Allowance for Loan Losses | NOTE 6: ALLOWANCE FOR LOAN LOSSES The following is a roll forward of the Bank’s allowance for loan losses for the following periods: (dollars in thousands) Beginning Provision for Charge-offs Recoveries Ending Quarter Ended June 30, 2015: Real estate loans: Residential properties $ 6,447 $ 181 $ — $ — $ 6,628 Commercial properties 1,469 683 (240 ) — 1,912 Commercial and industrial loans 2,080 (150 ) (13 ) — 1,917 Consumer loans 304 39 — — 343 Total $ 10,300 $ 753 $ (253 ) $ — $ 10,800 Six Months Ended June 30, 2015: Real estate loans: Residential properties $ 6,586 $ 42 $ — $ — $ 6,628 Commercial properties 1,526 626 (240 ) — 1,912 Commercial and industrial loans 1,897 33 (13 ) — 1,917 Consumer loans 141 202 — — 343 Total $ 10,150 $ 903 $ (253 ) $ — $ 10,800 Year Ended December 31, 2014: Real estate loans: Residential properties $ 6,157 $ 429 $ — $ — $ 6,586 Commercial properties 1,440 86 — — 1,526 Commercial and industrial loans 2,149 (252 ) — — 1,897 Consumer loans 169 (28 ) — — 141 Total $ 9,915 $ 235 $ — $ — $ 10,150 The following table presents the balance in the allowance for loan losses and the recorded investment in loans by impairment method as of: (dollars in thousands) Allowance for Loan Losses Unaccreted Evaluated for Impairment Purchased Component Individually Collectively Impaired Total Other Loans June 30, 2015: Allowance for loan losses: Real estate loans: Residential properties $ — $ 6,525 $ — $ 6,525 $ 203 Commercial properties 70 1,842 — 1,912 529 Land and construction — 103 — 103 80 Commercial and industrial loans 725 1,192 — 1,917 355 Consumer loans — 343 — 343 8 Total $ 795 $ 10,005 $ — $ 10,800 $ 1,575 Loans: Real estate loans: Residential properties $ 41 $ 912,568 $ 1,625 $ 914,234 $ 6,152 Commercial properties 6,632 282,199 384 289,215 49,082 Land and construction — 8,722 2,010 10,732 2,572 Commercial and industrial loans 8,404 134,774 4,577 147,755 36,434 Consumer loans 102 43,987 — 44,089 2,339 Total $ 15,179 $ 1,382,250 $ 8,596 $ 1,406,025 $ 96,579 December 31, 2014: Allowance for loan losses: Real estate loans: Residential properties $ — $ 6,519 $ — $ 6,519 $ 26 Commercial properties 26 1,500 — 1,526 193 Land and construction — 67 — 67 4 Commercial and industrial loans 686 1,211 — 1,897 45 Consumer loans — 141 — 141 — Total $ 712 $ 9,438 $ — $ 10,150 $ 268 Loans: Real estate loans: Residential properties $ 43 $ 842,092 $ — $ 842,135 $ 2,861 Commercial properties 5,742 199,378 200 205,320 21,126 Land and construction — 4,309 — 4,309 1,099 Commercial and industrial loans 5,635 86,343 1,559 93,537 5,893 Consumer loans 116 20,962 47 21,125 8 Total $ 11,536 $ 1,153,084 $ 1,806 $ 1,166,426 $ 30,987 The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for loans acquired in an acquisition that were not classified as purchased impaired or individually evaluated for impairment as of the dates indicated, and the stated principal balance of the related loans. The unaccreted credit component discount is equal to 1.22% and 0.86% of the stated principal balance of these loans as of June 30, 2015 and December 31, 2014, respectively. In addition to this unaccreted credit component discount, an additional $0.3 million of the ALLL has been provided for these loans as of June 30, 2015 and December 31, 2014. The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as loans secured by multifamily or commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings: Pass: Loans classified as pass are strong credits with no existing or known potential weaknesses deserving of management’s close attention. Special Mention: Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position at some future date. Substandard: Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Impaired: A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Additionally, all loans classified as troubled debt restructurings (“TDRs”) are considered impaired. Purchased credit impaired loans are not considered impaired loans for these purposes. Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions above and smaller, homogeneous loans not assessed on an individual basis. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of: (dollars in thousands) Pass Special Substandard Impaired Total June 30, 2015: Real estate loans: Residential properties $ 911,068 $ 1,500 $ 1,625 $ 41 $ 914,234 Commercial properties 282,199 — 384 6,632 289,215 Land and construction 8,722 — 2,010 — 10,732 Commercial and industrial loans 133,163 1,611 4,577 8,404 147,755 Consumer loans 43,987 — — 102 44,089 Total $ 1,379,139 $ 3,111 $ 8,596 $ 15,179 $ 1,406,025 December 31, 2014: Real estate loans: Residential properties $ 841,538 $ 554 $ — $ 43 $ 842,135 Commercial properties 198,112 1,266 200 5,742 205,320 Land and construction 4,309 — — — 4,309 Commercial and industrial loans 81,067 5,276 1,559 5,635 93,537 Consumer loans 20,962 — 47 116 21,125 Total $ 1,145,988 $ 7,096 $ 1,806 $ 11,536 $ 1,166,426 Impaired loans evaluated individually and any related allowance is as follows as of: With No Allowance Recorded With an Allowance Recorded (dollars in thousands) Unpaid Principal Balance Recorded Investment Unpaid Principal Balance Recorded Investment Related Allowance June 30, 2015 : Real estate loans: Residential properties $ 41 $ 41 $ — $ — $ — Commercial properties 6,457 6,457 175 175 70 Commercial and industrial loans 4,919 4,919 3,485 3,485 725 Consumer loans 102 102 — — — Total $ 11,519 $ 11,519 $ 3,660 $ 3,660 $ 795 December 31, 2014 : Real estate loans: Residential properties $ 43 $ 43 $ — $ — $ — Commercial properties 5,568 5,568 174 174 26 Commercial and industrial loans 2,094 2,094 3,541 3,451 686 Consumer loans 116 116 — — — Total $ 7,821 7,821 3,715 3,715 712 The weighted average annualized average balance of the recorded investment for impaired loans, beginning from when the loan became impaired, and any interest income recorded on impaired loans after they became impaired is as follows for the: Six months Ended Year Ended (dollars in thousands) Average Recorded Investment Interest Income after Impairment Average Recorded Investment Interest Income after Impairment Real estate loans: Residential properties $ 41 $ 2 $ 3,000 $ 25 Commercial properties 9,145 159 3,217 140 Commercial and industrial loans 8,207 239 1,196 241 Consumer loans 111 — 126 — Total $ 17,504 $ 400 $ 7,539 $ 406 There was no interest income recognized on a cash basis in either 2015 or 2014 on impaired loans. |