LOANS AND ASSET QUALITY | NOTE 4 – LOANS AND ASSET QUALITY Asset Quality At June 30, 2017 90 Days or (dollars in thousands) 30-89 Days More and Current Past Due Still Accruing Nonaccrual Total Commercial and industrial $ 3,690 $ 49 $ - $ - $ 3,739 Commercial real estate 65,015 - - 640 65,655 Consumer and indirect 94,343 835 - 331 95,509 Residential real estate 102,816 1,699 57 2,556 107,128 $ 265,864 $ 2,583 $ 57 $ 3,527 $ 272,031 At December 31, 2016 90 Days or (dollars in thousands) 30-89 Days More and Current Past Due Still Accruing Nonaccrual Total Commercial and industrial $ 4,679 $ - $ - $ - $ 4,679 Commercial real estate 68,775 - - 647 69,422 Consumer and indirect 82,134 992 - 456 83,582 Residential real estate 103,941 1,798 36 2,648 108,423 $ 259,529 $ 2,790 $ 36 $ 3,751 $ 266,106 The balances in the above charts have not been reduced by the allowance for loan loss and the unearned income on loans. For the period ending June 30, 2017, the allowance for loan loss is $2,599,000 and the unearned income is $1,012,000. For the period ending December 31, 2016, the allowance for loan loss is $2,484,000 and the unearned income is $1,048,000. June 30, December 31, 2017 2016 (dollars in thousands) Troubled debt restructured loans $ 302 $ 312 Non-accrual and 90 days or more and still accruing loans to gross loans 1.32 % 1.43 % Allowance for credit losses to non-accrual and 90 days or more and still accruing loans 72.52 % 65.59 % At June 30, 2017 there were three troubled debt restructured loans consisting of a commercial loan of $222,000, a residential real estate loan of $47,000 and a consumer loan of $33,000. The consumer and residential real estate loans are both on nonaccrual. At June 30, 2017, there was $1,112,000 in loans outstanding, included in the current and 30-89 days past due columns in the above table, as to which known information about possible credit problems of borrowers caused management to have doubts as to the ability of such borrowers to comply with present loan repayment terms. Such loans consist of loans which were not 90 days or more past due but where the borrower is in bankruptcy or has a history of delinquency, or the loan to value ratio is considered excessive due to deterioration of the collateral or other factors. The three loans outstanding, totaling $1,112,000, are as follows: $726,000 Commercial Real Estate loan where the guarantor is in bankruptcy and the loan has an accelerated payoff since we have an assignment of rents from the property which has a very long-term national tenant; $164,000 Home Equity Line of Credit which is paying as agreed, however the borrower has defaulted on other commercial loans which have been satisfied; and a $222,000 Commercial loan with a loan to value ratio which has deteriorated, which has a complete specific reserve of $222,000. All three of these loans are classified with a risk rating of Substandard. Non-accrual loans with specific reserves at June 30, 2017 are comprised of: Consumer loans Residential Real Estate Below is a summary of the recorded investment amount and related allowance for losses of the Bank’s impaired loans at June 30, 2017 and December 31, 2016. (dollars in thousands) June 30, 2017 Recorded Unpaid Interest Specific Average Impaired loans with specific reserves: Real-estate - mortgage: Residential $ 1,385 1,414 - 451 1,426 Commercial - - - - - Consumer 182 182 2 65 231 Installment - - - - - Home Equity - - - - - Commercial 222 222 6 222 225 Total impaired loans with specific reserves $ 1,789 1,818 8 738 1,882 Impaired loans with no specific reserve: Real-estate - mortgage: Residential $ 1,426 2,166 7 n/a 2,478 Commercial 1,367 1,519 17 n/a 1,558 Consumer 62 62 - n/a 101 Installment 87 87 - n/a 87 Home Equity - - - n/a - Commercial 2 2 - n/a 2 Total impaired loans with no specific reserve $ 2,944 3,836 24 - 4,226 (dollars in thousands) December 31, 2016 Recorded Unpaid Interest Specific Average Impaired loans with specific reserves: Real-estate - mortgage: Residential $ 1,393 1,422 58 252 1,442 Commercial - - - - - Consumer 128 128 - 50 167 Installment - - - - - Home Equity - - - - - Commercial 229 229 8 228 235 Total impaired loans with specific reserves $ 1,750 1,779 66 530 1,844 Impaired loans with no specific reserve: Real-estate - mortgage: Residential $ 1,479 2,219 21 n/a 2,463 Commercial 1,413 1,565 59 n/a 1,594 Consumer 182 182 - n/a 75 Installment 193 193 - n/a - Home Equity - - - n/a - Commercial - - - n/a - Total impaired loans with no specific reserve $ 3,267 4,159 80 - 4,132 Following are tables for June 2017 and December 2016 showing the provision for each group of loans. Commercial Consumer June 30, 2017 and Commercial and Residential (dollars in thousands) Industrial Real Estate Indirect Real Estate Unallocated Total Balance, beginning of year $ 284 $ 259 $ 876 $ 1,051 $ 14 $ 2,484 Provision for credit losses (27 ) 35 211 (45 ) (9 ) 165 Recoveries - - 177 27 - 204 Loans charged off - - (251 ) (3 ) - (254 ) Balance, end of quarter $ 257 $ 294 $ 1,013 $ 1,030 $ 5 $ 2,599 Individually evaluated for impairment: Balance in allowance $ 222 $ - $ 65 $ 451 $ - $ 738 Related loan balance 222 1,367 307 1,425 - 3,321 Collectively evaluated for impairment: Balance in allowance $ 35 $ 294 $ 948 $ 579 $ 5 $ 1,861 Related loan balance 3,517 64,288 95,202 105,703 - 268,710 Commercial Consumer December 31, 2016 and Commercial and Residential (dollars in thousands) Industrial Real Estate Indirect Real Estate Unallocated Total Balance, beginning of year $ 305 $ 262 $ 804 $ 1,631 $ 148 $ 3,150 Provision for credit losses (30 ) 361 431 240 (134 ) 868 Recoveries 9 - 336 34 - 379 Loans charged off - (364 ) (695 ) (854 ) - (1,913 ) Balance, end of year $ 284 $ 259 $ 876 $ 1,051 $ 14 $ 2,484 Individually evaluated for impairment: Balance in allowance $ 229 $ - $ 50 $ 251 $ - $ 530 Related loan balance 229 1,413 503 2,872 - 5,017 Collectively evaluated for impairment: Balance in allowance $ 56 $ 259 $ 826 $ 799 $ 14 $ 1,954 Related loan balance 4,451 68,009 83,078 105,552 - 261,090 Following is a table showing activity for non-accrual loans for the quarters ended June 30, 2017 and June 30, 2016. (Dollars in thousands) Commercial & Commercial Consumer & Residential Industrial Real Estate Indirect Real Estate Total December 31, 2016 $ - $ 647 $ 456 $ 2,648 $ 3,751 Transfer into non-accrual - - 353 125 478 Transfer to REO - - - - - Loans paid down/payoffs - (7 ) (115 ) (214 ) (336 ) Loans brought to accrual status - - (112 ) - (112 ) Loans charged off - - (251 ) (3 ) (254 ) June 30, 2017 $ - $ 640 $ 331 $ 2,556 $ 3,527 December 31, 2015 $ - $ 300 $ 596 $ 2,883 3,779 Transfer into non-accrual - 840 969 1,461 3,270 Transfer to REO - (114 ) - (126 ) (240 ) Loans paid down/payoffs - (15 ) (414 ) (716 ) (1,145 ) Loans brought to accrual status - - (25 ) (135 ) (160 ) Loans charged off - (364 ) (670 ) (719 ) (1,753 ) June 30, 2016 $ - $ 647 $ 456 $ 2,648 $ 3,751 Credit Quality Information The following tables represent credit exposures by creditworthiness category for the quarter ending and the year ended December 31, 2016. The use of creditworthiness categories to grade loans permits management to estimate a portion of credit risk. The Bank’s internal creditworthiness is based on experience with similarly graded credits. Loans that trend upward toward higher credit grades typically have less credit risk and loans that migrate downward typically have more credit risk. The Bank’s internal risk ratings are as follows: 1 Superior – minimal risk (normally supported by pledged deposits, United States government securities, etc.) 2 Above Average – low risk. (all of the risks associated with this credit based on each of the bank’s creditworthiness criteria are minimal) 3 Average – moderately low risk. (most of the risks associated with this credit based on each of the bank’s creditworthiness criteria are minimal) 4 Acceptable – moderate risk. (the weighted overall risk associated with this credit based on each of the bank’s creditworthiness criteria is acceptable) 5 Other Assets Especially Mentioned – moderately high risk. (possesses deficiencies which corrective action by the bank would remedy; potential watch list) 6 Substandard – (the bank is inadequately protected and there exists the distinct possibility of sustaining some loss if not corrected) 7 Doubtful – (weaknesses make collection or liquidation in full, based on currently existing facts, improbable) 8 Loss – (of little value; not warranted as a bankable asset) Loans rated 1-4 are considered “Pass” for purposes of the risk rating chart below. Risk ratings of loans by categories of loans are as follows: Commercial Consumer June 30, 2017 and Commercial and Residential (dollars in thousands) Industrial Real Estate Indirect Real Estate Total Pass $ 3,517 $ 63,837 $ 94,194 $ 104,164 $ 265,712 Special mention - 334 848 493 1,675 Substandard 222 1,484 407 2,471 4,584 Doubtful - - 60 - 60 Loss - - - - - $ 3,739 $ 65,655 $ 95,509 $ 107,128 $ 272,031 Non-accrual - 640 331 2,556 3,527 Troubled debt restructures 222 - 33 47 302 Number of TDRs accounts 1 - 1 1 3 Non-performing TDRs $ - $ - $ 33 $ 47 $ 80 Non-performing TDRs accounts - - 1 1 2 Commercial Consumer December 31, 2016 and Commercial and Residential (dollars in thousands) Industrial Real Estate Indirect Real Estate Total Pass $ 4,357 $ 64,208 $ 82,943 $ 105,225 $ 256,733 Special mention 94 3,801 276 527 4,698 Substandard 228 1,413 327 2,493 4,461 Doubtful - - 36 178 214 Loss - - - - - $ 4,679 $ 69,422 $ 83,582 $ 108,423 $ 266,106 Non-accrual - 647 456 2,648 3,751 Troubled debt restructures 228 - 36 48 312 Number of TDRs accounts 1 - 1 1 3 Non-performing TDRs $ - $ - $ 36 $ 48 $ 84 Non-performing TDRs accounts - - 1 1 2 |