XML 22 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES
6 Months Ended
Jun. 30, 2017
LOANS AND ALLOWANCE FOR LOAN LOSSES  
LOANS AND ALLOWANCE FOR LOAN LOSSES

NOTE 4 – LOANS AND ALLOWANCE FOR LOAN LOSSES

 

The fundamental lending business of the Company is based on understanding, measuring, and controlling the credit risk inherent in the loan portfolio.  The Company's loan portfolio is subject to varying degrees of credit risk.  These risks entail both general risks, which are inherent in the lending process, and risks specific to individual borrowers.  The Company's credit risk is mitigated through portfolio diversification, which limits exposure to any single customer, industry or collateral type.  The loan portfolio segment balances are presented in the following table:

 

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

 

 

    

2017

    

2016

    

Commercial & Industrial

 

$

69,901,427

 

$

67,234,642

 

Commercial Real Estate

 

 

226,287,060

 

 

205,495,337

 

Residential Real Estate

 

 

148,333,597

 

 

153,368,115

 

Home Equity Line of Credit

 

 

34,052,780

 

 

33,256,012

 

Land

 

 

4,187,897

 

 

5,870,999

 

Construction

 

 

24,915,461

 

 

19,804,912

 

Consumer & Other

 

 

1,917,377

 

 

2,073,696

 

Total Loans

 

 

509,595,599

 

 

487,103,713

 

Less: Allowance for Loan Losses

 

 

(3,608,484)

 

 

(2,823,153)

 

Net Loans

 

$

505,987,115

 

$

484,280,560

 

 

At June 30, 2017 and December 31, 2016, loans not considered to have deteriorated credit quality at acquisition had a total remaining unamortized discount of $3,395,116 and $3,793,033, respectively, and carrying values of $162,758,426 and $187,483,532, respectively.

 

Portfolio Segments:

 

The Company currently manages its credit products and the respective exposure to loan losses by the following specific portfolio segments, which are levels at which the Company develops and documents its systematic methodology to determine the allowance for loan losses.  The Company considers each loan type to be a portfolio segment having unique risk characteristics.

 

Commercial & Industrial

 

Commercial & Industrial (“C&I”) loans are made to provide funds for equipment and general corporate needs.  Repayment of these loans depends primarily on the funds generated from the operation of the borrower's business.  C&I loans also include lines of credit that are utilized to finance a borrower's short-term credit needs and/or to finance a percentage of eligible receivables or inventory.  Of primary concern in C&I lending is the borrower's creditworthiness and ability to successfully generate sufficient cash flow from its business to service the debt.

 

Commercial Real Estate

 

Commercial Real Estate loans are bifurcated into Investor and Owner Occupied types (classes).  Commercial Real Estate - Investor loans consist of loans secured by non-owner occupied properties and involve investment properties for warehouse, retail, apartment, and office space with a history of occupancy and cash flow.  This commercial real estate class includes mortgage loans to the developers and owners of commercial real estate where the borrower intends to operate or sell the property at a profit and use the income stream or proceeds from the sale(s) to repay the loan.  Commercial Real Estate - Owner Occupied loans consist of commercial mortgage loans secured by owner occupied properties and involves a variety of property types to conduct the borrower's operations.  The primary source of repayment for this type of loan is the cash flow from the business and is based upon the borrower's financial health and the ability of the borrower and the business to repay.  At June 30, 2017 and December 31, 2016, Commercial Real Estate – Investor loans had a total balance of $148,236,433 and $138,527,163, respectively.  At June 30, 2017 and December 31, 2016, Commercial Real Estate – Owner Occupied loans had a total balance of $78,050,627 and $66,968,174, respectively.

 

Residential Real Estate

 

Residential Real Estate loans are bifurcated into Investor and Owner Occupied types (classes).  Residential Real Estate -Investor loans consist of loans secured by non-owner occupied residential properties and usually carry higher credit risk than Residential Real Estate – Owner Occupied loans due to their reliance on stable rental income and due to a lower incentive for the borrower to avoid foreclosure.  Payments on loans secured by rental properties often depend on the successful operation and management of the properties and the payment of rent by tenants.  At June 30, 2017 and December 31, 2016, Residential Real Estate – Investor loans had a total balance of $41,627,020 and $44,787,040, respectively.  At June 30, 2017 and December 31, 2016, Residential Real Estate – Owner Occupied loans had a total balance of $106,706,576 and $108,581,075, respectively.

 

Home Equity Line of Credit 

 

Home Equity Lines of Credit (“HELOCs”) are a form of revolving credit in which a borrower's primary residence serves as collateral.  Borrowers use HELOCs primarily for education, home improvements, and other significant personal expenditures.  The borrower will be approved for a specific credit limit set at a percentage of the home's appraised value less the balance owed on the existing first mortgage.  Major risks in HELOC lending include the borrower's ability to service the existing first mortgage plus the HELOC, the Company's ability to pursue collection in a second lien position upon default, and overall risks in fluctuation in the value of the underlying collateral property.

 

Land

 

Land loans are secured by underlying properties that usually consist of tracts of undeveloped land that do not produce income.  These loans carry the risk that there will be inadequate demand to ensure the sale of the property within an acceptable time.  As a result, land loans carry the risk that the builder will have to pay the property taxes and other carrying costs of the property until a buyer is identified.

 

Construction

 

Construction loans, which include land development loans, are generally considered to involve a higher degree of credit risk than long-term financing on improved, occupied real estate.  Risk of loss on a construction loan depends largely upon the accuracy of the initial estimate of the property's value at completion of construction and estimated costs of construction, as well as the property’s ability to attract and retain tenants.  Loan funds are disbursed periodically as pre-specified stages of completion are attained based upon site inspections.  If the Company is forced to foreclose on a building before or at completion due to a default, it may be unable to recover all of the unpaid balance of and accrued interest on the loan as well as related foreclosure and holding costs.

 

Consumer & Other

 

Consumer & Other loans include installment loans, personal lines of credit, and automobile loans.  Payment on these loans often depends on the borrower's creditworthiness and ability to generate sufficient cash flow to service the debt.

 

Allowance for Loan Losses

 

To control and monitor credit risk, management has an internal credit process in place to determine whether credit standards are maintained along with in-house loan administration accompanied by oversight and review procedures.  The primary purpose of loan underwriting is the evaluation of specific lending risks that involves the analysis of the borrower's ability to service the debt as well as the assessment of the underlying collateral.  Oversight and review procedures include the monitoring of the portfolio credit quality, early identification of potential problem credits and the management of the problem credits.  As part of the oversight and review process, the Company maintains an allowance for loan losses to absorb estimated and probable losses inherent in the loan portfolio. 

 

For purposes of calculating the allowance, the Company segregates its loan portfolio into segments based primarily on the type of supporting collateral.  The Commercial Real Estate and Residential Real Estate segments, which both exclude any collateral property currently under construction, are further segregated into Owner Occupied and Investor classes for each.  Further, all segments are also segregated as either purchased credit impaired (“PCI”) loans, purchased loans not deemed impaired, troubled debt restructurings (“TDR”s), or new originations.

 

The analysis for determining the allowance is consistent with guidance set forth in U.S. GAAP and the Interagency Policy Statement on the Allowance for Loan and Lease Losses.  Pursuant to Bank policy, the allowance is evaluated quarterly by management and is based upon management's review of the collectability of loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrowers' ability to repay, estimated value of any underlying collateral and prevailing economic conditions.  The allowance consists of specific and general reserves.  The specific reserves relate to loans classified as impaired consisting primarily of nonaccrual loans, TDR and PCI loans where cash flows have deteriorated from those forecasted as of the acquisition date.  The reserve for these loans is established when the discounted cash flows, collateral value, or observable market price, whichever is appropriate, of the impaired loan is lower than the carrying value.  For impaired loans, any measured impairment is charged-off against the loan and allowance for those loans that are collateral dependent in the applicable reporting period.

 

The general reserve covers loans that are not classified as impaired and primarily includes purchased loans not deemed impaired and new loan originations.  The general reserve requirement is based on historical loss experience and several qualitative factors derived from economic and market conditions that have been determined to have an effect on the probability and magnitude of a loss.  Since the Bank does not have sufficient historical loss experience, management also references the historical net charge-off experience of peer groups to determine a reasonable range of reserve values, which is permissible per Bank policy.  The peer groups consist of competing Maryland-based financial institutions with established ranges in total asset size.  Management will continue to evaluate the appropriateness of the peer group data used with each quarterly allowance analysis until such time that the Bank has sufficient loss experience to provide a foundation for the general reserve requirement.  The qualitative analysis incorporates global environmental factors in the following trends:  national and local economic metrics; portfolio risk ratings and composition; and concentrations in credit.

 

The following tables provides information on the activity in the allowance for loan losses by the respective loan portfolio segment for the three- and six-month periods ended June 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months:

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

414,045

 

$

1,293,859

 

$

1,088,063

 

$

199,678

 

$

21,357

 

$

130,701

 

$

12,066

 

$

3,159,769

 

Charge-offs

 

 

 —

 

 

 —

 

 

(97,505)

 

 

 —

 

 

 —

 

 

(15,593)

 

 

 —

 

 

(113,098)

 

Recoveries

 

 

75

 

 

 —

 

 

39,415

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

39,490

 

Provision

 

 

49,672

 

 

145,562

 

 

260,185

 

 

24,830

 

 

(9,169)

 

 

50,408

 

 

835

 

 

522,323

 

Ending balance

 

$

463,792

 

$

1,439,421

 

$

1,290,158

 

$

224,508

 

$

12,188

 

$

165,516

 

$

12,901

 

$

3,608,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months:

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

369,857

 

$

1,082,855

 

$

1,043,778

 

$

184,296

 

$

19,159

 

$

111,503

 

$

11,705

 

$

2,823,153

 

Charge-offs

 

 

 —

 

 

 —

 

 

(225,940)

 

 

 —

 

 

 —

 

 

(15,593)

 

 

 —

 

 

(241,533)

 

Recoveries

 

 

188

 

 

 —

 

 

63,732

 

 

 —

 

 

 —

 

 

 —

 

 

100

 

 

64,020

 

Provision

 

 

93,747

 

 

356,566

 

 

408,588

 

 

40,212

 

 

(6,971)

 

 

69,606

 

 

1,096

 

 

962,844

 

Ending balance

 

$

463,792

 

$

1,439,421

 

$

1,290,158

 

$

224,508

 

$

12,188

 

$

165,516

 

$

12,901

 

$

3,608,484

 

 

 

The following table presents loans and the related allowance for loan losses, by respective loan portfolio segment at June 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment

 

$

 —

 

$

 —

 

$

392,120

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

392,120

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 for impairment

 

 

463,792

 

 

1,439,421

 

 

898,038

 

 

224,508

 

 

12,188

 

 

165,516

 

 

12,901

 

 

3,216,364

 

Totals

 

$

463,792

 

$

1,439,421

 

$

1,290,158

 

$

224,508

 

$

12,188

 

$

165,516

 

$

12,901

 

$

3,608,484

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment

 

$

501,474

 

$

 —

 

$

4,969,305

 

$

57,624

 

$

 —

 

$

 —

 

$

5,798

 

$

5,534,201

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 for impairment

 

 

68,720,673

 

 

213,280,908

 

 

133,063,505

 

 

33,265,591

 

 

1,805,895

 

 

24,524,693

 

 

1,911,579

 

 

476,572,844

 

Ending balance: loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 acquired with

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 deteriorated credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 quality(1)

 

 

679,280

 

 

13,006,152

 

 

10,300,787

 

 

729,565

 

 

2,382,002

 

 

390,768

 

 

 —

 

 

27,488,554

 

Totals

 

$

69,901,427

 

$

226,287,060

 

$

148,333,597

 

$

34,052,780

 

$

4,187,897

 

$

24,915,461

 

$

1,917,377

 

$

509,595,599

 


(1) Includes one loan acquired with deteriorated credit quality of $6,859 that have current period charge offs.

The following tables provides information on the activity in the allowance for loan losses by the respective loan portfolio segment for the three- and six-month periods ended June 30, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months:

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

220,569

 

$

792,847

 

$

693,085

 

$

164,313

 

$

16,016

 

$

56,360

 

$

5,346

 

$

1,948,536

 

Charge-offs

 

 

 —

 

 

 —

 

 

(54,604)

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

(54,604)

 

Recoveries

 

 

 —

 

 

 —

 

 

41,485

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

41,485

 

Provision

 

 

63,437

 

 

147,041

 

 

120,943

 

 

10,691

 

 

1,451

 

 

12,821

 

 

1,149

 

 

357,533

 

Ending balance

 

$

284,006

 

$

939,888

 

$

800,909

 

$

175,004

 

$

17,467

 

$

69,181

 

$

6,495

 

$

2,292,950

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months:

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

210,798

 

$

727,869

 

$

593,084

 

$

157,043

 

$

15,713

 

$

62,967

 

$

5,535

 

$

1,773,009

 

Charge-offs

 

 

 —

 

 

 —

 

 

(174,414)

 

 

(2,183)

 

 

 —

 

 

 —

 

 

(480)

 

 

(177,077)

 

Recoveries

 

 

 —

 

 

 —

 

 

41,485

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

41,485

 

Provision

 

 

73,208

 

 

212,019

 

 

340,754

 

 

20,144

 

 

1,754

 

 

6,214

 

 

1,440

 

 

655,533

 

Ending balance

 

$

284,006

 

$

939,888

 

$

800,909

 

$

175,004

 

$

17,467

 

$

69,181

 

$

6,495

 

$

2,292,950

 

 

The following table presents loans and the related allowance for loan losses, by respective loan portfolio segment at December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

Commercial

    

Commercial

    

Residential

    

Home Equity

    

 

    

    

 

    

    

Consumer 

    

 

    

 

 

 

& Industrial

 

Real Estate

 

Real Estate

 

Line of Credit

 

Land

 

Construction

 

& Other

 

Total

 

Allowance for loan losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment

 

$

 —

 

$

 —

 

$

270,526

 

$

 —

 

$

 —

 

$

 —

 

$

 —

 

$

270,526

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 for impairment

 

 

369,857

 

 

1,082,855

 

 

773,252

 

 

184,296

 

 

19,159

 

 

111,503

 

 

11,705

 

 

2,552,627

 

Totals

 

$

369,857

 

$

1,082,855

 

$

1,043,778

 

$

184,296

 

$

19,159

 

$

111,503

 

$

11,705

 

$

2,823,153

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 individually

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated for

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 impairment

 

$

641,774

 

$

277,515

 

$

4,521,110

 

$

55,552

 

$

 —

 

$

 —

 

$

5,798

 

$

5,501,749

 

Ending balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 collectively

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 for impairment

 

 

65,341,316

 

 

191,303,934

 

 

136,607,497

 

 

32,558,837

 

 

3,384,741

 

 

19,698,823

 

 

2,067,898

 

 

450,963,046

 

Ending balance: loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 acquired with

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 deteriorated credit

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 quality(1)

 

 

1,251,552

 

 

13,913,888

 

 

12,239,508

 

 

641,623

 

 

2,486,258

 

 

106,089

 

 

 —

 

 

30,638,918

 

Totals

 

$

67,234,642

 

$

205,495,337

 

$

153,368,115

 

$

33,256,012

 

$

5,870,999

 

$

19,804,912

 

$

2,073,696

 

$

487,103,713

 


(1) Includes loans acquired with deteriorated credit quality of $104,460 that have current period charge-offs.

 

The following table presents information with respect to impaired loans, which includes loans acquired with deteriorated credit quality that have current period charge-offs, at June 30, 2017 and for the three- and six-month periods ended June 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

 

 

 

 

 

 

 

 

    

For the three months ended

 

For the Six Months Ended

 

 

 

At June 30, 2017

 

June 30, 2017

 

June 30, 2017

 

 

    

 

 

    

Unpaid

    

 

 

    

Average

    

Interest

 

Average

    

Interest

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

 

Investment

 

Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

501,474

 

$

588,656

 

$

 —

 

$

567,298

 

$

9,720

 

$

588,963

 

$

31,027

 

Commercial Real Estate - Owner occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Commercial Real Estate - Investor

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Residential Real Estate - Investor

 

 

761,048

 

 

852,663

 

 

 —

 

 

827,594

 

 

787

 

 

882,220

 

 

12,909

 

Residential Real Estate - Owner occupied

 

 

3,221,832

 

 

3,420,867

 

 

 —

 

 

3,435,168

 

 

29,259

 

 

3,475,250

 

 

98,238

 

Home Equity Line of Credit

 

 

57,624

 

 

87,331

 

 

 —

 

 

73,771

 

 

(3)

 

 

74,454

 

 

(11)

 

Consumer & Other

 

 

5,798

 

 

189,204

 

 

 —

 

 

97,501

 

 

 —

 

 

97,501

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate - Investor

 

 

592,598

 

 

627,785

 

 

219,366

 

 

617,502

 

 

1,992

 

 

626,619

 

 

3,980

 

Residential Real Estate - Owner occupied

 

 

587,589

 

 

563,226

 

 

172,754

 

 

582,540

 

 

 —

 

 

582,540

 

 

(264)

 

Total

 

 

5,727,963

 

 

6,329,732

 

 

392,120

 

 

6,201,374

 

 

41,755

 

 

6,327,547

 

 

145,879

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

501,474

 

$

588,656

 

$

 —

 

$

567,298

 

$

9,720

 

$

588,963

 

$

31,027

 

Commercial Real Estate

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Residential Real Estate

 

 

5,163,067

 

 

5,464,541

 

 

392,120

 

 

5,462,804

 

 

32,038

 

 

5,566,629

 

 

114,863

 

Home Equity Line of Credit

 

 

57,624

 

 

87,331

 

 

 —

 

 

73,771

 

 

(3)

 

 

74,454

 

 

(11)

 

Consumer & Other

 

 

5,798

 

 

189,204

 

 

 —

 

 

97,501

 

 

 —

 

 

97,501

 

 

 —

 

Total

 

$

5,727,963

 

$

6,329,732

 

$

392,120

 

$

6,201,374

 

$

41,755

 

$

6,327,547

 

$

145,879

 

 

The following table presents information with respect to impaired loans, which includes loans acquired with deteriorated credit quality that have current period charge-offs, at December 31, 2016 and for the year ended December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the year ended

 

For the Six Months Ended

 

 

 

At December 31, 2016

 

December 31, 2016

 

June 30, 2016

 

 

 

 

 

 

Unpaid

 

Average

 

Average

 

 

 

 

Average

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

Recorded

 

Income

 

Recorded

 

Income

 

 

 

Investment

 

Balance

 

Allowance

 

Investment

 

Recognized

 

Investment

 

Recognized

 

With no related allowance recorded:

    

 

    

    

 

    

    

 

    

    

 

    

    

 

    

 

 

    

    

 

    

 

Commercial & Industrial

 

$

641,774

 

$

739,128

 

$

 —

 

$

804,938

 

$

79,886

 

$

855,500

 

$

52,267

 

Commercial Real Estate - Investor

 

 

277,515

 

 

277,515

 

 

 —

 

 

294,053

 

 

 —

 

 

352,315

 

 

1,048

 

Residential Real Estate - Investor

 

 

785,500

 

 

890,719

 

 

 —

 

 

994,674

 

 

11,748

 

 

1,149,681

 

 

35,973

 

Residential Real Estate - Owner occupied

 

 

3,008,832

 

 

3,196,027

 

 

 —

 

 

3,225,912

 

 

103,916

 

 

2,331,172

 

 

70,245

 

Home Equity Line of Credit

 

 

55,552

 

 

85,470

 

 

 —

 

 

73,026

 

 

(68)

 

 

112,616

 

 

(69)

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

71,459

 

 

 —

 

Consumer & Other

 

 

5,798

 

 

189,204

 

 

 —

 

 

97,501

 

 

 —

 

 

189,204

 

 

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate - Investor

 

 

790,537

 

 

813,087

 

 

268,537

 

 

832,508

 

 

5,920

 

 

523,195

 

 

3,004

 

Residential Real Estate - Owner occupied

 

 

159,028

 

 

159,028

 

 

1,989

 

 

160,102

 

 

 —

 

 

 —

 

 

 —

 

Total

 

 

5,724,536

 

 

6,350,178

 

 

270,526

 

 

6,482,714

 

 

201,402

 

 

5,585,142

 

 

162,468

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial & Industrial

 

$

641,774

 

$

739,128

 

$

 —

 

$

804,938

 

$

79,886

 

$

855,500

 

$

52,267

 

Commercial Real Estate

 

 

277,515

 

 

277,515

 

 

 —

 

 

294,053

 

 

 —

 

 

352,315

 

 

1,048

 

Residential Real Estate

 

 

4,743,897

 

 

5,058,861

 

 

270,526

 

 

5,213,196

 

 

121,584

 

 

4,004,048

 

 

109,222

 

Home Equity Line of Credit

 

 

55,552

 

 

85,470

 

 

 —

 

 

73,026

 

 

(68)

 

 

112,616

 

 

(69)

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

71,459

 

 

 —

 

Consumer & Other

 

 

5,798

 

 

189,204

 

 

 —

 

 

97,501

 

 

 —

 

 

189,204

 

 

 —

 

Total

 

$

5,724,536

 

$

6,350,178

 

$

270,526

 

$

6,482,714

 

$

201,402

 

$

5,585,142

 

$

162,468

 

 

In addition to monitoring the performance status of the loan portfolio, the Company utilizes a risk rating scale (1-8) to evaluate loan asset quality for all loans.  Loans that are rated 1-4 are classified as pass credits.  Loans rated a 5 (Watch) are pass credits, but are loans that have been identified as warranting additional attention and monitoring.  Loans that are risk rated 5 or higher are placed on the Company's monthly watch list.  For the pass rated loans, management believes there is a low risk of loss related to these loans and, as necessary, credit may be strengthened through improved borrower performance and/or additional collateral.  Loans rated a 6 (Special Mention) or higher are considered criticized loans and represent an increased level of credit risk and are placed into these three categories: 

 

6 (Special Mention) - Borrowers exhibit potential credit weaknesses or downward trends that may weaken the credit position, if uncorrected.  The borrowers are considered marginally acceptable without potential for loss of principal or interest.

 

7 (Substandard) - Borrowers have well defined weaknesses or characteristics that present the possibility that the Company will sustain some loss if the deficiencies are not corrected.

 

8 (Doubtful) - Borrowers classified as doubtful have the same weaknesses found in substandard borrowers; however, these weaknesses indicate that the collection of debt in full (principal and interest), based on current conditions, is highly questionable and improbable.

In the normal course of loan portfolio management, relationship managers are responsible for continuous assessment of credit risk arising from the individual borrowers within their portfolio and assigning appropriate risk ratings.  Credit Administration is responsible for ensuring the integrity and operation of the risk rating system and maintenance of the watch list.  The Officer's Loan Committee meets monthly to discuss and monitor problem credits and internal risk rating downgrades that result in updates to the watch list.

 

The following table provides information with respect to the Company's credit quality indicators by class of the loan portfolio at June 30, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

    

Pass

    

Special Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial & Industrial

 

$

67,057,433

 

$

1,493,143

 

$

1,350,851

 

$

 —

 

$

69,901,427

 

Commercial Real Estate - Investor

 

 

145,303,898

 

 

146,832

 

 

2,785,703

 

 

 —

 

 

148,236,433

 

Commercial Real Estate - Owner Occupied

 

 

75,859,111

 

 

1,072,201

 

 

1,119,315

 

 

 —

 

 

78,050,627

 

Residential Real Estate - Investor

 

 

35,503,640

 

 

232,778

 

 

5,890,603

 

 

 —

 

 

41,627,021

 

Residential Real Estate - Owner Occupied

 

 

101,067,852

 

 

 —

 

 

5,638,724

 

 

 —

 

 

106,706,576

 

Home Equity Line of Credit

 

 

33,761,495

 

 

 —

 

 

291,285

 

 

 —

 

 

34,052,780

 

Land

 

 

1,915,511

 

 

 —

 

 

2,272,386

 

 

 —

 

 

4,187,897

 

Construction

 

 

24,524,693

 

 

 —

 

 

390,768

 

 

 —

 

 

24,915,461

 

Consumer & Other

 

 

1,911,579

 

 

 —

 

 

5,798

 

 

 —

 

 

1,917,377

 

 Total

 

$

486,905,212

 

$

2,944,954

 

$

19,745,433

 

$

 —

 

$

509,595,599

 

 

The following table provides information with respect to the Company's credit quality indicators by class of the loan portfolio at December 31, 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk Rating

 

 

    

Pass

    

Special Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial & Industrial

 

$

63,961,379

 

$

688,595

 

$

2,584,668

 

$

 —

 

$

67,234,642

 

Commercial Real Estate - Investor

 

 

134,601,346

 

 

2,958,695

 

 

967,122

 

 

 —

 

 

138,527,163

 

Commercial Real Estate - Owner Occupied

 

 

64,761,020

 

 

1,126,705

 

 

1,080,449

 

 

 —

 

 

66,968,174

 

Residential Real Estate - Investor

 

 

36,905,288

 

 

240,700

 

 

7,641,052

 

 

 —

 

 

44,787,040

 

Residential Real Estate - Owner Occupied

 

 

102,367,880

 

 

 —

 

 

6,213,195

 

 

 —

 

 

108,581,075

 

Home Equity Line of Credit

 

 

32,969,668

 

 

 —

 

 

286,344

 

 

 —

 

 

33,256,012

 

Land

 

 

3,513,607

 

 

 —

 

 

2,357,392

 

 

 —

 

 

5,870,999

 

Construction

 

 

19,698,823

 

 

 —

 

 

106,089

 

 

 —

 

 

19,804,912

 

Consumer & Other

 

 

2,067,898

 

 

 —

 

 

5,798

 

 

 —

 

 

2,073,696

 

 Total

 

$

460,846,909

 

$

5,014,695

 

$

21,242,109

 

$

 —

 

$

487,103,713

 

 

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a payment is past due.

 

 

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans at June 30, 2017.  PCI loans are excluded from this aging and nonaccrual loans schedule.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrual Loans

 

 

 

 

 

 

 

 

    

30-59 

    

60-89

    

90 or More

    

    

 

    

         

 

    

    

 

    

      

 

 

 

 

Days 

 

Days 

 

Days

 

Total

 

 

 

 

Nonaccrual

 

Total

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Current

 

Loans

 

Loans

 

Commercial & Industrial

 

$

 —

 

$

59,129

 

$

 —

 

$

59,129

 

$

68,905,297

 

$

257,721

 

$

69,222,147

 

Commercial Real Estate - Investor

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

140,504,962

 

 

 —

 

 

140,504,962

 

Commercial Real Estate - Owner Occupied

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

72,775,947

 

 

 —

 

 

72,775,947

 

Residential Real Estate - Investor

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

33,038,530

 

 

1,114,322

 

 

34,152,852

 

Residential Real Estate - Owner Occupied

 

 

27,934

 

 

451,120

 

 

 —

 

 

479,054

 

 

99,740,351

 

 

3,660,552

 

 

103,879,957

 

Home Equity Line of Credit

 

 

 —

 

 

253,439

 

 

 —

 

 

253,439

 

 

33,012,152

 

 

57,624

 

 

33,323,215

 

Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

1,805,895

 

 

 —

 

 

1,805,895

 

Construction

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

24,524,693

 

 

 —

 

 

24,524,693

 

Consumer & Other

 

 

2,817

 

 

16,678

 

 

 —

 

 

19,495

 

 

1,892,084

 

 

5,798

 

 

1,917,377

 

Total

 

$

30,751

 

$

780,366

 

$

 —

 

$

811,117

 

$

476,199,911

 

$

5,096,017

 

$

482,107,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27,488,554

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

509,595,599

 

 

The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans at December 31, 2016.  PCI loans are excluded from this aging and nonaccrual loans schedule.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrual Loans

 

 

 

 

 

 

 

 

    

30-59 

    

60-89

    

90 or More

    

 

 

    

 

 

    

 

 

    

 

 

 

 

 

Days 

 

Days 

 

Days

 

Total

 

 

 

 

Nonaccrual

 

Total

 

 

 

Past Due

 

Past Due

 

Past Due

 

Past Due

 

Current

 

Loans

 

Loans

 

Commercial & Industrial

 

$

17,737

 

$

 —

 

$

 —

 

$

17,737

 

$

65,582,550

 

$

382,802

 

$

65,983,089

 

Commercial Real Estate - Investor

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

129,751,253

 

 

277,515

 

 

130,028,768

 

Commercial Real Estate - Owner Occupied

 

 

139,670

 

 

149,119

 

 

 —

 

 

288,789

 

 

61,263,891

 

 

 —

 

 

61,552,680

 

Residential Real Estate - Investor

 

 

702,856

 

 

 —

 

 

 —

 

 

702,856

 

 

34,114,611

 

 

1,260,961

 

 

36,078,428

 

Residential Real Estate - Owner Occupied

 

 

2,933,983

 

 

373,168

 

 

 —

 

 

3,307,151

 

 

98,724,320

 

 

3,018,710

 

 

105,050,181

 

Home Equity Line of Credit

 

 

136,387

 

 

 —

 

 

 —

 

 

136,387

 

 

32,422,450

 

 

55,552

 

 

32,614,389

 

Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

3,384,741

 

 

 —

 

 

3,384,741

 

Construction

 

 

173,105

 

 

 —

 

 

 —

 

 

173,105

 

 

19,525,718

 

 

 —

 

 

19,698,823

 

Consumer & Other

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

2,067,898

 

 

5,798

 

 

2,073,696

 

Total

 

$

4,103,738

 

$

522,287

 

$

 —

 

$

4,626,025

 

$

446,837,432

 

$

5,001,338

 

$

456,464,795

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchased credit impaired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30,638,918

 

Total Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

487,103,713

 

 

Troubled Debt Restructurings

 

The restructuring of a loan constitutes a TDR if the creditor, for economic or legal reasons related to the debtor’s financial difficulties, grants a concession to the debtor that it would not otherwise consider in the normal course of business.  A concession may include an extension of repayment terms which would not normally be granted, a reduction of interest rate or the forgiveness of principal and/or accrued interest.  If the debtor is experiencing financial difficulty and the creditor has granted a concession, the Company will make the necessary disclosures related to the TDR.  In certain cases, a modification may be made in an effort to retain a customer who is not experiencing financial difficulty.  This type of modification is not considered to be a TDR.  Once a loan has been modified and is considered a TDR, it is reported as an impaired loan.  All TDRs are evaluated individually for impairment on a quarterly basis as part of the allowance for credit losses calculation.  A specific allowance for TDR loans is established when the discounted cash flows, collateral value or observable market price, whichever is appropriate, of the TDR is lower than the carrying value.  If a loan deemed a TDR has performed for at least six months at the level prescribed by the modification, it is not considered to be non-performing; however, it will generally continue to be reported as impaired, but may be returned to accrual status.  A TDR is deemed in default on its modified terms once a contractual payment is 30 or more days past due.

 

The following tables present a breakdown of loans that the Company modified during the three- and six-month periods ended June 30, 2017 and 2016:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2017

 

Three Months Ended June 30, 2016

 

 

     

 

    

Pre-Modification

    

Post-Modification

    

 

    

Pre-Modification

    

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

Number of

 

Recorded

 

Recorded

 

 

 

Contracts

 

Investment

 

Investment

 

Contracts

 

Investment

 

Investment

 

Troubled Debt Restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate - Owner Occupied

 

 2

 

$

199,962

 

$

199,962

 

 —

 

$

 —

 

$

 —

 

Totals

 

 2

 

$

199,962

 

$

199,962

 

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2017

 

Six Months Ended June 30, 2016

 

 

     

 

    

Pre-Modification

    

Post-Modification

    

 

    

Pre-Modification

    

Post-Modification

 

 

 

 

 

Outstanding

 

Outstanding

 

 

 

Outstanding

 

Outstanding

 

 

 

Number of

 

Recorded

 

Recorded

 

Number of

 

Recorded

 

Recorded

 

 

 

Contracts

 

Investment

 

Investment

 

Contracts

 

Investment

 

Investment

 

Troubled Debt Restructurings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Real Estate - Investor

 

 —

 

$

 —

 

$

 —

 

 1

 

$

38,785

 

$

38,785

 

Residential Real Estate - Owner Occupied

 

 2

 

 

199,962

 

 

199,962

 

 —

 

 

 —

 

 

 —

 

Totals

 

 2

 

$

199,962

 

$

199,962

 

 1

 

$

38,785

 

$

38,785

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three- and six-month periods ended June 30, 2017, there were two loans modified as a TDR. For the three- and six-month periods ended June 30, 2016, there were none and two loans modified, respectively, as a TDR.

 

None of the loans modified as a TDR during the previous 12 months were in default of their modified terms at the quarter ended June 30, 2017. 

 

At June 30, 2017 and December 31, 2016, the Bank had $1,866,688 and $1,824,206, respectively, in loans identified as TDRs of which $1,428,504 and $1,323,795, respectively, were on nonaccrual status.