LOANS | 9 Months Ended |
Sep. 30, 2014 |
Receivables [Abstract] | ' |
LOANS | ' |
Note 5—LOANS |
|
Originated loans are reported at their principal amount outstanding adjusted for partial charge-offs, the allowance, and net deferred loan fees and costs. Interest income on loans is accrued over the term of the loans primarily using the simple interest method based on the principal balance outstanding. Interest is not accrued on loans where collectability is uncertain. Accrued interest is presented separately in the consolidated balance sheet. Loan origination fees and certain direct costs incurred to extend credit are deferred and amortized over the term of the loan or loan commitment period as an adjustment to the related loan yield. |
|
Acquired loans are those obtained in the Merger (See Note 3 – Business Combination for further information). These loans were recorded at estimated fair value at the Acquisition Date with no carryover of the related allowance. The acquired loans were segregated between those considered to be performing (“acquired non-impaired loans”) and those with evidence of credit deterioration (“acquired impaired loans”). Acquired loans are considered impaired if there is evidence of credit deterioration and if it is probable, at acquisition, that all contractually required payments will not be collected. Acquired loans restructured after acquisition are not considered or reported as troubled debt restructurings if the loans evidenced credit deterioration as of the Acquisition Date and are accounted for in pools. As of September 30, 2014, no acquired loans were modified as troubled debt restructurings after the Acquisition Date. |
|
|
The fair value estimates for acquired loans are based on expected prepayments and the amount and timing of discounted expected principal, interest and other cash flows. Credit discounts representing the principal losses expected over the life of the loan are also a component of the initial fair value. In determining the Acquisition Date fair value of acquired impaired loans, and in subsequent accounting, we have generally aggregated acquired mortgage, commercial and consumer loans into pools of loans with common risk characteristics. |
|
The difference between the fair value of an acquired non-impaired loan and contractual amounts due at the Acquisition Date is accreted into income over the estimated life of the loan. Contractually required payments represent the total undiscounted amount of all uncollected principal and interest payments. Acquired non-impaired loans are placed on nonaccrual status and reported as nonperforming or past due using the same criteria applied to the originated loan portfolio. |
|
The excess of an acquired impaired loan’s contractually required payments over the amount of its undiscounted cash flows expected to be collected is referred to as the non-accretable difference. The non-accretable difference, which is neither accreted into income nor recorded on the consolidated balance sheet, reflects estimated future credit losses and uncollectible contractual interest expected to be incurred over the life of the acquired impaired loan. The excess cash flows expected to be collected over the carrying amount of the acquired loan is referred to as the accretable yield. This amount is accreted into interest income over the remaining life of the acquired loans or pools using the level yield method. The accretable yield is affected by changes in interest rate indices for variable rate loans, changes in prepayment speed assumptions and changes in expected principal and interest payments over the estimated lives of the acquired impaired loans. |
|
We evaluate quarterly the remaining contractual required payments receivable and estimate cash flows expected to be collected over the life of the impaired loans. Contractually required payments receivable may increase or decrease for a variety of reasons, for example, when the contractual terms of the loan agreement are modified, when interest rates on variable rate loans change, or when principal and/or interest payments are received. Cash flows expected to be collected on acquired impaired loans are estimated by incorporating several key assumptions similar to the initial estimate of fair value. These key assumptions include probability of default, loss given default, and the amount of actual prepayments after the Acquisition Date. Prepayments affect the estimated lives of loans and could change the amount of interest income, and possibly principal, expected to be collected. In re-forecasting future estimated cash flows, credit loss expectations are adjusted as necessary. The adjustments are based, in part, on actual loss severities recognized for each loan type, as well as changes in the probability of default. For periods in which estimated cash flows are not re-forecasted, the prior reporting period’s estimated cash flows are adjusted to reflect the actual cash received and credit events that transpired during the current reporting period. |
|
Increases in expected cash flows of acquired impaired loans subsequent to the Acquisition Date are recognized prospectively through adjustments of the yield on the loans or pools over their remaining lives, while decreases in expected cash flows are recognized as impairment through a provision for loan losses and an increase in the allowance. |
|
The following table sets forth the composition of our loan portfolio by loan type at the dates indicated. |
|
|
| | At September 30, | | At December 31, | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
| | (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | |
Originated Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage | | $ | 65,526 | | | $ | 63,839 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction - real estate | | | 634 | | | | 173 | | | | | | | | | | | | | | | | | | | | | | | | | |
Secured by real estate | | | 45,697 | | | | 51,726 | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | 12,578 | | | | 12,451 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial loans | | | 58,909 | | | | 64,350 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Secured by real estate | | | 7,905 | | | | 8,730 | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | 1,098 | | | | 1,165 | | | | | | | | | | | | | | | | | | | | | | | | | |
Total consumer loans | | | 9,003 | | | | 9,895 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total gross loans | | $ | 133,438 | | | $ | 138,084 | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net deferred loan fees | | | (266 | ) | | | (297 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
Allowance for loan losses | | | (1,464 | ) | | | (1,472 | ) | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans, net | | $ | 131,708 | | | $ | 136,315 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | At September 30, | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Acquired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential mortgage | | $ | 7,036 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Construction - real estate | | | 94 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Secured by real estate | | | 17,170 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | 5,288 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total commercial loans | | | 22,552 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Secured by real estate | | | 1,823 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other | | | 239 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total consumer loans | | | 2,062 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans, net | | $ | 31,650 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total outstanding balance and carrying value of acquired impaired loans was $33.3 million and $31.7 million, respectively, as of September 30, 2014. Changes in the accretable yield for acquired impaired loans for the three and nine months ended September 30, 2014 were as follows: |
|
| | Acquired | | Acquired | | | | | | | | | | | | | | | | | | | | | | |
| | Impaired | | Non-Impaired | | Acquired | | | | | | | | | | | | | | | | | | | | |
| | Non accretable | | Accretable | | Total | | | | | | | | | | | | | | | | | | | | |
| | (in thousands) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year | | $ | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
Net discount associated with acquired loans | | | (1,456 | ) | | | (586 | ) | | | (2,041 | ) | | | | | | | | | | | | | | | | | | | | |
Premium | | | — | | | | 352 | | | | 352 | | | | | | | | | | | | | | | | | | | | | |
Accretion of discount for credit spread | | | — | | | | 38 | | | | 38 | | | | | | | | | | | | | | | | | | | | | |
Amortization of premium | | | — | | | | (20 | ) | | | (20 | ) | | | | | | | | | | | | | | | | | | | | |
| | $ | (1,456 | ) | | $ | (216 | ) | | $ | (1,672 | ) | | | | | | | | | | | | | | | | | | | | |
|
The following table illustrates the contractual aging of the recorded investment in past due loans by class of loans as of September 30, 2014 and December 31, 2013: |
|
|
Contractual Aging of Recorded Balance in Past Due Loans by Class of Loan | | | | |
As of September 30, 2014 | | | | |
| | 30 - 59 | | 60 - 89 | | Greater | | | | | | Total | | | | | | |
than | Recorded | | | | |
| Investment > 90 | | | | |
| | Days | | Days | | 90 Days | | Total | | | | Financing | | Days and | | | | |
| | Past Due | | Past Due | | Past Due | | Past Due | | Current | | Receivables | | Accruing | | | | |
| | (dollars in thousands) | | | | |
Originated Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - construction | | $ | — | | | $ | — | | | $ | 173 | | | $ | 173 | | | $ | 461 | | | $ | 634 | | | $ | — | | | | | |
Commercial Real Estate - other | | | 144 | | | | 10 | | | | — | | | | 154 | | | | 45,543 | | | | 45,697 | | | | — | | | | | |
Commercial - non real estate | | | — | | | | — | | | | — | | | | — | | | | 12,578 | | | | 12,578 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer - Real Estate | | | 19 | | | | 4 | | | | 12 | | | | 35 | | | | 7,870 | | | | 7,905 | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | 3 | | | | 3 | | | | 1,095 | | | | 1,098 | | | | 3 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | 1,553 | | | | 415 | | | | 371 | | | | 2,339 | | | | 63,187 | | | | 65,526 | | | | — | | | | | |
Total | | $ | 1,716 | | | $ | 429 | | | $ | 559 | | | $ | 2,704 | | | $ | 130,734 | | | $ | 133,438 | | | $ | 3 | | | | | |
|
| | 30 - 59 | | 60 - 89 | | Greater | | | | | | Total | | Recorded | | | | |
than | Investment > 90 | | | | |
| | Days | | Days | | 90 Days | | Total | | | | Financing | | Days and | | | | |
| | Past Due | | Past Due | | Past Due | | Past Due | | Current | | Receivables | | Accruing | | | | |
| | (dollars in thousands) | | | | |
Acquired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - construction | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | 94 | | | $ | 94 | | | $ | — | | | | | |
Commercial Real Estate - other | | | 461 | | | | — | | | | 91 | | | | 552 | | | | 16,618 | | | | 17,170 | | | | — | | | | | |
Commercial - non real estate | | | 82 | | | | — | | | | 105 | | | | 187 | | | | 5,101 | | | | 5,288 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer - Real Estate | | | 9 | | | | 6 | | | | 7 | | | | 22 | | | | 1,801 | | | | 1,823 | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | — | | | | — | | | | 239 | | | | 239 | | | | 42 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | 92 | | | | — | | | | 525 | | | | 617 | | | | 6,419 | | | | 7,036 | | | | 225 | | | | | |
Total | | $ | 644 | | | $ | 6 | | | $ | 728 | | | $ | 1,378 | | | $ | 30,272 | | | $ | 31,650 | | | $ | 267 | | | | | |
|
As of December 31, 2013 | | | | |
| | 30 - 59 | | 60 - 89 | | Greater | | | | | | | | Recorded | | | | |
than | Investment > 90 | | | | |
| | Days | | Days | | 90 Days | | Total | | | | Total | | Days and | | | | |
| | Past Due | | Past Due | | Past Due | | Past Due | | Current | | Loans | | Accruing | | | | |
| | (dollars in thousands) | | | | |
| | | | | | | | | | | | | | | | | | |
Commercial Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - construction | | $ | — | | | $ | — | | | $ | 173 | | | $ | 173 | | | $ | — | | | $ | 173 | | | $ | — | | | | | |
Commercial Real Estate - other | | | — | | | | 521 | | | | 1,441 | | | | 1,962 | | | | 49,764 | | | | 51,726 | | | | — | | | | | |
Commercial - non real estate | | | 33 | | | | 20 | | | | — | | | | 53 | | | | 12,398 | | | | 12,451 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer - Real Estate | | | 54 | | | | 55 | | | | — | | | | 109 | | | | 8,621 | | | | 8,730 | | | | — | | | | | |
Consumer - Other | | | — | | | | 4 | | | | 2 | | | | 6 | | | | 1,159 | | | | 1,165 | | | | 2 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | 1,973 | | | | 393 | | | | 353 | | | | 2,719 | | | | 61,120 | | | | 63,839 | | | | 24 | | | | | |
Total | | $ | 2,060 | | | $ | 993 | | | $ | 1,969 | | | $ | 5,022 | | | $ | 133,062 | | | $ | 138,084 | | | $ | 26 | | | | | |
|
The Bank uses an eight tier risk rating system to grade its commercial loans. The grade of a loan may change during the life of the loans. The risk ratings are described as follows: |
Risk Grade 1 (Excellent) - Prime loans based on liquid collateral, with adequate margin or supported by strong financial statements. Probability of serious financial deterioration is unlikely. High liquidity, minimum risk, strong ratios, and low handling costs are common to these loans. This classification also includes all loans secured by certificates of deposit or cash equivalents. |
|
Risk Grade 2 (Good) - Desirable loans of somewhat less stature than Grade 1, but with strong financial statements. Probability of serious financial deterioration is unlikely. These loans possess a sound repayment source (and/or a secondary source). These loans represent less than the normal degree of risk associated with the type of financing contemplated. |
|
Risk Grade 3 (Satisfactory) - Satisfactory loans of average risk – may have some minor deficiency or vulnerability to changing economic conditions, but still fully collectible. There may be some minor weakness but with offsetting features or other support readily available. These loans present a normal degree of risk associated with the type of financing. Actual and projected indicators and market conditions provide satisfactory assurance that the credit shall perform in accordance with agreed terms. |
|
|
Risk Grade 4 (Acceptable) - Loans considered satisfactory, but which are of slightly “below average” credit risk due to financial weaknesses or uncertainty. The loans warrant a somewhat higher than average level of monitoring to insure that weaknesses do not advance. The level of risk is considered acceptable and within normal underwriting guidelines, so long as the loan is given the proper level of management supervision. |
|
Risk Grade 4.5 (Monitored) - Loans are considered “below average” and monitored more closely due to some credit deficiency that poses additional risk but is not considered adverse to the point of being a “classified” credit. Possible reasons for additional monitoring may include characteristics such as temporary negative debt service coverage due to weak economic conditions; borrower may have experienced recent losses from operations, declining equity and/or increasing leverage, or marginal liquidity that may affect long-term sustainability. Loans of this grade have a higher degree of risk and warrant close monitoring to insure against further deterioration. In any tables presented subsequently, Risk Grade 4.5 credits are included with Risk Grade 4 credits. |
|
Risk Grade 5 (Other Assets Especially Mentioned) (OAEM) - Loans which possess some credit deficiency or potential weakness, which deserve close attention, but which do not yet warrant substandard classification. Such loans pose unwarranted financial risk that, if not corrected, could weaken the loan and increase risk in the future. |
|
Risk Grade 6 (Substandard) - Loans are “substandard” whose full, final collectability does not appear to be a matter of serious doubt, but which nevertheless portray some form of well defined weakness that requires close supervision by Bank management. The noted weaknesses involve more than normal banking risk. One or more of the following characteristics may be exhibited in loans classified Substandard: (1) Loans possess a defined credit weakness and the likelihood that the loan shall be paid from the primary source of repayment is uncertain; (2) Loans are not adequately protected by the current net worth and/or paying capacity of the obligor; (3) primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees; (4) distinct possibility that the Bank shall sustain some loss if deficiencies are not corrected; (5) unusual courses of action are needed to maintain a high probability of repayment; (6) the borrower is not generating enough cash flow to repay loan principal, however, continues to make interest payments; (7) the Bank is forced into a subordinated or unsecured position due to flaws in documentation; (8) loans have been restructured so that payment schedules, terms, and collateral represent concessions to the borrower when compared to normal loan terms; (9) the Bank is contemplating foreclosure or legal action due to the apparent deterioration in the loan; or (10) there is a significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions. |
|
Grade 7 (Doubtful) - Loans have all the weaknesses of those classified Substandard. Additionally, however, these weaknesses make collection or liquidation in full, based on existing conditions, improbable. Loans in this category are typically not performing in conformance with established terms and conditions. Full repayment is considered “Doubtful”, but extent of loss is not currently determinable. |
|
Risk Grade 8 (Loss) - Loans are considered uncollectible and of such little value, that continuing to carry them as an asset on the Bank’s financial statements is not feasible. |
The following table presents the risk category of loans by class of loans based on the most recent analysis performed as of September 30, 2014 and December 31, 2013: |
|
As of September 30, 2014 | | | | | | | | | | | | | | | | | | | | |
| | Commercial Real Estate | | Commercial Real Estate | | | | | | | | | | | | | | | | | | | | | | |
Loan Grade | | Construction | | Other | | Commercial | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | |
Originated Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Grades 1-2 | | $ | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 3 | | | — | | | | 13,337 | | | | 5,915 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4 | | | 461 | | | | 21,253 | | | | 5,836 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4.5 | | | — | | | | 4,748 | | | | 203 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 5 | | | — | | | | 4,949 | | | | 624 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 6 | | | 173 | | | | 1,410 | | | | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 7 | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 8 | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 634 | | | $ | 45,697 | | | $ | 12,578 | | | | | | | | | | | | | | | | | | | | | |
|
Acquired Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Grades 1-2 | | $ | — | | | $ | 295 | | | $ | 1,245 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 3 | | | — | | | | 3,082 | | | | 970 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4 | | | 94 | | | | 11,914 | | | | 1,397 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4.5 | | | — | | | | 104 | | | | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 5 | | | — | | | | 1,110 | | | | 1,514 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 6 | | | — | | | | 655 | | | | 162 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 7 | | | — | | | | 9 | | | | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 8 | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 94 | | | $ | 17,170 | | | $ | 5,288 | | | | | | | | | | | | | | | | | | | | | |
|
As of December 31, 2013 | | | | | | | | | | | | | | | | | | | | |
| | Commercial Real Estate | | Commercial Real Estate | | | | | | | | | | | | | | | | | | | | | | |
Loan Grade | | Construction | | Other | | Commercial | | | | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Risk Grades 1-2 | | $ | — | | | $ | — | | | $ | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 3 | | | — | | | | 16,187 | | | | 5,602 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4 | | | — | | | | 24,327 | | | | 6,528 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 4.5 | | | — | | | | 3,462 | | | | 171 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 5 | | | — | | | | 4,835 | | | | 45 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 6 | | | 173 | | | | 2,915 | | | | 105 | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 7 | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Risk Grade 8 | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 173 | | | $ | 51,726 | | | $ | 12,451 | | | | | | | | | | | | | | | | | | | | | |
|
For residential real estate and other consumer credit the Company also evaluates credit quality based on the aging status of the loan and by payment activity. Loans 60 or more days past due are monitored by the collection committee. |
The following tables present the risk category of loans by class based on the most recent analysis performed as of September 30, 2014 and December 31, 2013: |
As of September 30, 2014 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Residential | | | | Consumer - | | | | Consumer - Other | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | | | | | | | | | | | | | | | | | |
Originated Loans: | | | | | | | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 64,950 | | | $ | 7,879 | | | $ | 1,095 | | | | | | | | | | | | | | | | | | | | | |
Special Mention | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard | | | 576 | | | | 26 | | | | 3 | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 65,526 | | | $ | 7,905 | | | $ | 1,098 | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Residential | | | | Consumer - | | | | Consumer - Other | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | | | | | | | | | | | | | | | | | |
Acquired Loans: | | | | | | | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 6,511 | | | $ | 1,810 | | | $ | 239 | | | | | | | | | | | | | | | | | | | | | |
Special Mention | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Substandard | | | 525 | | | | 13 | | | | — | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 7,036 | | | $ | 1,823 | | | $ | 239 | | | | | | | | | | | | | | | | | | | | | |
|
|
As of December 31, 2013 | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Residential | | | | Consumer - | | | | Consumer - Other | | | | | | | | | | | | | | | | | | | | | |
Real Estate | | | | | | | | | | | | | | | | | | | | |
| | | | | | | (dollars in thousands) | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Grade: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Pass | | $ | 63,164 | | | $ | 8,723 | | | $ | 1,163 | | | | | | | | | | | | | | | | | | | | | |
Special Mention | | | — | | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | |
Substandard | | | 675 | | | | 7 | | | | 2 | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 63,839 | | | $ | 8,730 | | | $ | 1,165 | | | | | | | | | | | | | | | | | | | | | |
|
The following table presents the recorded investment in non-accrual loans by class as of September 30, 2014 and December 31, 2013: |
| | As of | | | | | | | | | | | | | | | | | | | | | | | | |
| | September 30, | | December 31, | | | | | | | | | | | | | | | | | | | | | | | | |
2014 | 2013 | | | | | | | | | | | | | | | | | | | | | | | | |
| | (in thousands) | | | | | | | | | | | | | | | | | | | | | | | | |
Originated Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - construction | | $ | 173 | | | $ | 173 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - other | | | 10 | | | | 1,454 | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer - real estate | | | 26 | | | | 7 | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer - other | | | — | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Residential | | | 576 | | | | 651 | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total | | $ | 785 | | | $ | 2,285 | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Acquired impaired loans are not subject to individual evaluation for impairment and are not reported as non-performing loans based on acquired impaired loan accounting. Acquired non-impaired loans are placed on non-accrual status and reported as past due or non-performing using the same criteria that is applied to the originated loan portfolio. |
|
The key features of the Company’s loan modifications are determined on a loan-by-loan basis. Generally, our restructurings have related to interest rate reductions and loan term extensions. In the past the Company has granted reductions in interest rates, payment extensions and short-term payment forbearances as a means to maximize collectability of troubled credits. The Company has not forgiven principal to date, although this would be considered if necessary to ensure the long-term collectability of the loan. The Company’s loan modifications are typically short-term in nature, although the Company would consider a long-term modification to ensure the long-term collectability of the credit. At a minimum, a borrower must make at least six consecutive timely payments before the Company would consider a return of a restructured loan to accruing status in accordance with Federal Deposit Insurance Corporation guidelines regarding restoration of credits to accrual status. |
|
The Bank has classified approximately $3.8 million of its impaired loans as troubled debt restructurings (“TDRs”) as of September 30, 2014. There were no commitments to extend credit to borrowers with loans classified as TDRs as of September 30, 2014 and December 31, 2013. |
TDR loans are classified as being in default on a case by case basis when they fail to be in compliance with the modified terms. For the three and nine months ended September 30, 2014 and 2013 the Company did not have any new TDRs or TDRs that subsequently defaulted. |
For the majority of the Bank’s impaired loans, the Bank will apply the observable market price methodology. However, the Bank may also utilize a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest. To determine observable market price, collateral asset values securing an impaired loan are periodically evaluated. Maximum time of re-evaluation is every 12 months. In this process, third party evaluations are obtained and heavily relied upon. Until such time that updated evaluations are received, the Bank may discount the collateral value used. |
The Bank uses the following guidelines, as stated in policy, to determine when to realize a charge-off, whether a partial or full loan balance. A charge down in whole or in part is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency. At 120 days delinquency, secured consumer loans are charged down to the value of collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. Commercial credits are charged down at 90 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance. Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-offs may be realized as further unsecured positions are recognized. |
The following tables present loans individually evaluated for impairment by class of loans as of September 30, 2014 and December 31, 2013: |
| | | | | | | | For the Three Months Ended | | For the Nine Months Ended | | | | |
Impaired Loans | | September 30, | | September 30, | | | | |
As of September 30, 2014 | | 2014 | | 2014 | | | | |
| | Unpaid Principal | | Recorded | | Related | | Average | | Interest | | Average | | Interest | | | | |
| | Balance | | Investment | | Allowance | | Recorded | | Income | | Recorded | | Income | | | | |
| | | | | | | | Investment | | Recognized | | Investment | | Recognized | | | | |
| | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | | | | |
With no specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Commercial Real Estate - Other | | | 1,442 | | | | 1,441 | | | | — | | | | 1,444 | | | | 21 | | | | 1,499 | | | | 63 | | | | | |
Commercial - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Real Estate | | | 27 | | | | 26 | | | | — | | | | 27 | | | | — | | | | 27 | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Residential | | | 644 | | | | 521 | | | | — | | | | 528 | | | | 1 | | | | 534 | | | | 4 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With a specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | | 1,589 | | | | 173 | | | | 48 | | | | 173 | | | | — | | | | 173 | | | | — | | | | | |
Commercial Real Estate - Other | | | 389 | | | | 389 | | | | 11 | | | | 392 | | | | 5 | | | | 396 | | | | 13 | | | | | |
Commercial - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Real Estate | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Residential | | | 179 | | | | 129 | | | | 40 | | | | 179 | | | | — | | | | 179 | | | | 1 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totals: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | $ | 1,589 | | | $ | 173 | | | $ | 48 | | | $ | 173 | | | $ | — | | | $ | 173 | | | $ | — | | | | | |
Commercial Real Estate - Other | | $ | 1,831 | | | $ | 1,830 | | | $ | 11 | | | $ | 1,836 | | | $ | 26 | | | $ | 1,895 | | | $ | 76 | | | | | |
Commercial - Other | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Consumer - Real Estate | | $ | 27 | | | $ | 26 | | | $ | — | | | $ | 27 | | | $ | — | | | $ | 27 | | | $ | — | | | | | |
Consumer - Other | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Residential | | $ | 823 | | | $ | 650 | | | $ | 40 | | | $ | 707 | | | $ | 1 | | | $ | 713 | | | $ | 5 | | | | | |
|
| | | | | | | | For the Three Months Ended | | For the Nine Months Ended | | | | |
Impaired Loans | | September 30, | | September 30, | | | | |
As of December 31, 2013 | | 2013 | | 2013 | | | | |
| | Unpaid Principal | | Recorded | | Related | | Average | | Interest | | Average | | Interest | | | | |
| | Balance | | Investment | | Allowance | | Recorded | | Income | | Recorded | | Income | | | | |
| | | | | | | | Investment | | Recognized | | Investment | | Recognized | | | | |
| | | | | | | | | | | | | | | | | | |
| | (dollars in thousands) | | | | |
With no related allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | $ | — | | | $ | — | | | $ | — | | | $ | 173 | | | $ | — | | | $ | 173 | | | $ | — | | | | | |
Commercial Real Estate - Other | | | 1,789 | | | | 1,788 | | | | — | | | | 4,189 | | | | 56 | | | | 4,065 | | | | 148 | | | | | |
Commercial - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Real Estate | | | 8 | | | | 7 | | | | — | | | | 9 | | | | — | | | | 7 | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Residential | | | 954 | | | | 722 | | | | — | | | | 1,296 | | | | — | | | | 1,170 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
With a specific allowance recorded: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | | 1,589 | | | | 173 | | | | 48 | | | | — | | | | — | | | | — | | | | — | | | | | |
Commercial Real Estate - Other | | | 3,980 | | | | 3,391 | | | | 182 | | | | 2,030 | | | | — | | | | 2,030 | | | | — | | | | | |
Commercial - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Real Estate | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Consumer - Other | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | — | | | | | |
Residential | | | 53 | | | | 30 | | | | 5 | | | | 64 | | | | — | | | | 64 | | | | — | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Totals: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial Real Estate - Construction | | $ | 1,589 | | | $ | 173 | | | $ | 48 | | | $ | 173 | | | $ | — | | | $ | 173 | | | $ | — | | | | | |
Commercial Real Estate - Other | | $ | 5,769 | | | $ | 5,179 | | | $ | 182 | | | $ | 6,219 | | | $ | 56 | | | $ | 6,095 | | | $ | 148 | | | | | |
Commercial - Other | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Consumer - Real Estate | | $ | 8 | | | $ | 7 | | | $ | — | | | $ | 9 | | | $ | — | | | $ | 7 | | | $ | — | | | | | |
Consumer - Other | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | $ | — | | | | | |
Residential | | $ | 1,007 | | | $ | 752 | | | $ | 5 | | | $ | 1,360 | | | $ | — | | | $ | 1,234 | | | $ | — | | | | | |
|
Acquired loans are not subject to individual evaluation for impairment and are not reported as impaired loans based on acquired impaired loan accounting. Acquired non-impaired loans are placed on nonaccrual status and reported as impaired using the same criteria applied to the originated loan portfolio. In accordance with purchase accounting rules, acquired loans were recorded at fair value at the acquisition date and the prior allowance was eliminated. No allowance for loan loss has been established on these acquired loans through September 30, 2014. |
|
The ALLL has a direct impact on the provision expense. An increase in the ALLL is funded through recoveries and provision expense. |
Activity in the allowance for loan and lease losses was as follows for the three and nine months ended September 30, 2014 and September 30, 2013, respectively: |
|
Allowance for Credit Losses and Recorded Investment in Financing Receivables |
For the Three Months Ended September 30, 2014 |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
| | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 48 | | | $ | 426 | | | $ | 72 | | | $ | 38 | | | $ | 16 | | | $ | 783 | | | $ | 104 | | | $ | 1,487 | |
Charge-offs | | | — | | | | (225 | ) | | | — | | | | (2 | ) | | | (17 | ) | | | (66 | ) | | | — | | | | (310 | ) |
Recoveries | | | — | | | | 14 | | | | 1 | | | | 3 | | | | — | | | | 12 | | | | — | | | | 30 | |
Provision | | | 2 | | | | 18 | | | | (14 | ) | | | (1 | ) | | | 6 | | | | 211 | | | | 35 | | | | 257 | |
Ending Balance | | $ | 50 | | | $ | 233 | | | $ | 59 | | | $ | 38 | | | $ | 5 | | | $ | 940 | | | $ | 139 | | | $ | 1,464 | |
|
For the Nine Months Ended September 30, 2014 |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
| | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 48 | | | $ | 444 | | | $ | 63 | | | $ | 62 | | | $ | 21 | | | $ | 784 | | | $ | 50 | | | $ | 1,472 | |
Charge-offs | | | — | | | | (241 | ) | | | — | | | | (15 | ) | | | (23 | ) | | | (111 | ) | | | — | | | | (390 | ) |
Recoveries | | | — | | | | 45 | | | | 1 | | | | 26 | | | | — | | | | 37 | | | | — | | | | 109 | |
Provision | | | 2 | | | | (15 | ) | | | (5 | ) | | | (35 | ) | | | 7 | | | | 230 | | | | 89 | | | | 273 | |
Ending Balance | | $ | 50 | | | $ | 233 | | | $ | 59 | | | $ | 38 | | | $ | 5 | | | $ | 940 | | | $ | 139 | | | $ | 1,464 | |
|
Loan Balances Individually Evaluated for Impairment |
As of September 30, 2014 |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
Allowance for loan losses as of September 30, 2014 |
Ending balance: individually | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | 48 | | | $ | 11 | | | $ | — | | | $ | — | | | $ | — | | | $ | 39 | | | $ | — | | | $ | 98 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: loans collectively | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | 2 | | | $ | 222 | | | $ | 59 | | | $ | 38 | | | $ | 5 | | | $ | 901 | | | $ | 139 | | | $ | 1,366 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans as of September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 634 | | | $ | 45,697 | | | $ | 12,578 | | | $ | 7,905 | | | $ | 1,098 | | | $ | 65,526 | | | $ | — | | | $ | 133,438 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | 173 | | | $ | 1,620 | | | $ | 202 | | | $ | 39 | | | $ | — | | | $ | 1,370 | | | $ | — | | | $ | 3,404 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: loans collectively | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | 461 | | | $ | 44,077 | | | $ | 12,376 | | | $ | 7,866 | | | $ | 1,098 | | | $ | 64,156 | | | $ | — | | | $ | 130,034 | |
|
|
For the Three Months Ended September 30, 2013 |
| | | | | | | | | | | | | | | | |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
| | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | — | | | $ | 673 | | | $ | 79 | | | $ | 75 | | | $ | 25 | | | $ | 839 | | | $ | — | | | $ | 1,691 | |
Charge-offs | | | — | | | | — | | | | — | | | | (33 | ) | | | (1 | ) | | | (29 | ) | | | — | | | | (63 | ) |
Recoveries | | | — | | | | 46 | | | | — | | | | 2 | | | | — | | | | 85 | | | | — | | | | 133 | |
Provision | | | — | | | | 87 | | | | (9 | ) | | | 24 | | | | (4 | ) | | | (66 | ) | | | — | | | | 32 | |
Ending Balance | | $ | — | | | $ | 806 | | | $ | 70 | | | $ | 68 | | | $ | 20 | | | $ | 829 | | | $ | — | | | $ | 1,793 | |
|
For the Nine Months Ended September 30, 2013 |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
| | | | | | | | | | | | | | | | |
Allowance for credit losses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning Balance | | $ | 64 | | | $ | 579 | | | $ | 69 | | | $ | 99 | | | $ | 33 | | | $ | 906 | | | $ | — | | | $ | 1,750 | |
Charge-offs | | | — | | | | (85 | ) | | | — | | | | (40 | ) | | | (13 | ) | | | (397 | ) | | | — | | | | (535 | ) |
Recoveries | | | — | | | | 57 | | | | — | | | | 34 | | | | 5 | | | | 110 | | | | — | | | | 206 | |
Provision | | | (64 | ) | | | 255 | | | | 1 | | | | (25 | ) | | | (5 | ) | | | 210 | | | | — | | | | 372 | |
Ending Balance | | $ | — | | | $ | 806 | | | $ | 70 | | | $ | 68 | | | $ | 20 | | | $ | 829 | | | $ | — | | | $ | 1,793 | |
|
Loan Balances Individually Evaluated for Impairment |
As of September 30, 2013 |
| | Commercial | | Commercial | | Commercial | | Consumer | | Consumer | | Residential | | Unallocated | | Total |
Construction | Real Estate | Real Estate |
| | (dollars in thousands) |
Allowance for loan losses as of September 30, 2014 |
Ending balance: individually | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | — | | | $ | 510 | | | $ | — | | | $ | — | | | $ | — | | | $ | 21 | | | $ | — | | | $ | 531 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: loans collectively | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | — | | | $ | 296 | | | $ | 70 | | | $ | 68 | | | $ | 20 | | | $ | 808 | | | $ | — | | | $ | 1,262 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans as of September 30, 2014 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 173 | | | $ | 52,849 | | | $ | 12,429 | | | $ | 9,286 | | | $ | 1,117 | | | $ | 64,244 | | | $ | — | | | $ | 140,098 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: individually | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | 173 | | | $ | 6,094 | | | $ | — | | | $ | 7 | | | $ | — | | | $ | 1,233 | | | $ | — | | | $ | 7,507 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ending balance: loans collectively | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
evaluated for impairment | | $ | — | | | $ | 46,755 | | | $ | 12,429 | | | $ | 9,279 | | | $ | 1,117 | | | $ | 63,011 | | | $ | — | | | $ | 132,591 | |