XML 106 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2013
Receivables [Abstract]  
Components of Loan Portfolio Disaggregated by Class of Loan and Percentage Change in Total Loans

Year-end loans disaggregated by class of loan within the loan portfolio segments were as follows:

 

                               Percent  
     December 31, 2013     December 31, 2012     Increase  
     Balance      %     Balance      %     (Decrease)  

Commercial:

            

Commercial and industrial

   $ 286,373,000                         27.2   $ 285,322,000                         27.4     0.4

Vacant land, land development, and residential construction

     36,741,000         3.5        48,099,000         4.6        (23.6

Real estate – owner occupied

     261,877,000         24.9        259,277,000         24.9        1.0   

Real estate – non-owner occupied

     364,066,000         34.6        324,886,000         31.2        12.1   

Real estate – multi-family and residential rental

     37,639,000         3.5        50,922,000         4.9        (26.1
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total commercial

     986,696,000         93.7        968,506,000         93.0        1.9   

Retail:

            

Home equity and other

     35,080,000         3.3        38,917,000         3.7        (9.9

1-4 family mortgages

     31,467,000         3.0        33,766,000         3.3        (6.8
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total retail

     66,547,000         6.3        72,683,000         7.0        (8.4
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total loans

   $ 1,053,243,000         100.0   $ 1,041,189,000         100.0     1.2
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Concentrations within Loan Portfolio

Concentrations within the loan portfolio were as follows at year-end:

 

     2013     2012  
            Percentage of            Percentage of  
     Balance      Loan Portfolio     Balance      Loan Portfolio  

Commercial real estate loans to lessors of non-residential buildings

   $ 299,446,000         28.4   $ 302,723,000         29.1
Nonperforming Loans

Year-end nonperforming loans were as follows:

 

     2013      2012  

Loans past due 90 days or more still accruing interest

   $ 0       $ 0   

Nonaccrual loans

     6,718,000         18,970,000   
  

 

 

    

 

 

 

Total nonperforming loans

   $ 6,718,000       $ 18,970,000   
  

 

 

    

 

 

 
Recorded Principal Balance of Nonaccrual Loans

The recorded principal balance of nonaccrual loans was as follows:

 

     December 31,      December 31,  
     2013      2012  

Commercial:

     

Commercial and industrial

   $ 1,501,000       $ 1,677,000   

Vacant land, land development, and residential construction

     785,000         2,194,000   

Real estate – owner occupied

     389,000         2,087,000   

Real estate – non-owner occupied

     168,000         9,010,000   

Real estate – multi-family and residential rental

     208,000         2,021,000   
  

 

 

    

 

 

 

Total commercial

     3,051,000         16,989,000   

Retail:

     

Home equity and other

     788,000         889,000   

1-4 family mortgages

     2,879,000         1,092,000   
  

 

 

    

 

 

 

Total retail

     3,667,000         1,981,000   
  

 

 

    

 

 

 

Total nonaccrual loans

   $ 6,718,000       $ 18,970,000   
  

 

 

    

 

 

 
Age Analysis of Past Due Loans

An age analysis of past due loans is as follows as of December 31, 2013:

 

                   Greater                           Recorded  
     30 – 59      60 – 89      Than 89                           Balance > 89  
     Days      Days      Days      Total             Total      Days and  
     Past Due      Past Due      Past Due      Past Due      Current      Loans      Accruing  

Commercial:

                    

Commercial and industrial

   $ 0       $ 0       $ 309,000       $ 309,000       $ 286,064,000       $ 286,373,000       $ 0   

Vacant land, land development, and residential construction

     0         0         0         0         36,741,000         36,741,000         0   

Real estate – owner occupied

     65,000         0         50,000         115,000         261,762,000         261,877,000         0   

Real estate – non-owner occupied

     0         0         0         0         364,066,000         364,066,000         0   

Real estate – multi-family and residential rental

     0         0         64,000         64,000         37,575,000         37,639,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     65,000         0         423,000         488,000         986,208,000         986,696,000         0   

Retail:

                    

Home equity and other

     14,000         0         0         14,000         35,066,000         35,080,000         0   

1- 4 family mortgages

     21,000         44,000         375,000         440,000         31,027,000         31,467,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total retail

     35,000         44,000         375,000         454,000         66,093,000         66,547,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total past due loans

   $ 100,000       $ 44,000       $ 798,000       $ 942,000       $ 1,052,301,000       $ 1,053,243,000       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

An age analysis of past due loans is as follows as of December 31, 2012:

 

                   Greater                           Recorded  
     30 – 59      60 – 89      Than 89                           Balance > 89  
     Days      Days      Days      Total             Total      Days and  
     Past Due      Past Due      Past Due      Past Due      Current      Loans      Accruing  

Commercial:

                    

Commercial and industrial

   $ 80,000       $ 0       $ 871,000       $ 951,000       $ 284,371,000       $ 285,322,000       $ 0   

Vacant land, land development, and residential construction

     289,000         0         614,000         903,000         47,196,000         48,099,000         0   

Real estate – owner occupied

     199,000         0         1,337,000         1,536,000         257,741,000         259,277,000         0   

Real estate – non-owner occupied

     303,000         0         1,123,000         1,426,000         323,460,000         324,886,000         0   

Real estate – multi-family and residential rental

     0         0         613,000         613,000         50,309,000         50,922,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     871,000         0         4,558,000         5,429,000         963,077,000         968,506,000         0   

Retail:

                    

Home equity and other

     1,000         0         13,000         14,000         38,903,000         38,917,000         0   

1- 4 family mortgages

     47,000         190,000         437,000         674,000         33,092,000         33,766,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total retail

     48,000         190,000         450,000         688,000         71,995,000         72,683,000         0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total past due loans

   $ 919,000       $ 190,000       $ 5,008,000       $ 6,117,000       $ 1,035,072,000       $ 1,041,189,000       $ 0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Impaired Loans

Impaired loans with no related allowance recorded were as follows as of December 31, 2013:

 

                        Year-To-Date  
     Unpaid                  Average  
     Contractual      Recorded           Recorded  
     Principal      Principal      Related    Principal  
     Balance      Balance      Allowance    Balance  

With no related allowance recorded:

           

Commercial:

           

Commercial and industrial

   $ 2,229,000       $ 511,000          $ 1,205,000   

Vacant land, land development and residential construction

     475,000         362,000            991,000   

Real estate – owner occupied

     1,270,000         785,000            1,084,000   

Real estate – non-owner occupied

     895,000         733,000            4,049,000   

Real estate – multi-family and residential rental

     41,000         1,000            390,000   
  

 

 

    

 

 

       

 

 

 

Total commercial

     4,910,000         2,392,000            7,719,000   

Retail:

           

Home equity and other

     507,000         461,000            471,000   

1-4 family mortgages

     1,272,000         647,000            727,000   
  

 

 

    

 

 

       

 

 

 

Total retail

     1,779,000         1,108,000            1,198,000   
  

 

 

    

 

 

       

 

 

 

Total with no related allowance recorded

   $ 6,689,000       $ 3,500,000          $ 8,917,000   
  

 

 

    

 

 

       

 

 

 

 

Impaired loans with an allowance recorded and total impaired loans were as follows as of December 31, 2013:

 

                          Year-To-Date  
     Unpaid                    Average  
     Contractual      Recorded             Recorded  
     Principal      Principal      Related      Principal  
     Balance      Balance      Allowance      Balance  

With an allowance recorded:

           

Commercial:

           

Commercial and industrial

   $ 1,517,000       $ 1,440,000       $ 792,000       $ 1,880,000   

Vacant land, land development and residential construction

     4,436,000         4,139,000         844,000         3,354,000   

Real estate – owner occupied

     1,513,000         1,513,000         528,000         2,550,000   

Real estate – non-owner occupied

     21,088,000         21,072,000         7,969,000         28,388,000   

Real estate – multi-family and residential rental

     3,219,000         2,684,000         1,127,000         2,915,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     31,773,000         30,848,000         11,260,000         39,087,000   

Retail:

           

Home equity and other

     320,000         289,000         96,000         329,000   

1-4 family mortgages

     2,274,000         2,231,000         1,030,000         1,628,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total retail

     2,594,000         2,520,000         1,126,000         1,957,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total with an allowance recorded

   $ 34,367,000       $ 33,368,000       $ 12,386,000       $ 41,044,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans:

           

Commercial

   $ 36,683,000       $ 33,240,000       $ 11,260,000       $ 46,806,000   

Retail

     4,373,000         3,628,000         1,126,000         3,155,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 41,056,000       $ 36,868,000       $ 12,386,000       $ 49,961,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

Impaired loans with no related allowance recorded were as follows as of December 31, 2012:

 

                        Year-To-Date  
     Unpaid                  Average  
     Contractual      Recorded           Recorded  
     Principal      Principal      Related    Principal  
     Balance      Balance      Allowance    Balance  

With no related allowance recorded:

           

Commercial:

           

Commercial and industrial

   $ 1,926,000       $ 1,617,000          $ 3,140,000   

Vacant land, land development and residential construction

     2,356,000         1,401,000            1,848,000   

Real estate – owner occupied

     2,368,000         1,557,000            3,139,000   

Real estate – non-owner occupied

     9,984,000         5,492,000            6,578,000   

Real estate – multi-family and residential rental

     1,188,000         413,000            756,000   
  

 

 

    

 

 

       

 

 

 

Total commercial

     17,822,000         10,480,000            15,461,000   

Retail:

           

Home equity and other

     580,000         483,000            579,000   

1-4 family mortgages

     1,636,000         789,000            730,000   
  

 

 

    

 

 

       

 

 

 

Total retail

     2,216,000         1,272,000            1,309,000   
  

 

 

    

 

 

       

 

 

 

Total with no related allowance recorded

   $ 20,038,000       $ 11,752,000          $ 16,770,000   
  

 

 

    

 

 

       

 

 

 

 

Impaired loans with an allowance recorded and total impaired loans were as follows as of December 31, 2012:

 

                          Year-To-Date  
     Unpaid                    Average  
     Contractual      Recorded             Recorded  
     Principal      Principal      Related      Principal  
     Balance      Balance      Allowance      Balance  

With an allowance recorded:

           

Commercial:

           

Commercial and industrial

   $ 3,221,000       $ 1,926,000       $ 924,000       $ 3,110,000   

Vacant land, land development and residential construction

     2,333,000         2,219,000         1,367,000         3,267,000   

Real estate – owner occupied

     4,307,000         3,626,000         1,388,000         4,913,000   

Real estate – non-owner occupied

     33,818,000         32,964,000         11,773,000         25,061,000   

Real estate – multi-family and residential rental

     4,471,000         3,923,000         1,408,000         7,429,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

     48,150,000         44,658,000         16,860,000         43,780,000   

Retail:

           

Home equity and other

     423,000         394,000         204,000         286,000   

1-4 family mortgages

     555,000         475,000         125,000         482,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total retail

     978,000         869,000         329,000         768,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total with an allowance recorded

   $ 49,128,000       $ 45,527,000       $ 17,189,000       $ 44,548,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans:

           

Commercial

   $ 65,972,000       $ 55,138,000       $ 16,860,000       $ 59,241,000   

Retail

     3,194,000         2,141,000         329,000         2,077,000   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 69,166,000       $ 57,279,000       $ 17,189,000       $ 61,318,000   
  

 

 

    

 

 

    

 

 

    

 

 

 
Loans by Credit Quality Indicators

Loans by credit quality indicators were as follows as of December 31, 2013:

Commercial credit exposure – credit risk profiled by internal credit risk grades:

 

            Commercial                    Commercial  
            Vacant Land,      Commercial      Commercial      Real Estate -  
     Commercial      Land Development,      Real Estate -      Real Estate -      Multi-Family  
     and      and Residential      Owner      Non-Owner      and Residential  
     Industrial      Construction      Occupied      Occupied      Rental  

Internal credit risk grade groupings:

              

Grades 1 – 4

   $ 208,151,000       $ 6,973,000       $ 156,230,000       $ 219,325,000       $ 15,465,000   

Grades 5 – 7

     76,237,000         25,535,000         103,066,000         122,717,000         19,469,000   

Grades 8 – 9

     1,985,000         4,233,000         2,581,000         22,024,000         2,705,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

   $ 286,373,000       $ 36,741,000       $ 261,877,000       $ 364,066,000       $ 37,639,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retail credit exposure – credit risk profiled by collateral type:

 

     Retail      Retail  
     Home Equity      1-4 Family  
     and Other      Mortgages  

Total retail

   $ 35,080,000       $ 31,467,000   
  

 

 

    

 

 

 

 

Loans by credit quality indicators were as follows as of December 31, 2012:

Commercial credit exposure – credit risk profiled by internal credit risk grades:

 

            Commercial                    Commercial  
            Vacant Land,      Commercial      Commercial      Real Estate -  
     Commercial      Land Development,      Real Estate -      Real Estate -      Multi-Family  
     and      and Residential      Owner      Non-Owner      and Residential  
     Industrial      Construction      Occupied      Occupied      Rental  

Internal credit risk grade groupings:

              

Grades 1 – 4

   $ 180,314,000       $ 6,526,000       $ 150,467,000       $ 154,127,000       $ 24,015,000   

Grades 5 – 7

     101,832,000         37,697,000         102,988,000         128,041,000         22,082,000   

Grades 8 – 9

     3,176,000         3,876,000         5,822,000         42,718,000         4,825,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total commercial

   $ 285,322,000       $ 48,099,000       $ 259,277,000       $ 324,886,000       $ 50,922,000   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Retail credit exposure – credit risk profiled by collateral type:

 

     Retail      Retail  
     Home Equity      1-4 Family  
     and Other      Mortgages  

Total retail

   $ 38,917,000       $ 33,766,000   
  

 

 

    

 

 

 
Activity in Allowance for Loan Losses and Recorded Investments in Loans

The allowance for loan losses and recorded investments in loans for the year-ended December 31, 2013 are as follows:

 

     Commercial     Retail              
     Loans     Loans     Unallocated     Total  

Allowance for loan losses:

        

Beginning balance

   $ 26,043,000      $ 2,645,000      $ (11,000   $ 28,677,000   

Provision for loan losses

     (6,730,000     (489,000     19,000        (7,200,000

Charge-offs

     (5,120,000     (170,000     0        (5,290,000

Recoveries

     6,262,000        372,000        0        6,634,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 20,455,000      $ 2,358,000      $ 8,000      $ 22,821,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

   $ 11,260,000      $ 1,126,000      $ 0      $ 12,386,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

   $ 9,195,000      $ 1,232,000      $ 8,000      $ 10,435,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

        

Ending balance

   $ 986,696,000      $ 66,547,000        $ 1,053,243,000   
  

 

 

   

 

 

     

 

 

 

Ending balance: individually evaluated for impairment

   $ 33,240,000      $ 3,628,000        $ 36,868,000   
  

 

 

   

 

 

     

 

 

 

Ending balance: collectively evaluated for impairment

   $ 953,456,000      $ 62,919,000        $ 1,016,375,000   
  

 

 

   

 

 

     

 

 

 

 

The allowance for loan losses and recorded investments in loans for the year-ended December 31, 2012 are as follows:

 

     Commercial
Loans
    Retail
Loans
    Unallocated     Total  

Allowance for loan losses:

        

Beginning balance

   $ 33,431,000      $ 3,019,000      $ 82,000      $ 36,532,000   

Provision for loan losses

     (2,800,000     (207,000     (93,000     (3,100,000

Charge-offs

     (12,075,000     (569,000     0        (12,644,000

Recoveries

     7,487,000        402,000        0        7,889,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance

   $ 26,043,000      $ 2,645,000      $ (11,000   $ 28,677,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

   $ 16,860,000      $ 329,000      $ 0      $ 17,189,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

   $ 9,183,000      $ 2,316,000      $ (11,000   $ 11,488,000   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total loans:

        

Ending balance

   $ 968,506,000      $ 72,683,000        $ 1,041,189,000   
  

 

 

   

 

 

     

 

 

 

Ending balance: individually evaluated for impairment

   $ 55,138,000      $ 2,141,000        $ 57,279,000   
  

 

 

   

 

 

     

 

 

 

Ending balance: collectively evaluated for impairment

   $ 913,368,000      $ 70,542,000        $ 983,910,000   
  

 

 

   

 

 

     

 

 

 

 

The allowance for loan losses and recorded investments in loans for the year-ended December 31, 2011 are as follows:

 

     Commercial
Loans
    Retail
Loans
    Unallocated      Total  

Allowance for loan losses:

         

Beginning balance

   $ 42,359,000      $ 2,972,000      $ 37,000       $ 45,368,000   

Provision for loan losses

     4,125,000        2,730,000        45,000         6,900,000   

Charge-offs

     (16,978,000     (2,919,000     0         (19,897,000

Recoveries

     3,925,000        236,000        0         4,161,000   
  

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance

   $ 33,431,000      $ 3,019,000      $ 82,000       $ 36,532,000   
  

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance: individually evaluated for impairment

   $ 18,645,000      $ 351,000      $ 0       $ 18,996,000   
  

 

 

   

 

 

   

 

 

    

 

 

 

Ending balance: collectively evaluated for impairment

   $ 14,786,000      $ 2,668,000      $ 82,000       $ 17,536,000   
  

 

 

   

 

 

   

 

 

    

 

 

 

Total loans:

         

Ending balance

   $ 996,905,000      $ 75,517,000         $ 1,072,422,000   
  

 

 

   

 

 

      

 

 

 

Ending balance: individually evaluated for impairment

   $ 68,893,000      $ 2,085,000         $ 70,978,000   
  

 

 

   

 

 

      

 

 

 

Ending balance: collectively evaluated for impairment

   $ 928,012,000      $ 73,432,000         $ 1,001,444,000   
  

 

 

   

 

 

      

 

 

 

 

Loans Modified as Troubled Debt Restructurings

Loans modified as troubled debt restructurings during 2013 were as follows:

 

     Number of
Contracts
     Pre-
Modification
Recorded
Principal
Balance
     Post-
Modification
Recorded
Principal
Balance
 

Commercial:

        

Commercial and industrial

     3       $ 741,000       $ 741,000   

Vacant land, land development and residential construction

     2         3,610,000         3,610,000   

Real estate – owner occupied

     2         715,000         715,000   

Real estate – non-owner occupied

     1         45,000         45,000   

Real estate – multi-family and residential rental

     1         241,000         241,000   
  

 

 

    

 

 

    

 

 

 

Total commercial

     9         5,352,000         5,352,000   

Retail:

        

Home equity and other

     0         0         0   

1-4 family mortgages

     1         1,879,000         1,879,000   
  

 

 

    

 

 

    

 

 

 

Total retail

     1         1,879,000         1,879,000   
  

 

 

    

 

 

    

 

 

 

Total

     10       $ 7,231,000       $ 7,231,000   
  

 

 

    

 

 

    

 

 

 

Loans modified as troubled debt restructurings during 2012 were as follows:

 

     Number of
Contracts
     Pre-
Modification
Recorded
Principal
Balance
     Post-
Modification
Recorded
Principal
Balance
 

Commercial:

        

Commercial and industrial

     8       $ 1,357,000       $ 1,353,000   

Vacant land, land development and residential construction

     0         0         0   

Real estate – owner occupied

     6         1,745,000         1,744,000   

Real estate – non-owner occupied

     15         28,987,000         28,987,000   

Real estate – multi-family and residential rental

     0         0         0   
  

 

 

    

 

 

    

 

 

 

Total commercial

     29         32,089,000         32,084,000   

Retail:

        

Home equity and other

     0         0         0   

1-4 family mortgages

     0         0         0   
  

 

 

    

 

 

    

 

 

 

Total retail

     0         0         0   
  

 

 

    

 

 

    

 

 

 

Total

     29       $ 32,089,000       $ 32,084,000   
  

 

 

    

 

 

    

 

 

 

Loans, Modified as Troubled Debt Restructurings within Previous Twelve Months, that Became Over 30 Days Past Due

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due during the twelve months ended December 31, 2013 (amounts as of period end):

 

     Number of
Contracts
     Recorded
Principal
Balance
 

Commercial:

     

Commercial and industrial

     0       $ 0   

Vacant land, land development and residential construction

     0         0   

Real estate – owner occupied

     1         65,000   

Real estate – non-owner occupied

     0         0   

Real estate – multi-family and residential rental

     0         0   
  

 

 

    

 

 

 

Total commercial

     1         65,000   

Retail:

     

Home equity and other

     0         0   

1-4 family mortgages

     0         0   
  

 

 

    

 

 

 

Total retail

     0         0   
  

 

 

    

 

 

 

Total

     1       $ 65,000   
  

 

 

    

 

 

 

 

The following loans, modified as troubled debt restructurings within the previous twelve months, became over 30 days past due during the twelve months ended December 31, 2012 (amounts as of period end):

 

     Number of
Contracts
     Recorded
Principal
Balance
 

Commercial:

     

Commercial and industrial

     0       $ 0   

Vacant land, land development and residential construction

     0         0   

Real estate – owner occupied

     0         0   

Real estate – non-owner occupied

     0         0   

Real estate – multi-family and residential rental

     0         0   
  

 

 

    

 

 

 

Total commercial

     0         0   

Retail:

     

Home equity and other

     0         0   

1-4 family mortgages

     0         0   
  

 

 

    

 

 

 

Total retail

     0         0   
  

 

 

    

 

 

 

Total

     0       $ 0   
  

 

 

    

 

 

 

 

Activity for Loans Categorized as Troubled Debt Restructurings

Activity for loans categorized as troubled debt restructurings during 2013 is as follows:

 

     Commercial
and
Industrial
    Commercial
Vacant Land,
Land Development,
and Residential
Construction
    Commercial
Real Estate -
Owner
Occupied
    Commercial
Real Estate -
Non-Owner
Occupied
    Commercial
Real Estate -
Multi-Family
and Residential
Rental
 

Commercial Loan Portfolio:

          

Beginning Balance

   $ 2,720,000      $ 3,071,000      $ 4,116,000      $ 37,671,000      $ 3,027,000   

Charge-Offs

     (35,000     (725,000     (70,000     (2,537,000     (15,000

Payments

     (2,781,000     (1,596,000     (2,151,000     (13,795,000     (735,000

Transfers to ORE

     (74,000     0        (363,000     (1,153,000     0   

Net Additions/Deletions

     1,826,000        3,751,000        284,000        2,125,000        343,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

   $ 1,656,000      $ 4,501,000      $ 1,816,000      $ 22,311,000      $ 2,620,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Retail
Home Equity
and Other
     Retail
1-4 Family
Mortgages
 

Retail Loan Portfolio:

     

Beginning Balance

   $ 0       $ 155,000   

Charge-Offs

     0         0   

Payments

     0         (46,000

Transfers to ORE

     0         0   

Net Additions/Deletions

     0         1,878,000   
  

 

 

    

 

 

 

Ending Balance

   $ 0       $ 1,987,000   
  

 

 

    

 

 

 

 

Activity for loans categorized as troubled debt restructurings during 2012 is as follows:

 

     Commercial
and
Industrial
    Commercial
Vacant Land,
Land Development,
and Residential
Construction
    Commercial
Real Estate -
Owner
Occupied
    Commercial
Real Estate -
Non-Owner
Occupied
    Commercial
Real Estate -
Multi-Family
and Residential
Rental
 

Commercial Loan Portfolio:

          

Beginning Balance

   $ 4,553,000      $ 5,100,000      $ 6,183,000      $ 12,036,000      $ 12,626,000   

Charge-Offs

     (540,000     (63,000     (426,000     (720,000     (2,180,000

Payments

     (2,584,000     (2,013,000     (3,443,000     (2,482,000     (7,422,000

Transfers to ORE

     (96,000     0        (65,000     (1,045,000     (186,000

Net Additions/Deletions

     1,387,000        47,000        1,867,000        29,882,000        189,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

   $ 2,720,000      $ 3,071,000      $ 4,116,000      $ 37,671,000      $ 3,027,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Retail Home
Equity and
Other
     Retail
1-4 Family
Mortgages
 

Retail Loan Portfolio:

     

Beginning Balance

   $ 0       $ 164,000   

Charge-Offs

     0         0   

Payments

     0         (9,000

Transfers to ORE

     0         0   

Net Additions/Deletions

     0         0   
  

 

 

    

 

 

 

Ending Balance

   $ 0       $ 155,000   
  

 

 

    

 

 

 

 

Activity for loans categorized as troubled debt restructurings during 2011 is as follows:

 

     Commercial
and
Industrial
    Commercial
Vacant Land,
Land Development,
and Residential
Construction
    Commercial
Real Estate -
Owner
Occupied
    Commercial
Real Estate -
Non-Owner
Occupied
    Commercial
Real Estate -
Multi-Family
and Residential
Rental
 

Commercial Loan Portfolio:

          

Beginning Balance

   $ 850,000      $ 10,696,000      $ 2,589,000      $ 9,330,000      $ 7,848,000   

Charge-Offs

     (850,000     (2,429,000     0        (1,195,000     (21,000

Payments

     0        (3,137,000     (2,477,000     (3,614,000     (92,000

Transfers to ORE

     0        (5,130,000     0        0        0   

Net Additions/Deletions

     4,553,000        5,100,000        6,071,000        7,515,000        4,891,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

   $ 4,553,000      $ 5,100,000      $ 6,183,000      $ 12,036,000      $ 12,626,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

     Retail
Home Equity
and Other
     Retail
1-4 Family
Mortgages
 

Retail Loan Portfolio:

     

Beginning Balance

   $ 0       $ 0   

Charge-Offs

     0         0   

Payments

     0         0   

Transfers to ORE

     0         0   

Net Additions/Deletions

     0         164,000   
  

 

 

    

 

 

 

Ending Balance

   $ 0       $ 164,000   
  

 

 

    

 

 

 

Allowance Related to Loans Categorized as Troubled Debt Restructurings

The allowance related to loans categorized as troubled debt restructurings was as follows:

 

     December 31,
2013
     December 31,
2012
 

Commercial:

     

Commercial and industrial

   $ 187,000       $ 772,000   

Vacant land, land development, and residential construction

     798,000         713,000   

Real estate – owner occupied

     528,000         1,116,000   

Real estate – non-owner occupied

     7,828,000         9,751,000   

Real estate – multi-family and residential rental

     1,010,000         745,000   
  

 

 

    

 

 

 

Total commercial

     10,351,000         13,097,000   

Retail:

     

Home equity and other

     0         0   

1-4 family mortgages

     0         0   
  

 

 

    

 

 

 

Total retail

     0         0   
  

 

 

    

 

 

 

Total related allowance

   $ 10,351,000       $ 13,097,000