LOANS | 9 Months Ended |
Sep. 30, 2013 |
LOANS | ' |
LOANS | ' |
4. LOANS |
|
The composition of loans is as follows (dollars in thousands): |
|
| | September 30, | | December 31, | | September 30, | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | 2012 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 257,961 | | $ | 244,966 | | $ | 224,061 | | | | | | | | | | | | | | | | | | | |
Commercial, financial, and agricultural | | 79,511 | | 80,646 | | 84,073 | | | | | | | | | | | | | | | | | | | |
One to four family residential real estate | | 98,770 | | 87,948 | | 86,643 | | | | | | | | | | | | | | | | | | | |
Construction : | | | | | | | | | | | | | | | | | | | | | | | | | |
Consumer | | 5,734 | | 7,465 | | 6,803 | | | | | | | | | | | | | | | | | | | |
Commerical | | 16,054 | | 17,229 | | 21,757 | | | | | | | | | | | | | | | | | | | |
Consumer | | 14,465 | | 10,923 | | 10,621 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 472,495 | | $ | 449,177 | | $ | 433,958 | | | | | | | | | | | | | | | | | | | |
|
An analysis of the allowance for loan losses for nine months ended September 30, 2013, the year ended December 31, 2012 and the nine months ended September 30, 2012 is as follows (dollars in thousands): |
|
| | September 30, | | December 31, | | September 30, | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | 2012 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at beginning of period | | $ | 5,218 | | $ | 5,251 | | $ | 5,251 | | | | | | | | | | | | | | | | | | | |
Recoveries on loans previously charged off | | 154 | | 278 | | 231 | | | | | | | | | | | | | | | | | | | |
Loans charged off | | (1,263 | ) | (1,256 | ) | (1,091 | ) | | | | | | | | | | | | | | | | | | |
Provision | | 850 | | 945 | | 795 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Balance at end of period | | $ | 4,959 | | $ | 5,218 | | $ | 5,186 | | | | | | | | | | | | | | | | | | | |
|
In the first nine months of 2013, net charge off activity was $1.109 million, or .32% of average loans outstanding compared to net charge-offs of $.860 million, or .28% of average loans, in the same period in 2012. In the first nine months of 2013, the Corporation recorded a provision for loan loss of $.850 million compared to $.795 million in the first nine months of 2012. The Corporation’s allowance for loan loss reserve policy calls for a measurement of the adequacy of the reserve at each quarter end. This process includes an analysis of the loan portfolio to take into account increases in loans outstanding and portfolio composition, historical loss rates, and specific reserve requirements of nonperforming loans. |
|
A breakdown of the allowance for loan losses and recorded balances in loans at September 30, 2013 is as follows (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | | | | | | | | | | | |
| | Commercial | | financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | |
| | real estate | | agricultural | | construction | | real estate | | construction | | Consumer | | Unallocated | | Total | | | | |
Three Months Ended September 30, 2013 | | | | | | | | | | | | | | | | | | | | |
Allowance for loan loss reserve: | | | | | | | | | | | | | | | | | | | | |
Beginning balance ALLR | | $ | 2,661 | | $ | 1,090 | | $ | 97 | | $ | 877 | | $ | — | | $ | 13 | | $ | 439 | | $ | 5,177 | | | | |
Charge-offs | | (132 | ) | (476 | ) | — | | (25 | ) | — | | (14 | ) | — | | (647 | ) | | | |
Recoveries | | 23 | | 20 | | — | | 6 | | 1 | | 4 | | — | | 54 | | | | |
Provision | | 3 | | 522 | | (16 | ) | 44 | | (1 | ) | 15 | | (192 | ) | 375 | | | | |
Ending balance ALLR | | $ | 2,555 | | $ | 1,156 | | $ | 81 | | $ | 902 | | $ | — | | $ | 18 | | $ | 247 | | $ | 4,959 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2013 | | | | | | | | | | | | | | | | | | | | |
Allowance for loan loss reserve: | | | | | | | | | | | | | | | | | | | | |
Beginning balance ALLR | | $ | 3,267 | | $ | 692 | | $ | 125 | | $ | 980 | | $ | — | | $ | — | | $ | 154 | | $ | 5,218 | | | | |
Charge-offs | | (588 | ) | (552 | ) | — | | (38 | ) | — | | (85 | ) | — | | (1,263 | ) | | | |
Recoveries | | 64 | | 53 | | 2 | | 17 | | 1 | | 17 | | — | | 154 | | | | |
Provision | | (188 | ) | 963 | | (46 | ) | (57 | ) | (1 | ) | 86 | | 93 | | 850 | | | | |
Ending balance ALLR | | $ | 2,555 | | $ | 1,156 | | $ | 81 | | $ | 902 | | $ | — | | $ | 18 | | $ | 247 | | $ | 4,959 | | | | |
| | | | | | | | | | | | | | | | | | | | |
At September 30,2013 | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 257,961 | | $ | 79,511 | | $ | 16,054 | | $ | 98,770 | | $ | 5,734 | | $ | 14,465 | | $ | — | | $ | 472,495 | | | | |
Ending balance ALLR | | (2,555 | ) | (1,156 | ) | (81 | ) | (902 | ) | — | | (18 | ) | (247 | ) | (4,959 | ) | | | |
Net loans | | $ | 255,406 | | $ | 78,355 | | $ | 15,973 | | $ | 97,868 | | $ | 5,734 | | $ | 14,447 | | $ | (247 | ) | $ | 467,536 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance ALLR: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 1,407 | | $ | 802 | | $ | 6 | | $ | 246 | | $ | — | | $ | 18 | | $ | — | | $ | 2,479 | | | | |
Collectively evaluated | | 1,148 | | 354 | | 75 | | 656 | | — | | — | | 247 | | 2,480 | | | | |
Total | | $ | 2,555 | | $ | 1,156 | | $ | 81 | | $ | 902 | | $ | — | | $ | 18 | | $ | 247 | | $ | 4,959 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance Loans: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 13,475 | | $ | 7,638 | | $ | 798 | | $ | 450 | | $ | — | | $ | 35 | | $ | — | | $ | 22,396 | | | | |
Collectively evaluated | | 244,486 | | 71,873 | | 15,256 | | 98,320 | | 5,734 | | 14,430 | | — | | 450,099 | | | | |
Total | | $ | 257,961 | | $ | 79,511 | | $ | 16,054 | | $ | 98,770 | | $ | 5,734 | | $ | 14,465 | | $ | — | | $ | 472,495 | | | | |
|
Impaired loans, by definition, are individually evaluated. |
|
A breakdown of the allowance for loan losses and recorded balances in loans at December 31, 2012 is as follows (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | | | | | | | | | | | |
| | Commercial | | financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | |
| | real estate | | agricultural | | construction | | real estate | | construction | | Consumer | | Unallocated | | Total | | | | |
Allowance for loan loss reserve: | | | | | | | | | | | | | | | | | | | | |
Beginning balance ALLR | | $ | 2,823 | | $ | 1,079 | | $ | 207 | | $ | 1,114 | | $ | — | | $ | — | | $ | 28 | | $ | 5,251 | | | | |
Charge-offs | | (729 | ) | (40 | ) | (6 | ) | (399 | ) | — | | (82 | ) | — | | (1,256 | ) | | | |
Recoveries | | 52 | | 201 | | — | | 7 | | — | | 18 | | — | | 278 | | | | |
Provision | | 1,121 | | (548 | ) | (76 | ) | 258 | | — | | 64 | | 126 | | 945 | | | | |
Ending balance ALLR | | $ | 3,267 | | $ | 692 | | $ | 125 | | $ | 980 | | $ | — | | $ | — | | $ | 154 | | $ | 5,218 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 244,966 | | $ | 80,646 | | $ | 17,229 | | $ | 87,948 | | $ | 7,465 | | $ | 10,923 | | $ | — | | $ | 449,177 | | | | |
Ending balance ALLR | | (3,267 | ) | (692 | ) | (125 | ) | (980 | ) | — | | — | | (154 | ) | (5,218 | ) | | | |
Net loans | | $ | 241,699 | | $ | 79,954 | | $ | 17,104 | | $ | 86,968 | | $ | 7,465 | | $ | 10,923 | | $ | (154 | ) | $ | 443,959 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance ALLR: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 1,662 | | $ | 155 | | $ | 10 | | $ | 112 | | $ | — | | $ | — | | $ | — | | $ | 1,939 | | | | |
Collectively evaluated | | 1,605 | | 537 | | 115 | | 868 | | — | | — | | 154 | | 3,279 | | | | |
Total | | $ | 3,267 | | $ | 692 | | $ | 125 | | $ | 980 | | $ | — | | $ | — | | $ | 154 | | $ | 5,218 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance Loans: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 22,910 | | $ | 6,070 | | $ | 858 | | $ | 796 | | $ | — | | $ | — | | $ | — | | $ | 30,634 | | | | |
Collectively evaluated | | 222,056 | | 74,576 | | 16,371 | | 87,152 | | 7,465 | | 10,923 | | — | | 418,543 | | | | |
Total | | $ | 244,966 | | $ | 80,646 | | $ | 17,229 | | $ | 87,948 | | $ | 7,465 | | $ | 10,923 | | $ | — | | $ | 449,177 | | | | |
|
A breakdown of the allowance for loan losses and recorded balances in loans at September 30, 2012 is as follows (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | | | | | | | | | | | |
| | Commercial | | financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | |
| | real estate | | agricultural | | construction | | real estate | | construction | | Consumer | | Unallocated | | Total | | | | |
Three Months Ended September 30, 2012 | | | | | | | | | | | | | | | | | | | | |
Allowance for loan loss reserve: | | | | | | | | | | | | | | | | | | | | |
Beginning balance ALLR | | $ | 2,784 | | $ | 888 | | $ | 218 | | $ | 1,083 | | $ | — | | $ | — | | $ | 110 | | $ | 5,083 | | | | |
Charge-offs | | (36 | ) | — | | — | | (23 | ) | — | | (1 | ) | — | | (60 | ) | | | |
Recoveries | | 10 | | 1 | | — | | — | | — | | 2 | | — | | 13 | | | | |
Provision | | 90 | | (114 | ) | (33 | ) | 177 | | — | | (1 | ) | 31 | | 150 | | | | |
Ending balance ALLR | | $ | 2,848 | | $ | 775 | | $ | 185 | | $ | 1,237 | | $ | — | | $ | — | | $ | 141 | | $ | 5,186 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Nine Months Ended September 30, 2012 | | | | | | | | | | | | | | | | | | | | |
Allowance for loan loss reserve: | | | | | | | | | | | | | | | | | | | | |
Beginning balance ALLR | | $ | 2,823 | | $ | 1,079 | | $ | 207 | | $ | 1,114 | | $ | — | | $ | — | | $ | 28 | | $ | 5,251 | | | | |
Charge-offs | | (726 | ) | (24 | ) | (6 | ) | (319 | ) | — | | (16 | ) | — | | (1,091 | ) | | | |
Recoveries | | 27 | | 188 | | — | | 5 | | — | | 11 | | — | | 231 | | | | |
Provision | | 724 | | (468 | ) | (16 | ) | 437 | | — | | 5 | | 113 | | 795 | | | | |
Ending balance ALLR | | $ | 2,848 | | $ | 775 | | $ | 185 | | $ | 1,237 | | $ | — | | $ | — | | $ | 141 | | $ | 5,186 | | | | |
| | | | | | | | | | | | | | | | | | | | |
At September 30, 2012 | | | | | | | | | | | | | | | | | | | | |
Loans: | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 224,061 | | $ | 84,073 | | $ | 21,757 | | $ | 86,643 | | $ | 6,803 | | $ | 10,621 | | $ | — | | $ | 433,958 | | | | |
Ending balance ALLR | | (2,848 | ) | (775 | ) | (185 | ) | (1,237 | ) | — | | — | | (141 | ) | (5,186 | ) | | | |
Net loans | | $ | 221,213 | | $ | 83,298 | | $ | 21,572 | | $ | 85,406 | | $ | 6,803 | | $ | 10,621 | | $ | (141 | ) | $ | 428,772 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance ALLR: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 1,198 | | $ | 145 | | $ | 11 | | $ | 277 | | $ | — | | $ | — | | $ | — | | $ | 1,631 | | | | |
Collectively evaluated | | 1,650 | | 630 | | 174 | | 960 | | — | | — | | 141 | | 3,555 | | | | |
Total | | $ | 2,848 | | $ | 775 | | $ | 185 | | $ | 1,237 | | $ | — | | $ | — | | $ | 141 | | $ | 5,186 | | | | |
| | | | | | | | | | | | | | | | | | | | |
Ending balance Loans: | | | | | | | | | | | | | | | | | | | | |
Individually evaluated | | $ | 22,571 | | $ | 5,997 | | $ | 858 | | $ | 1,248 | | $ | — | | $ | 10 | | $ | — | | $ | 30,684 | | | | |
Collectively evaluated | | 201,490 | | 78,076 | | 20,899 | | 85,395 | | 6,803 | | 10,611 | | — | | 403,274 | | | | |
Total | | $ | 224,061 | | $ | 84,073 | | $ | 21,757 | | $ | 86,643 | | $ | 6,803 | | $ | 10,621 | | $ | — | | $ | 433,958 | | | | |
|
As part of the management of the loan portfolio, risk ratings are assigned to all commercial loans. Through the loan review process, ratings are modified as believed to be appropriate to reflect changes in the credit. Our ability to manage credit risk depends in large part on our ability to properly identify and manage problem loans. To do so, we operate a credit risk rating system under which our credit management personnel assign a credit risk rating to each loan at the time of origination and review loans on a regular basis to determine each loan’s credit risk rating on a scale of 1 through 8, with higher scores indicating higher risk. The credit risk rating structure used is shown below. |
|
In the context of the credit risk rating structure, the term Classified is defined as a problem loan which may or may not be in a nonaccrual status, dependent upon current payment status and collectability. |
|
Excellent (1) |
|
Borrower is not vulnerable to sudden economic or technological changes and is in a non-seasonal business or industry. These loans generally would be characterized by having good experienced management and a strong liquidity position with minimal leverage. |
|
Good (2) |
|
Borrower shows limited vulnerability to sudden economic change with modest seasonal effect. Borrower has “above average” financial statements and an acceptable repayment history with minimal leverage and a profitability that exceeds peers. |
|
Average (3) |
|
Generally, a borrower rated as average may be susceptible to unfavorable changes in the economy and somewhat affected by seasonal factors. Some product lines may be affected by technological change. Borrowers in this category exhibit stable earnings, with a satisfactory payment history. |
|
Acceptable (4) |
|
The loan is an otherwise acceptable credit that warrants a higher level of administration due to various underlying weaknesses. These weaknesses, however, have not and may never deteriorate to the point of a Special Mention rating or Classified status. This rating category may include new businesses not yet having established a firm performance record. |
|
Special Mention (5) |
|
The loan is not considered as a Classified status, however may exhibit material weaknesses that, if not corrected, may cause future problems. Borrowers in this category warrant special attention but have not yet reached the point of concern for loss. The borrower may have deteriorated to the point that they would have difficulty refinancing elsewhere. Similarly, purchasers of these businesses would not be eligible for bank financing unless they represent a significantly lessened credit risk. |
|
Substandard (6) |
|
The loan is Classified and exhibits a number of well-defined weaknesses that jeopardize normal repayment. The assets are no longer adequately protected due to declining net worth, lack of earning capacity or insufficient collateral offering the distinct possibility of the loss of a portion of the loan principal. Loans within this category clearly represent troubled and deteriorating credit situations requiring constant supervision and an action plan must be developed and approved by the appropriate officers to mitigate the risk. |
|
Doubtful (7) |
|
Loans in this category exhibit the same weaknesses used to describe the substandard credit; however, the traits are more pronounced. Loans are frozen with collection improbable. Such loans are not yet rated as Charge-off because certain actions may yet occur which would salvage the loan. |
|
Charge-off/Loss (8) |
|
Loans in this category are largely uncollectible and should be charged against the loan loss reserve immediately. |
|
General Reserves: |
|
For loans with a credit risk rating of 5 or better and any loans with a risk rating of 6 or 7 with no specific reserve, reserves are established based on the type of loan collateral, if any, and the assigned credit risk rating. Determination of the allowance is inherently subjective as it requires significant estimates, including the amounts and timing of expected future cash flows on impaired loans, estimated losses on pools of homogenous loans based on historical loss experience, and consideration of current environmental factors and economic trends, all of which may be susceptible to significant change. |
|
Using a historical average loss by loan type as a base, each loan graded as higher risk is assigned a specific percentage. Within the commercial loan portfolio, the historical loss rates are used for specific industries such as hospitality, gaming, petroleum, and forestry. The residential real estate and consumer loan portfolios are assigned a loss percentage as a homogenous group. If, however, on an individual loan the projected loss based on collateral value and payment histories are in excess of the computed allowance, the allocation is increased for the higher anticipated loss. These computations provide the basis for the allowance for loan losses as recorded by the Corporation. |
|
Commercial construction loans in the amount of $2.773 million, $3.468 million and $3.882 million for the periods ended September 30, 2013 and December 31, 2012, and September 30, 2012, respectively did not receive a specific risk rating. These amounts represent loans made for land development and unimproved land purchases. Below is a breakdown of loans by risk category as of September 30, 2013 (dollars in thousands): |
|
| | -1 | | -2 | | -3 | | -4 | | -5 | | -6 | | -7 | | Rating | | | |
| | Excellent | | Good | | Average | | Acceptable | | Sp. Mention | | Substandard | | Doubtful | | Unassigned | | Total | |
| | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 2,240 | | $ | 23,675 | | $ | 88,105 | | $ | 123,373 | | $ | 16,117 | | $ | 4,451 | | $ | — | | $ | — | | $ | 257,961 | |
Commercial, financial and agricultural | | 4,260 | | 5,108 | | 22,263 | | 41,851 | | 3,746 | | 2,094 | | 189 | | — | | 79,511 | |
Commercial construction | | — | | 676 | | 5,283 | | 6,167 | | 753 | | 402 | | — | | 2,773 | | 16,054 | |
One to four family residential real estate | | — | | 1,951 | | 2,186 | | 4,522 | | — | | 6 | | — | | 90,105 | | 98,770 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | 5,734 | | 5,734 | |
Consumer | | — | | 102 | | 34 | | 632 | | — | | — | | — | | 13,697 | | 14,465 | |
| | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 6,500 | | $ | 31,512 | | $ | 117,871 | | $ | 176,545 | | $ | 20,616 | | $ | 6,953 | | $ | 189 | | $ | 112,309 | | $ | 472,495 | |
|
Below is a breakdown of loans by risk category as of December 31, 2012 (dollars in thousands): |
|
| | -1 | | -2 | | -3 | | -4 | | -5 | | -6 | | -7 | | Rating | | | |
| | Excellent | | Good | | Average | | Acceptable | | Sp. Mention | | Substandard | | Doubtful | | Unassigned | | Total | |
| | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 4,807 | | $ | 20,491 | | $ | 84,164 | | $ | 113,379 | | $ | 16,754 | | $ | 5,189 | | $ | 182 | | $ | — | | $ | 244,966 | |
Commercial, financial and agricultural | | 5,026 | | 3,936 | | 23,821 | | 41,785 | | 4,296 | | 1,782 | | — | | — | | 80,646 | |
Commercial construction | | — | | 1,038 | | 5,103 | | 5,784 | | 759 | | 1,077 | | — | | 3,468 | | 17,229 | |
One-to-four family residential real estate | | — | | 1,969 | | 3,635 | | 4,791 | | — | | 646 | | — | | 76,907 | | 87,948 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | 7,465 | | 7,465 | |
Consumer | | — | | 359 | | 71 | | 257 | | — | | 6 | | — | | 10,230 | | 10,923 | |
| | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 9,833 | | $ | 27,793 | | $ | 116,794 | | $ | 165,996 | | $ | 21,809 | | $ | 8,700 | | $ | 182 | | $ | 98,070 | | $ | 449,177 | |
|
Below is a breakdown of loans by risk category as of September 30, 2012 (dollars in thousands): |
|
| | -1 | | -2 | | -3 | | -4 | | -5 | | -6 | | -7 | | Rating | | | |
| | Excellent | | Good | | Average | | Acceptable | | Sp. Mention | | Substandard | | Doubtful | | Unassigned | | Total | |
| | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 3,372 | | $ | 19,939 | | $ | 72,647 | | $ | 105,736 | | $ | 16,784 | | $ | 5,374 | | $ | 209 | | $ | — | | $ | 224,061 | |
Commercial, financial and agricultural | | 4,306 | | 5,517 | | 25,932 | | 42,097 | | 4,320 | | 1,901 | | — | | — | | 84,073 | |
Commercial construction | | — | | 988 | | 5,039 | | 9,995 | | 761 | | 1,092 | | — | | 3,882 | | 21,757 | |
One to four family residential real estate | | — | | 1,979 | | 3,586 | | 4,703 | | — | | 709 | | — | | 75,666 | | 86,643 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | 6,803 | | 6,803 | |
Consumer | | — | | 362 | | 71 | | 233 | | — | | 3 | | — | | 9,952 | | 10,621 | |
| | | | | | | | | | | | | | | | | | | |
Total loans | | $ | 7,678 | | $ | 28,785 | | $ | 107,275 | | $ | 162,764 | | $ | 21,865 | | $ | 9,079 | | $ | 209 | | $ | 96,303 | | $ | 433,958 | |
|
Impaired Loans |
|
Nonperforming loans are those which are contractually past due 90 days or more as to interest or principal payments, on nonaccrual status, or loans, the terms of which have been renegotiated to provide a reduction or deferral on interest or principal. There was no interest income recorded during impairment and that which would have been recognized was $.060 million for the three months ended September 30, 2013, and no interest income recorded during impairment and that which would have been recognized of $.177 million for the nine months ended September 30, 2013. For the three months ended September 30, 2012, the amounts were $.017 million and $.072 million and for the nine month period in 2012, the amounts were $.054 million and $.246 million. |
|
The accrual of interest on loans is discontinued when, in management’s opinion, the borrower may be unable to meet payment obligations as they become due, as well as when required by regulatory provisions. When interest accrual is discontinued, all unpaid accrued interest is reversed. Interest income is subsequently recognized only to the extent cash payments are received in excess of principal due. Loans are returned to accrual status when all the principal and interest amounts contractually due are brought current and future payments are reasonably assured. |
|
Loans are considered impaired when, based on current information and events, it is probable the Corporation will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. Impairment is evaluated in total for smaller-balance loans of a similar nature and on an individual loans basis for other loans. If a loan is impaired, a specific valuation allowance is allocated, if necessary, so that the loan is reported net, at the present value of estimated future cash flows using the loan’s existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Interest payments on impaired loans are typically applied to principal unless collectability of the principal amount is reasonably assured, in which case interest is recognized on a cash basis. Impaired loans, or portions thereof, are charged off when deemed uncollectible. |
|
The following is a summary of impaired loans and their effect on interest income (dollars in thousands): |
|
| | | | | | | | | | | | Three Months Ended | | Nine Months Ended | |
| | | | | | QTD | | YTD | | | | Interest Income | | Interest Income | | Interest Income | | Interest Income | |
| | Nonaccrual | | Accrual | | Average | | Average | | Related | | Recognized | | on | | Recognized | | on | |
| | Basis | | Basis | | Investment | | Investment | | Valuation Reserve | | During Impairment | | Accrual Basis | | During Impairment | | Accrual Basis | |
September 30, 2013 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With no valuation reserve: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 238 | | $ | — | | $ | 412 | | $ | 501 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 26 | |
Commercial, financial and agricultural | | — | | — | | 147 | | 243 | | — | | — | | 3 | | — | | 9 | |
Commercial construction | | — | | — | | — | | 193 | | — | | — | | — | | — | | 3 | |
One to four family residential real estate | | 67 | | — | | 86 | | 140 | | — | | — | | 2 | | — | | 7 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Consumer | | 10 | | — | | 9 | | 4 | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | |
With a valuation reserve: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 2,589 | | $ | — | | $ | 2,581 | | $ | 2,557 | | $ | 1,272 | | $ | — | | $ | 42 | | $ | — | | $ | 102 | |
Commercial, financial and agricultural | | 767 | | — | | 741 | | 373 | | 33 | | — | | 5 | | — | | 11 | |
Commercial construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
One to four family residential real estate | | 642 | | — | | 560 | | 396 | | 250 | | — | | 8 | | — | | 19 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Consumer | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | |
Total: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 2,827 | | $ | — | | $ | 2,993 | | $ | 3,058 | | $ | 1,272 | | $ | — | | $ | 42 | | $ | — | | $ | 128 | |
Commercial, financial and agricultural | | 767 | | — | | 888 | | 616 | | 33 | | — | | 8 | | — | | 20 | |
Commercial construction | | — | | — | | — | | 193 | | — | | — | | — | | — | | 3 | |
One to four family residential real estate | | 709 | | — | | 646 | | 536 | | 250 | | — | | 10 | | — | | 26 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Consumer | | 10 | | — | | 9 | | 4 | | — | | — | | — | | — | | — | |
Total | | $ | 4,313 | | $ | — | | $ | 4,536 | | $ | 4,407 | | $ | 1,555 | | $ | — | | $ | 60 | | $ | — | | $ | 177 | |
|
| | | | | | | | | | Interest Income | | Interest Income | | | | | | | | | | |
For the Year Ended: | | Nonaccrual | | Accrual | | Average | | Related | | Recognized | | on | | | | | | | | | | |
December 31, 2012 | | Basis | | Basis | | Investment | | Valuation Reserve | | During Impairment | | Accrual Basis | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
With no valuation reserve: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 132 | | $ | — | | $ | 1,550 | | $ | — | | $ | — | | $ | 37 | | | | | | | | | | |
Commercial, financial and agricultural | | — | | — | | 1,063 | | — | | — | | 19 | | | | | | | | | | |
Commercial construction | | 675 | | — | | 675 | | — | | — | | 15 | | | | | | | | | | |
One to four family residential real estate | | 230 | | — | | 1,074 | | — | | — | | 41 | | | | | | | | | | |
Consumer construction | | — | | — | | 16 | | — | | — | | 1 | | | | | | | | | | |
Consumer | | — | | — | | 3 | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
With a valuation reserve: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 2,939 | | $ | — | | $ | 3,173 | | $ | 1,315 | | $ | 54 | | $ | 177 | | | | | | | | | | |
Commercial, financial and agricultural | | 436 | | — | | 504 | | 109 | | — | | 17 | | | | | | | | | | |
Commercial construction | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
One to four family residential real estate | | 275 | | — | | 281 | | 95 | | — | | 6 | | | | | | | | | | |
Consumer construction | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Consumer | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Total: | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 3,071 | | $ | — | | $ | 4,723 | | $ | 1,315 | | $ | 54 | | $ | 214 | | | | | | | | | | |
Commercial, financial and agricultural | | 436 | | — | | 1,567 | | 109 | | — | | 36 | | | | | | | | | | |
Commercial construction | | 675 | | — | | 675 | | — | | — | | 15 | | | | | | | | | | |
One to four family residential real estate | | 505 | | — | | 1,355 | | 95 | | — | | 47 | | | | | | | | | | |
Consumer construction | | — | | — | | 16 | | — | | — | | 1 | | | | | | | | | | |
Consumer | | — | | — | | 3 | | — | | — | | — | | | | | | | | | | |
Total | | $ | 4,687 | | $ | — | | $ | 8,339 | | $ | 1,519 | | $ | 54 | | $ | 313 | | | | | | | | | | |
|
| | | | | | | | | | | | Three Months Ended | | Nine Months Ended | |
| | | | | | QTD | | YTD | | | | Interest Income | | Interest Income | | Interest Income | | Interest Income | |
| | Nonaccrual | | Accrual | | Average | | Average | | Related | | Recognized | | on | | Recognized | | on | |
| | Basis | | Basis | | Investment | | Investment | | Valuation Reserve | | During Impairment | | Accrual Basis | | During Impairment | | Accrual Basis | |
September 30, 2012 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
With no valuation reserve: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 530 | | $ | — | | $ | 533 | | $ | 1,135 | | $ | — | | $ | — | | $ | 9 | | $ | — | | $ | 32 | |
Commercial, financial and agricultural | | — | | — | | — | | 1,063 | | — | | — | | — | | — | | 18 | |
Commercial construction | | 676 | | — | | 676 | | 676 | | — | | — | | 5 | | — | | 9 | |
One to four family residential real estate | | 156 | | — | | 384 | | 818 | | — | | — | | 4 | | — | | 28 | |
Consumer construction | | 15 | | — | | 15 | | 16 | | — | | — | | — | | — | | 1 | |
Consumer | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | |
With a valuation reserve: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 3,161 | | $ | — | | $ | 3,177 | | $ | 3,663 | | $ | 937 | | $ | 17 | | $ | 42 | | $ | 54 | | $ | 136 | |
Commercial, financial and agricultural | | 287 | | — | | 281 | | 398 | | 90 | | — | | 4 | | — | | 12 | |
Commercial construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
One to four family residential real estate | | 462 | | — | | 267 | | 463 | | 188 | | — | | 8 | | — | | 10 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | — | | — | |
Consumer | | 3 | | — | | 1 | | 3 | | 3 | | — | | — | | — | | — | |
| | | | | | | | | | | | | | | | | | | |
Total: | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | 3,691 | | $ | — | | $ | 3,710 | | $ | 4,798 | | $ | 937 | | $ | 17 | | $ | 51 | | $ | 54 | | $ | 168 | |
Commercial, financial and agricultural | | 287 | | — | | 281 | | 1,461 | | 90 | | — | | 4 | | — | | 30 | |
Commercial construction | | 676 | | — | | 676 | | 676 | | — | | — | | 5 | | — | | 9 | |
One to four family residential real estate | | 618 | | — | | 651 | | 1,281 | | 188 | | — | | 12 | | — | | 38 | |
Consumer construction | | 15 | | — | | 15 | | 16 | | — | | — | | — | | — | | 1 | |
Consumer | | 3 | | — | | 1 | | 3 | | 3 | | — | | — | | — | | — | |
Total | | $ | 5,290 | | $ | — | | $ | 5,334 | | $ | 8,235 | | $ | 1,218 | | $ | 17 | | $ | 72 | | $ | 54 | | $ | 246 | |
|
A summary of past due loans at September 30, 2013, December 31, 2012 and September 30, 2012 is as follows (dollars in thousands): |
|
| | September 30, | | December 31, | | September 30, | |
| | 2013 | | 2012 | | 2012 | |
| | 30-89 days | | 90+ days | | | | 30-89 days | | 90+ days | | | | 30-89 days | | 90+ days | | | |
| | Past Due | | Past Due/ | | | | Past Due | | Past Due/ | | | | Past Due | | Past Due/ | | | |
| | (accruing) | | Nonaccrual | | Total | | (accruing) | | Nonaccrual | | Total | | (accruing) | | Nonaccrual | | Total | |
| | | | | | | | | | | | | | | | | | | |
Commercial real estate | | $ | — | | $ | 2,827 | | $ | 2,827 | | $ | 575 | | $ | 3,071 | | $ | 3,646 | | $ | 427 | | $ | 3,691 | | $ | 4,118 | |
Commercial, financial and agricultural | | 100 | | 767 | | 867 | | 71 | | 436 | | 507 | | 64 | | 287 | | 351 | |
Commercial construction | | — | | — | | — | | — | | 675 | | 675 | | 47 | | 676 | | 723 | |
One to four family residential real estate | | 186 | | 709 | | 895 | | 291 | | 505 | | 796 | | 582 | | 618 | | 1,200 | |
Consumer construction | | — | | — | | — | | — | | — | | — | | — | | 15 | | 15 | |
Consumer | | 31 | | 10 | | 41 | | 14 | | — | | 14 | | 99 | | 3 | | 102 | |
| | | | | | | | | | | | | | | | | | | |
Total past due loans | | $ | 317 | | $ | 4,313 | | $ | 4,630 | | $ | 951 | | $ | 4,687 | | $ | 5,638 | | $ | 1,219 | | $ | 5,290 | | $ | 6,509 | |
|
A roll-forward of nonaccrual activity for the three months ended September 30, 2013 (dollars in thousands): |
|
| | For the Three Months Ended September 30, 2013 | | | | | | | |
| | | | Commercial, | | | | One to four | | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Consumer | | Total | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,057 | | $ | 517 | | $ | — | | $ | 400 | | $ | — | | $ | 9 | | $ | 3,983 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (26 | ) | (224 | ) | — | | (12 | ) | — | | (1 | ) | (263 | ) | | | | | | |
Charge-offs | | (23 | ) | (476 | ) | — | | (24 | ) | — | | — | | (523 | ) | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Class transfers | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers to OREO | | (208 | ) | (37 | ) | — | | — | | — | | — | | (245 | ) | | | | | | |
Transfers to accruing | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers from accruing | | — | | 966 | | — | | 344 | | — | | 2 | | 1,312 | | | | | | | |
Other | | 27 | | 21 | | — | | 1 | | | | | | 49 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 2,827 | | $ | 767 | | $ | — | | $ | 709 | | $ | — | | $ | 10 | | $ | 4,313 | | | | | | | |
|
A roll-forward of nonaccrual activity for the three months ended September 30, 2012 (dollars in thousands): |
|
| | For the Three Months Ended September 30, 2012 | | | | | | | |
| | | | Commercial, | | | | One to four | | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Consumer | | Total | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,749 | | $ | 278 | | $ | 676 | | $ | 657 | | $ | 15 | | $ | — | | $ | 5,375 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (89 | ) | (1 | ) | — | | (2 | ) | — | | — | | (92 | ) | | | | | | |
Charge-offs | | — | | — | | — | | (14 | ) | — | | — | | (14 | ) | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Class transfers | | — | | — | | — | | (329 | ) | — | | — | | (329 | ) | | | | | | |
Transfers to OREO | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers to accruing | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers from accruing | | — | | 7 | | — | | 304 | | — | | 3 | | 314 | | | | | | | |
Other | | 31 | | 3 | | — | | 2 | | — | | — | | 36 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 3,691 | | $ | 287 | | $ | 676 | | $ | 618 | | $ | 15 | | $ | 3 | | $ | 5,290 | | | | | | | |
|
A roll-forward of nonaccrual activity for the nine months ended September 30, 2013 (dollars in thousands): |
|
| | For the Nine Months Ended September 30, 2013 | | | | | | | |
| | | | Commercial, | | | | One to four | | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Consumer | | Total | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,071 | | $ | 436 | | $ | 675 | | $ | 505 | | $ | — | | $ | — | | $ | 4,687 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (174 | ) | (292 | ) | (100 | ) | (77 | ) | — | | (1 | ) | (644 | ) | | | | | | |
Charge-offs | | (352 | ) | (548 | ) | — | | (37 | ) | — | | (4 | ) | (941 | ) | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Class transfers | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers to OREO | | (208 | ) | (37 | ) | (580 | ) | (107 | ) | — | | — | | (932 | ) | | | | | | |
Transfers to accruing | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers from accruing | | 443 | | 1,207 | | — | | 420 | | — | | 15 | | 2,085 | | | | | | | |
Other | | 47 | | 1 | | 5 | | 5 | | — | | — | | 58 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 2,827 | | $ | 767 | | $ | — | | $ | 709 | | $ | — | | $ | 10 | | $ | 4,313 | | | | | | | |
|
A roll-forward of nonaccrual activity for the nine months ended September 30, 2012 (dollars in thousands): |
|
| | For the Nine Months Ended September 30, 2012 | | | | | | | |
| | | | Commercial, | | | | One to four | | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Consumer | | Total | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,362 | | $ | 1,111 | | $ | — | | $ | 1,997 | | $ | 20 | | $ | — | | $ | 5,490 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (1,101 | ) | (1,383 | ) | — | | (1,054 | ) | — | | — | | (3,538 | ) | | | | | | |
Charge-offs | | (463 | ) | — | | — | | (307 | ) | (5 | ) | — | | (775 | ) | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Class transfers | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers to OREO | | (465 | ) | — | | — | | (548 | ) | — | | — | | (1,013 | ) | | | | | | |
Transfers to accruing | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers from accruing | | 3,288 | | 566 | | 676 | | 524 | | — | | 3 | | 5,057 | | | | | | | |
Other | | 70 | | (7 | ) | — | | 6 | | — | | — | | 69 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 3,691 | | $ | 287 | | $ | 676 | | $ | 618 | | $ | 15 | | $ | 3 | | $ | 5,290 | | | | | | | |
|
A roll-forward of nonaccrual activity during the year ended December 31, 2012 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Consumer | | Total | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,362 | | $ | 1,111 | | $ | — | | $ | 1,997 | | $ | 20 | | $ | — | | $ | 5,490 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (1,569 | ) | (1,385 | ) | — | | (1,068 | ) | — | | — | | (4,022 | ) | | | | | | |
Charge-offs | | (463 | ) | — | | — | | (387 | ) | (5 | ) | (3 | ) | (858 | ) | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Class transfers | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers to OREO | | (675 | ) | — | | — | | (662 | ) | (15 | ) | — | | (1,352 | ) | | | | | | |
Transfers to accruing | | — | | — | | — | | — | | — | | — | | — | | | | | | | |
Transfers from accruing | | 3,377 | | 716 | | 675 | | 617 | | — | | 3 | | 5,388 | | | | | | | |
Other | | 39 | | (6 | ) | — | | 8 | | — | | — | | 41 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
Ending balance | | $ | 3,071 | | $ | 436 | | $ | 675 | | $ | 505 | | $ | — | | $ | — | | $ | 4,687 | | | | | | | |
|
Troubled Debt Restructuring |
|
Troubled debt restructurings (“TDR”) are determined on a loan-by-loan basis. Generally restructurings are related to interest rate reductions, loan term extensions and short term payment forbearance as means to maximize collectability of troubled credits. If a portion of the TDR loan is uncollectible (including forgiveness of principal), the uncollectible amount will be charged off against the allowance at the time of the restructuring. In general, a borrower must make at least six consecutive timely payments before the Corporation would consider a return of a restructured loan to accruing status in accordance with FDIC guidelines regarding restoration of credits to accrual status. |
|
The Corporation has, in accordance with generally accepted accounting principles and per recently enacted accounting standard updates, evaluated all loan modifications to determine the fair value impact of the underlying asset. The carrying amount of the loan is compared to the expected payments to be received, discounted at the loan’s original rate, or for collateral dependent loans, to the fair value of the collateral. |
|
A summary of troubled debt restructurings for the periods indicated is as follows (dollars in thousands): |
|
| | September 30, | | December 31, | | September 30, | | | | | | | | | | | | | |
| | 2013 | | 2012 | | 2012 | | | | | | | | | | | | | |
| | Number of | | Recorded | | Number of | | Recorded | | Number of | | Recorded | | | | | | | | | | | | | |
| | Modifications | | Investment | | Modifications | | Investment | | Modifications | | Investment | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial real estate | | — | | $ | — | | 3 | | $ | 4,614 | | 4 | | $ | 5,799 | | | | | | | | | | | | | |
Commercial, financial and agricultural | | 1 | | 528 | | 1 | | 1,221 | | 1 | | 1,221 | | | | | | | | | | | | | |
Commercial construction | | — | | — | | 3 | | 860 | | 3 | | 858 | | | | | | | | | | | | | |
One to four family residential real estate | | — | | — | | 1 | | 102 | | 1 | | 102 | | | | | | | | | | | | | |
Consumer construction | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | |
Consumer | | — | | — | | — | | — | | — | | — | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Total troubled debt restructurings | | 1 | | $ | 528 | | 8 | | $ | 6,797 | | 9 | | $ | 7,980 | | | | | | | | | | | | | |
|
A roll-forward of troubled debt restructuring during the three months ended September 30, 2013 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | Consumer and | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Total | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
ACCRUING | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,563 | | $ | 2,174 | | $ | 858 | | $ | 100 | | $ | — | | $ | 6,695 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (20 | ) | (25 | ) | — | | (1 | ) | | | (46 | ) | | | | | | | | | |
Charge-offs | | — | | (400 | ) | — | | — | | — | | (400 | ) | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transferred out of TDR | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | — | | (528 | ) | — | | — | | — | | (528 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 3,543 | | $ | 1,221 | | $ | 858 | | $ | 99 | | $ | — | | $ | 5,721 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,169 | | $ | — | | $ | — | | $ | 106 | | $ | — | | $ | 2,275 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (87 | ) | — | | — | | (14 | ) | — | | (101 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | — | | 528 | | — | | — | | — | | 528 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 2,082 | | $ | 528 | | $ | — | | $ | 92 | | $ | — | | $ | 2,702 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTALS | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 5,732 | | $ | 2,174 | | $ | 858 | | $ | 206 | | $ | — | | $ | 8,970 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (107 | ) | (25 | ) | — | | (15 | ) | — | | (147 | ) | | | | | | | | | |
Charge-offs | | — | | (400 | ) | — | | — | | — | | (400 | ) | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Tansfers to nonaccrual | | — | | (528 | ) | — | | — | | — | | (528 | ) | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | — | | 528 | | — | | — | | — | | 528 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 5,625 | | $ | 1,749 | | $ | 858 | | $ | 191 | | $ | — | | $ | 8,423 | | | | | | | | | | |
|
A roll-forward of troubled debt restructuring during the three months ended September 30, 2012 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | Consumer and | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Total | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
ACCRUING | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,645 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 5,826 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (14 | ) | — | | — | | — | | — | | (14 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transferred out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 3,631 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 5,812 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,188 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 2,188 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (47 | ) | — | | — | | — | | — | | (47 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | 27 | | — | | — | | — | | — | | 27 | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 2,168 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 2,168 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTALS | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 5,833 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 8,014 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (61 | ) | — | | — | | — | | — | | (61 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | 27 | | — | | — | | — | | — | | 27 | | | | | | | | | | |
New restructured | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Tansfers to nonaccrual | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 5,799 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 7,980 | | | | | | | | | | |
|
A roll-forward of troubled debt restructuring during the nine months ended September 30, 2013 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | Consumer and | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Total | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
ACCRUING | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 3,611 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 5,792 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (68 | ) | (25 | ) | — | | (3 | ) | — | | (96 | ) | | | | | | | | | |
Charge-offs | | — | | (400 | ) | — | | — | | — | | (400 | ) | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | — | | 953 | | — | | — | | — | | 953 | | | | | | | | | | |
Transferred out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | — | | (528 | ) | — | | — | | — | | (528 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 3,543 | | $ | 1,221 | | $ | 858 | | $ | 99 | | $ | — | | $ | 5,721 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,162 | | $ | — | | $ | — | | $ | 102 | | $ | — | | $ | 2,264 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (87 | ) | — | | — | | (14 | ) | — | | (101 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | 7 | | — | | — | | 4 | | — | | 11 | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | — | | 528 | | — | | — | | — | | 528 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 2,082 | | $ | 528 | | $ | — | | $ | 92 | | $ | — | | $ | 2,702 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTALS | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 5,773 | | $ | 1,221 | | $ | 858 | | $ | 204 | | $ | — | | $ | 8,056 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (155 | ) | (25 | ) | — | | (17 | ) | — | | (197 | ) | | | | | | | | | |
Charge-offs | | — | | (400 | ) | — | | — | | — | | (400 | ) | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | 7 | | 953 | | — | | 4 | | — | | 964 | | | | | | | | | | |
Transfers out of TDR | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | — | | (528 | ) | — | | — | | — | | (528 | ) | | | | | | | | | |
Transfers to foreclosed properties | | — | | 528 | | — | | — | | — | | 528 | | | | | | | | | | |
Transfer from accruing | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 5,625 | | $ | 1,749 | | $ | 858 | | $ | 191 | | $ | — | | $ | 8,423 | | | | | | | | | | |
|
A roll-forward of troubled debt restructuring during the nine months ended September 30, 2012 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | Consumer and | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Total | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
ACCRUING | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,400 | | $ | — | | $ | — | | $ | 103 | | $ | — | | $ | 2,503 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (64 | ) | — | | (2 | ) | (1 | ) | — | | (67 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | 3,695 | | 1,221 | | 860 | | — | | — | | 5,776 | | | | | | | | | | |
Transferred out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | (2,400 | ) | — | | — | | — | | — | | (2,400 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 3,631 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 5,812 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (426 | ) | — | | — | | — | | — | | (426 | ) | | | | | | | | | |
Charge-offs | | (772 | ) | — | | — | | — | | — | | (772 | ) | | | | | | | | | |
Advances | | 47 | | — | | — | | — | | — | | 47 | | | | | | | | | | |
New restructured | | 919 | | — | | — | | — | | — | | 919 | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | 2,400 | | — | | — | | — | | — | | 2,400 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 2,168 | | $ | — | | $ | — | | $ | — | | $ | — | | $ | 2,168 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTALS | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,400 | | $ | — | | $ | — | | $ | 103 | | $ | — | | $ | 2,503 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (490 | ) | — | | (2 | ) | (1 | ) | — | | (493 | ) | | | | | | | | | |
Charge-offs | | (772 | ) | — | | — | | — | | — | | (772 | ) | | | | | | | | | |
Advances | | 47 | | — | | — | | — | | — | | 47 | | | | | | | | | | |
New restructured | | 4,614 | | 1,221 | | 860 | | — | | — | | 6,695 | | | | | | | | | | |
Transfers out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | (2,400 | ) | — | | — | | — | | — | | (2,400 | ) | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | 2,400 | | — | | — | | — | | — | | 2,400 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 5,799 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 7,980 | | | | | | | | | | |
|
A roll-forward of troubled debt restructuring during the year ended December 31, 2012 (dollars in thousands): |
|
| | | | Commercial, | | | | One to four | | Consumer and | | | | | | | | | | | | |
| | Commercial | | Financial and | | Commercial | | family residential | | Consumer | | | | | | | | | | | | |
| | Real Estate | | Agricultural | | Construction | | real estate | | Construction | | Total | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
ACCRUING | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,400 | | $ | — | | $ | — | | $ | 103 | | $ | — | | $ | 2,503 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (84 | ) | — | | (2 | ) | (1 | ) | — | | (87 | ) | | | | | | | | | |
Charge-offs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Advances | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
New restructured | | 3,695 | | 1,221 | | 860 | | — | | — | | 5,776 | | | | | | | | | | |
Transferred out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | (2,400 | ) | — | | — | | — | | — | | (2,400 | ) | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 3,611 | | $ | 1,221 | | $ | 858 | | $ | 102 | | $ | — | | $ | 5,792 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
NONACCRUAL | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (432 | ) | — | | — | | — | | — | | (432 | ) | | | | | | | | | |
Charge-offs | | (772 | ) | — | | — | | — | | — | | (772 | ) | | | | | | | | | |
Advances | | 47 | | — | | — | | — | | — | | 47 | | | | | | | | | | |
New restructured | | 919 | | — | | — | | 102 | | — | | 1,021 | | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | 2,400 | | — | | — | | — | | — | | 2,400 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 2,162 | | $ | — | | $ | — | | $ | 102 | | $ | — | | $ | 2,264 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
TOTALS | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Beginning balance | | $ | 2,400 | | $ | — | | $ | — | | $ | 103 | | $ | — | | $ | 2,503 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Principal payments | | (516 | ) | — | | (2 | ) | (1 | ) | — | | (519 | ) | | | | | | | | | |
Charge-offs | | (772 | ) | — | | — | | — | | — | | (772 | ) | | | | | | | | | |
Advances | | 47 | | — | | — | | — | | — | | 47 | | | | | | | | | | |
New restructured | | 4,614 | | 1,221 | | 860 | | 102 | | — | | 6,797 | | | | | | | | | | |
Transfers out of TDRs | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers to nonaccrual | | (2,400 | ) | — | | — | | — | | — | | (2,400 | ) | | | | | | | | | |
Transfers to foreclosed properties | | — | | — | | — | | — | | — | | — | | | | | | | | | | |
Transfers from accruing | | 2,400 | | — | | — | | — | | — | | 2,400 | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Ending Balance | | $ | 5,773 | | $ | 1,221 | | $ | 858 | | $ | 204 | | $ | — | | $ | 8,056 | | | | | | | | | | |
|
Insider Loans |
|
The Bank, in the ordinary course of business, grants loans to the Corporation’s executive officers and directors, including their families and firms in which they are principal owners. Activity in such loans is summarized below (dollars in thousands): |
|
| | September 30, | | December 31, | | September 30, | | | | | | | | | | | | | | | | | | | |
| | 2013 | | 2012 | | 2012 | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Loans outstanding, beginning of period | | $ | 11,297 | | $ | 8,827 | | $ | 8,827 | | | | | | | | | | | | | | | | | | | |
New loans | | 496 | | 3,911 | | 3,401 | | | | | | | | | | | | | | | | | | | |
Net activity on revolving lines of credit | | (263 | ) | 233 | | 17 | | | | | | | | | | | | | | | | | | | |
Principal payments | | (1,442 | ) | (1,674 | ) | (1,490 | ) | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Loans outstanding, end of period | | $ | 10,088 | | $ | 11,297 | | $ | 10,755 | | | | | | | | | | | | | | | | | | | |
|
There were no loans to related parties classified substandard as of September 30, 2013, December 31, 2012 or September 30, 2012. In addition to the outstanding balances above, there were unfunded commitments of $5,000 to related parties at September 30, 2013. |