 

 -

 

 -

 

 

 

 

Total

 

$             77,583 

 

$             94,176 

 

$                 25,876 

 

$                 23,738 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Credit Risk Profile Based on Payment Activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential First Mortgages

 

 Home Equity and Second Mtg.

 

 Consumer Loans

(dollars in thousands)

 

6/30/2014

 

12/31/2013

 

6/30/2014

 

12/31/2013

 

6/30/2014

 

12/31/2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$           156,293 

 

$           157,464 

 

$                 21,059 

 

$                 21,577 

 

$              736 

 

$              838 

Nonperforming

 

540 

 

1,683 

 

166 

 

115 

 

 -

 

 -

Total

 

$           156,833 

 

$           159,147 

 

$                 21,225 

 

$                 21,692 

 

$              736 

 

$              838 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of  Total Classified Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(dollars in thousands)

 

 

 

6/30/2014

 

12/31/2013

 

 

 

 

 

 

By Internally Assigned Grade

 

$             41,046 

 

$                 45,181 

 

 

 

 

 

 

By Payment Activity

 

 

 

2,495 

 

2,464 

 

 

 

 

 

 

Total Classified

 

 

 

$             43,541 

 

$                 47,645 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

A risk grading scale is used to assign grades to commercial real estate, construction and land development, commercial loans and commercial equipment loans. Loans are graded at inception, annually thereafter when financial statements are received and at other times when there is an indication that a credit may have weakened or improved. Only commercial loan relationships with an aggregate exposure to the Bank of $750,000 or greater are subject to being risk rated.

 

Residential first mortgages, home equity and second mortgages and consumer loans are evaluated for creditworthiness in underwriting and are monitored based on borrower payment history. These loans are classified as unrated unless they are part of a larger commercial relationship that requires grading or are troubled debt restructures or nonperforming loans with an Other Assets Especially Mentioned (“OAEM”) or higher risk rating due to a delinquent payment history.

 

Management regularly reviews credit quality indicators as part of its individual loan reviews and on a monthly and quarterly basis. The overall quality of the Bank’s loan portfolio is assessed using the Bank’s risk grading scale, the level and trends of net charge-offs, nonperforming loans and delinquencies, the performance of troubled debt restructured loans and the general economic conditions in the Company’s geographical market. This review process is assisted by frequent internal reporting of loan production, loan quality, concentrations of credit, loan delinquencies and nonperforming and potential problem loans. Credit quality indicators and allowance factors are adjusted based on management’s judgment during the monthly and quarterly review process.

 

Loans subject to risk ratings are graded on a scale of one to ten. The Company considers loans classified substandard, doubtful and loss as classified assets for regulatory and financial reporting.

 

Ratings 1 thru 6 - Pass

Ratings 1 thru 6 have asset risks ranging from excellent low risk to adequate. The specific rating assigned considers customer history of earnings, cash flows, liquidity, leverage, capitalization, consistency of debt service coverage, the nature and extent of customer relationship and other relevant specific business factors such as the stability of the industry or market area, changes to management, litigation or unexpected events that could have an impact on risks.

 

Rating 7 - OAEM (Other Assets Especially Mentioned) – Special Mention

These credits, while protected by the financial strength of the borrowers, guarantors or collateral, have reduced quality due to economic conditions, less than adequate earnings performance or other factors which require the lending officer to direct more than normal attention to the credit. Financing alternatives may be limited and/or command higher risk interest rates. OAEM loans are the first adversely classified assets on our watch list. These relationships will be reviewed at least quarterly.

 

Rating 8 - Substandard

Substandard assets are assets that are inadequately protected by the sound worth or paying capacity of the borrower or of the collateral pledged. These assets have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the possibility that the Bank 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. The loans may have a delinquent history or combination of weak collateral, weak guarantor strength or operating losses. When a loan is assigned to this category the Bank may estimate a specific reserve in the loan loss allowance analysis. These assets listed may include assets with histories of repossessions or some that are non-performing bankruptcies. These relationships will be reviewed at least quarterly.

  

Rating 9 - Doubtful

Doubtful assets have many of the same characteristics of Substandard with the exception that the Bank has determined that loss is not only possible but is probable and the risk is close to certain that loss will occur. When a loan is assigned to this category the Bank will identify the probable loss and the loan will receive a specific reserve in the loan loss allowance analysis. These relationships will be reviewed at least quarterly.

 

Rating 10 - Loss

Once an asset is identified as a definite loss to the Bank, it will receive the classification of “loss”. There may be some future potential recovery; however it is more practical to write off the loan at the time of classification. Losses will be taken in the period in which they are determined to be uncollectable.