SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended June 30, 2015

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

FOR THE TRANSITION PERIOD FROM ________ TO ________

 

Commission file number 0-24751

SALISBURY BANCORP, INC.

(Exact name of registrant as specified in its charter)

Connecticut   06-1514263
(State or other jurisdiction   (I.R.S. Employer
of incorporation or organization)   Identification No.)
     
5 Bissell Street, Lakeville, CT   06039
(Address of principal executive offices)   (Zip code)

(860) 435-9801

(Registrant's telephone number, including area code)

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes No

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

Yes No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of “large accelerated filer”, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act). (Check one):

 

Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☑

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes ☐ No ☑

 

The number of shares of Common Stock outstanding as of August 14, 2015 is 2,731,176.

 

 
 

TABLE OF CONTENTS

 

Page

PART I. FINANCIAL INFORMATION
Item 1. Financial Statements (unaudited)

CONSOLIDATED BALANCE SHEETS AS OF JUNE 30, 2015 (unaudited) AND DECEMBER 31,2014

3

CONSOLIDATED STATEMENTS OF INCOME FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2015 AND 2014 (unaudited)

4

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2015 AND 2014 (unaudited)

5

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY FOR THE THREE AND SIX MONTH PERIODS ENDED JUNE 30, 2015 AND 2014 (unaudited)

5

CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE SIX MONTH PERIODS ENDED JUNE 30, 2015 AND 2014 (unaudited)

6
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS 8
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS 33
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK 52
Item 4. CONTROLS AND PROCEDURES 54
PART II. OTHER INFORMATION
Item 1. LEGAL PROCEEDINGS 54
Item 1A. RISK FACTORS 55
Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS 55
Item 3. DEFAULTS UPON SENIOR SECURITIES 56
Item 4. MINE SAFETY DISCLOSURES 56
Item 5. OTHER INFORMATION 56
Item 6. EXHIBITS 56

 

2
 

PART I - FINANCIAL INFORMATION

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED BALANCE SHEETS

  (in thousands, except share data)    June 30, 2015      December 31, 2014  
  ASSETS    (unaudited )   
Cash and due from banks  $13,203   $13,280 
Interest bearing demand deposits with other banks   37,217    22,825 
Total cash and cash equivalents   50,420    36,105 
Securities          
Available-for-sale at fair value   79,417    91,312 
Federal Home Loan Bank of Boston stock at cost   3,515    3,515 
Loans held-for-sale   300    568 
Loans receivable, net (allowance for loan losses: $5,059 and $5,358)   677,726    673,330 
Other real estate owned   268    1,002 
Bank premises and equipment, net   14,020    14,431 
Goodwill   12,552    12,552 
Intangible assets (net of accumulated amortization: $2,591 and $2,258)   2,657    2,990 
Accrued interest receivable   2,292    2,334 
Cash surrender value of life insurance policies   13,499    13,314 
Deferred taxes   2,834    2,428 
Other assets   1,294    1,546 
Total Assets  $860,794   $855,427 
LIABILITIES and SHAREHOLDERS' EQUITY          
Deposits          
Demand (non-interest bearing)  $171,022   $161,386 
Demand (interest bearing)   118,293    117,169 
Money market   173,488    174,274 
Savings and other   123,697    121,387 
Certificates of deposit   134,234    141,210 
Total deposits   720,734    715,426 
Repurchase agreements   2,771    4,163 
Federal Home Loan Bank of Boston advances   28,033    28,813 
Capital lease liability   423    424 
Accrued interest and other liabilities   4,729    4,780 
Total Liabilities   756,690    753,606 
Shareholders' Equity          
Preferred stock - $.01 per share par value   16,000    16,000 
Authorized: 25,000; Issued: 16,000 (Series B);          
Liquidation preference: $1,000 per share          
Common stock - $.10 per share par value   273    272 
Authorized: 5,000,000          
Issued: 2,731,176 and 2,720,766          
Paid-in capital   41,312    41,077 
Retained earnings   45,378    42,677 
Unearned compensation - restricted stock awards   (229)   (313)
Accumulated other comprehensive income   1,370    2,108 
Total Shareholders' Equity   104,104    101,821 
Total Liabilities and Shareholders' Equity  $860,794   $855,427 
3
 

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF INCOME (unaudited)

   Three months ended  Six months ended
  Periods ended June 30, (in thousands except per share amounts)    2015      2014      2015      2014  
Interest and dividend income                    
Interest and fees on loans  $7,850   $4,731   $15,772   $9,327 
Interest on debt securities                    
Taxable   298    365    624    745 
Tax exempt   357    432    747    878 
Other interest and dividends   40    24    73    45 
Total interest and dividend income   8,545    5,552    17,216    10,995 
Interest expense                    
Deposits   453    349    897    700 
Repurchase agreements   2    1    3    2 
Capital lease   17        35    18 
Federal Home Loan Bank of Boston advances   280    297    562    595 
Total interest expense   752    647    1,497    1,315 
Net interest and dividend income   7,793    4,905    15,719    9,680 
Provision (benefit) for loan losses   196    314    (4)   651 
Net interest and dividend income after provision (benefit) for loan losses   7,597    4,591    15,723    9,029 
Non-interest income                    
Gains on sales and calls of available-for-sale securities, net   11        186     
Trust and wealth advisory   890    939    1,712    1,718 
Service charges and fees   778    626    1,509    1,168 
Gains on sales of mortgage loans, net   87    32    181    43 
Mortgage servicing, net   20    11    (20)   39 
Other   114    74    228    152 
Total non-interest income   1,900    1,682    3,796    3,120 
Non-interest expense                    
Salaries   2,449    1,951    4,989    3,795 
Employee benefits   960    739    1,965    1,480 
Premises and equipment   913    701    1,821    1,374 
Data processing   398    433    872    788 
Professional fees   593    344    1,243    706 
Collections and OREO   228    85    472    221 
FDIC insurance   133    124    331    221 
Marketing and community support   180    127    290    240 
Amortization of core deposit intangibles   164    63    333    118 
Merger and acquisition related expenses       90        391 
Other   522    411    1,059    844 
Total non-interest expense   6,540    5,068    13,375    10,178 
Income before income taxes   2,957    1,205    6,144    1,971 
Income tax provision   885    239    1,838    454 
Net income  $2,072   $966   $4,306   $1,517 
Net income available to common shareholders   $2,032   $926   $4,226   $1,431 
                     
Basic earnings per common share  $0.74   $0.54   $1.55   $0.83 
Diluted earnings per common share   0.74    0.54    1.54    0.83 
Common dividends per share   0.28    0.28    0.56    0.56 

4
 

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (unaudited)

     Three months ended      Six months ended  
  Periods ended June 30, (in thousands)    2015      2014      2015      2014  
Net income  $2,072   $966   $4,306   $1,517 
Other comprehensive (loss) income                    
Net unrealized (losses) gains on securities available-for-sale   (739)   671    (932)   2,429 
Reclassification of net realized gains in net income(1)   (11)       (186)    
Unrealized (losses) gains on securities available-for-sale   (750)   671    (1,118)   2,429 
Income tax benefit (expense)   252    (228)   380    (826)
Unrealized (losses) gains on securities available-for-sale, net of tax   (498)   443    (738)   1,603 
Change in unrecognized pension plan costs                
Income tax (benefit) expense                
Pension plan income (loss), net of tax                
Other comprehensive (loss) income, net of tax   (498)   443    (738)   1,603 
Comprehensive income  $1,574   $1,409   $3,568   $3,120 

(1) Reclassification adjustments include realized security gains and losses. The gains and losses have been reclassified out of other comprehensive (loss) income and have affected certain lines in the consolidated statements of income as follows: The pre-tax amount is reflected as gains on sales of available-for-sale securities, net, the tax effect is included in the income tax provision and the after tax amount is included in net income.

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY (unaudited)

  (dollars in thousands) unaudited Common Stock  Preferred stock  Paid-in capital  Retained earnings  Unearned compensation – restricted stock awards 

Accumulated other comp-

rehensive income

 

Total share-

holders' equity

   Shares  Amount                  
Balances at December 31, 2013   1,710,121   $171   $16,000   $13,668   $42,240   $(335)  $1,046   $72,790 
Net income for period                   1,517            1,517 
Other comprehensive income, net of tax                           1,603    1,603 
Common stock dividends declared                   (959)           (959)
Preferred stock dividends declared                   (86)           (86)
Issuance of restricted common stock   3,000            81        (81)        
Forfeiture of restricted common stock   (2,000)           (50)       50         
Stock based compensation-restricted                                        
  stock awards                       70        70 
Issuance of common stock for directors   2,160            65                65 
Balances at June 30, 2014   1,713,281   $171   $16,000   $13,764   $42,712   $(296)  $2,649   $75,000 
Balances at December 31, 2014   2,720,766   $272   $16,000   $41,077   $42,677   $(313)  $2,108   $101,821 
Net income for period                   4,306            4,306 
Other comprehensive loss, net of tax                           (738)   (738)
Common stock dividends declared                   (1,525)           (1,525)
Preferred stock dividends declared                   (80)           (80)
Stock options exercised   6,750    1        125                126 
Issuance of common stock for executives   1,000            29                29 
Issuance of common stock for directors   2,660            81                81 
Stock based compensation-restricted                                        
  stock awards                       84        84 
Balances at June 30, 2015   2,731,176   $273   $16,000   $41,312   $45,378   $(229)  $1,370   $104,104 
5
 

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

  Six months ended June 30, (in thousands)    2015      2014  
Operating Activities          
Net income  $4,306   $1,517 
Adjustments to reconcile net income to net cash provided by operating activities:          
(Accretion), amortization and depreciation:          
Securities   111    110 
Bank premises and equipment   610    464 
Core deposit intangible   333    118 
Mortgage servicing rights   197    165 
Fair value adjustment on loans    (1,305)   13 
Fair value adjustment on deposits   (258)   (4)
(Gains) and losses, including write-downs          
Gain on calls of securities available-for-sale, net   (34)    
Gain on sales of securities available-for-sale, net   (152)    
Gain on sales of loans, excluding capitalized servicing rights   (78)   (22)
Write-downs of other real estate owned   230     
Loss on sale/disposals of premises and equipment   45    2 
(Benefit) provision for loan losses   (4)   651 
Proceeds from loans sold   5,146    2,146 
Loans originated for sale   (4,800)   (1,951)
Increase in deferred loan origination fees and costs, net   (13)   (61)
Mortgage servicing rights originated   (102)   (22)
Increase (decrease) in mortgage servicing rights impairment reserve   3    (14)
Decrease in interest receivable   42    27 
Deferred tax benefit   (26)   (27)
Decrease in prepaid expenses   116    20 
Increase in cash surrender value of life insurance policies   (185)   (112)
Increase in income tax receivable   (91)   (88)
Decrease (increase) in other assets   129    (43)
Decrease in accrued expenses   (146)   (20)
Decrease in interest payable   (8)   (4)
Increase in other liabilities   103    651 
Stock based compensation-restricted stock awards   84    70 
Net cash provided by operating activities   4,253    3,586 
Investing Activities          
Maturity of interest-bearing time deposits with other banks       738 
Redemption of Federal Home Loan Bank of Boston stock       912 
Purchases of securities available-for-sale   (4,319)    
Proceeds from sales of securities available-for-sale   3,861     
Proceeds from calls of securities available-for-sale   6,480    3,595 
Proceeds from maturities of securities available-for-sale   4,830    4,759 
Loan originations and principal collections, net   (3,652)   (19,022)
Recoveries of loans previously charged off   477    33 
Proceeds from sales of other real estate owned   605     
Cash and cash equivalents acquired from Sharon, CT branch office of another institution       17,462 
Capital expenditures   (244)   (1,710)
Net cash provided by investing activities   8,038    6,767 
6
 

Salisbury Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

  Six months ended June 30, (in thousands)    2015      2014  
Financing Activities          
Increase in deposit transaction accounts, net   12,284    12,897 
Decrease in time deposits, net   (6,718)   (1,071)
(Decrease) increase in securities sold under agreements to repurchase, net   (1,392)   1,790 
Principal payments on Federal Home Loan Bank of Boston advances   (780)   (792)
Decrease in capital lease obligation   (1)   
Stock options exercised   126    
Issuance of shares for director fees   81    65 
Issuance of shares for executives   29     
Common stock dividends paid   (1,525)   (959)
Series B preferred stock dividends paid   (80)   (86)
Net cash provided by financing activities   2,024    11,844
Net increase in cash and cash equivalents   14,315    22,197
Cash and cash equivalents, beginning of year   36,105    12,711 
Cash and cash equivalents, end of period  $50,420   $34,908 
Cash paid during year          
Interest  $1,763   $1,319 
Income taxes   1,955    569 
Non-cash Investing and Financing Activities          
Transfer from loans to other real estate owned   101     
Sharon branch acquisition         
Cash and cash equivalents acquired       17,462 
Net loans acquired       63 
Fixed assets acquired       158 
Core deposit intangible       488 
Deposits assumed       18,170 
Accrued interest payable assumed       1 

 

7
 

Salisbury Bancorp, Inc. and Subsidiary

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

The interim (unaudited) consolidated financial statements of Salisbury Bancorp, Inc. ("Salisbury") include those of Salisbury and its wholly owned subsidiary, Salisbury Bank and Trust Company (the "Bank"). In the opinion of management, the interim unaudited consolidated financial statements include all adjustments (consisting of normal recurring adjustments) necessary to present fairly the financial position of Salisbury and the statements of income, comprehensive income, shareholders’ equity and cash flows for the interim periods presented.

The financial statements have been prepared in accordance with U.S. generally accepted accounting principles (GAAP). In preparing the financial statements, management is required to make extensive use of estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheet, and revenues and expenses for the period. Actual results could differ significantly from those estimates. Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, expected cash flows from loans acquired in a business combination, other-than-temporary impairment of securities, impairment of goodwill and intangibles and the valuation of real estate acquired in connection with foreclosures or in satisfaction of loans.

Certain financial information, which is normally included in financial statements prepared in accordance with generally accepted accounting principles, but which is not required for interim reporting purposes, has been condensed or omitted. Operating results for the interim period ended June 30, 2015 are not necessarily indicative of the results that may be expected for the year ending December 31, 2015. The accompanying condensed financial statements should be read in conjunction with the financial statements and notes thereto included in Salisbury's 2014 Annual Report on Form 10-K for the year ended December 31, 2014.

The allowance for loan losses is a significant accounting policy and is presented in the Notes to Consolidated Financial Statements and in Management’s Discussion and Analysis, which provides information on how significant assets are valued in the financial statements and how those values are determined. Based on the valuation techniques used and the sensitivity of financial statement amounts to the methods, assumptions and estimates underlying those amounts, management has identified the determination of the allowance for loan losses to be the accounting area that requires the most subjective judgments, and as such could be most subject to revision as new information becomes available.

Impact of New Accounting Pronouncements Issued

In May 2014, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2014-09, “Revenue from Contracts with Customers (Topic 606).” The objective of this ASU is to clarify principles for recognizing revenue and to develop a common revenue standard for GAAP and International Financial Reporting Standards. The guidance in this ASU affects any entity that either enters into contracts with customers to transfer goods or services or enters into contracts for the transfer of nonfinancial assets unless those contracts are within the scope of other standards. The core principal of the guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. For public entities, the amendments in this update are effective for annual reporting periods beginning after December 15, 2016, including interim periods within that reporting period. However, in July 2015, the FASB voted to approve deferring the effective date by one year (i.e. interim and annual reporting periods beginning after December 15, 2017). Early adoption is permitted, but not before the original effective date (i.e. interim and annual reporting periods beginning after December 15, 2016). The Company is currently reviewing this ASU to determine if it will have an impact on its consolidated financial statements.

8
 

In February 2015, the FASB issued ASU 2015-02, “Consolidation (Topic 810): Amendments to the Consolidation Analysis.” The amendments in this ASU affect reporting entities that are required to evaluate whether they should consolidate certain legal entities. Specifically, the amendments: (1) Modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”) or voting interest entities; (2) Eliminate the presumption that a general partner should consolidate a limited partnership; (3) Affect the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships; and (4) Provide a scope exception from consolidation guidance for reporting entities with interests in legal entities that are required to comply with or operate in accordance with requirements that are similar to those in Rule 2a-7 of the Investment Company Act of 1940 for registered money market funds. ASU 2015-02 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company anticipates that the adoption of this ASU will not have a material impact on its consolidated financial statements.

In April 2015, the FASB issued ASU 2015-03, “Interest - Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs.” The amendments in this ASU require that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The standard is effective for interim and annual reporting periods beginning after December 15, 2015, with early adoption permitted. The guidance should be applied on a retrospective basis. The Company anticipates that the adoption of this ASU will not have a material impact on its consolidated financial statements.

In April 2015, the FASB issued ASU 2015-05, “Intangibles – Goodwill and Other - Internal-Use Software (Subtopic 350-40): Customer’s Accounting for Fees Paid in a Cloud Computing Arrangement.” This ASU provides guidance to customers about whether a cloud computing arrangement includes a software license. If a cloud computing arrangement includes a software license, the customer should account for the software license element of the arrangement consistent with the acquisition of other software licenses. If a cloud computing arrangement does not include a software license, the customer should account for the arrangement as a service contract. The new guidance does not change the accounting for a customer’s accounting for service contracts. ASU 2015-05 is effective for interim and annual reporting periods beginning after December 15, 2015. The Company anticipates that the adoption of this ASU will not have a material impact on its consolidated financial statements.

In May 2015, the FASB issued ASU 2015-07:  “Fair Value Measurement (Topic 820) - Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent).”  The objective of this update is to address the diversity in practice related to how certain investments measured at net asset value with redemption dates in the future are categorized within the fair value hierarchy. The amendments in this update remove the requirement to categorize within the fair value hierarchy all investments for which fair value is measured using the net asset value per share practical expedient. The amendments also remove the requirement to make certain disclosures for all investments that are eligible to be measured at fair value using the net asset value per share practical expedient.  Rather, those disclosures are limited to investments for which the entity has elected to measure the fair value using that practical expedient.  The amendments in this update are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015.  Early adoption is permitted.  The Company anticipates that the adoption of this ASU will not have a material impact on its consolidated financial statements.

9
 

NOTE 2 - SECURITIES

The composition of securities is as follows:

  (in thousands)  Amortized
cost (1)
  Gross un-
realized gains
  Gross un-
realized losses
  Fair value
June 30, 2015                    
Available-for-sale                    
U.S. Treasury notes  $2,498   $82   $   $2,580 
U.S. Government agency notes   1,490    6        1,496 
Municipal bonds   33,215    740    (122)   33,833 
Mortgage-backed securities                    
U.S. Government agencies and U.S. Government-sponsored enterprises   28,191    509    (28)   28,672 
Collateralized mortgage obligations                    
U.S. Government agencies   2,317    19        2,336 
Non-agency   5,269    515    (7)   5,777 
SBA bonds   3,583    69        3,652 
CRA mutual funds   758            758 
Preferred stock   20    293        313 
Total securities available-for-sale  $77,341   $2,233   $(157)  $79,417 
Non-marketable securities                    
Federal Home Loan Bank of Boston stock  $3,515   $   $   $3,515 
  (in thousands)  Amortized
cost (1)
  Gross un-
realized gains
  Gross un-
realized losses
  Fair value
December 31, 2014                    
Available-for-sale                    
U.S. Treasury notes  $2,699   $107   $   $2,806 
U.S. Government agency notes   5,850    24        5,874 
Municipal bonds   38,962    1,455    (65)   40,352 
Mortgage-backed securities                    
U.S. Government agencies and U.S. Government-sponsored enterprises   27,036    688    (15)   27,709 
Collateralized mortgage obligations                    
U.S. Government agencies   2,657    22        2,679 
Non-agency   6,056    552    (12)   6,596 
SBA bonds   4,336    129        4,465 
CRA mutual funds   502    2        504 
Preferred stock   20    307        327 
Total securities available-for-sale  $88,118   $3,286   $(92)  $91,312 
Non-marketable securities                    
Federal Home Loan Bank of Boston stock  $3,515   $   $   $3,515 
(1)Net of other-than-temporary impairment write-downs recognized in earnings.

Salisbury sold $3.9 million in securities available-for-sale during the six month period ended June 30, 2015, and did not sell any securities available-for-sale during the six month period ended June 30, 2014.

10
 

The following table summarizes, for all securities in an unrealized loss position, including debt securities for which a portion of other-than-temporary impairment (OTTI) has been recognized in other comprehensive income, the aggregate fair value and gross unrealized loss of securities that have been in a continuous unrealized loss position as of the date presented:

  (in thousands)  Less than 12 Months  12 Months or Longer  Total
   Fair
value
 

Unrealized

losses

  Fair
value
 

Unrealized

losses

  Fair
value
  Unrealized losses
  June 30, 2015                  
Available-for-sale                              
Municipal bonds  $3,475   $(122)  $   $   $3,475   $(122)
Mortgage-backed securities   7,251    (28)           7,251    (28)
Collateralized mortgage obligations:                            
Non-agency   273    (7)           273    (7)
Total temporarily impaired securities   10,999    (157)           10,999    (157)
Other-than-temporarily impaired securities                              
Collateralized mortgage obligations:                              
Non-agency                        
Total temporarily impaired and other-than-temporarily impaired securities  $10,999   $(157)  $   $   $10,999   $(157)

Salisbury evaluates securities for OTTI where the fair value of a security is less than its amortized cost basis at the balance sheet date. As part of this process, Salisbury considers whether it has the intent to sell each debt security and whether it is more likely than not that it will be required to sell the security before its anticipated recovery. If either of these conditions is met, Salisbury recognizes an OTTI charge to earnings equal to the entire difference between the security’s amortized cost basis and its fair value at the balance sheet date. For securities that meet neither of these conditions, an analysis is performed to determine if any of these securities are at risk for OTTI.

The following summarizes, by security type, the basis for evaluating if the applicable securities were OTTI at June 30, 2015.

U.S. Government agency mortgage-backed securities: The contractual cash flows are guaranteed by U.S. government agencies and U.S. government-sponsored enterprises. Changes in fair values are a function of changes in investment spreads and interest rate movements and not changes in credit quality. Management expects to recover the entire amortized cost basis of these securities. Furthermore, Salisbury evaluates these securities for strategic fit and may reduce its position in these securities, although it is not more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be at maturity, and Salisbury does not intend to sell these securities. Therefore, management does not consider these securities to be OTTI at June 30, 2015.

Municipal bonds: Contractual cash flows are performing as expected. Salisbury purchased substantially all of these securities during 2006 - 2008 as bank qualified, insured, AAA rated general obligation or revenue bonds. Salisbury’s portfolio is mostly comprised of tax-exempt general obligation bonds or public-purpose revenue bonds for schools, municipal offices, sewer infrastructure and fire houses, for small towns and municipalities across the United States. In the wake of the financial crisis, most monoline bond insurers had their ratings downgraded or withdrawn because of excessive exposure to insurance for collateralized debt obligations. Where appropriate, Salisbury performs credit underwriting reviews of unrated issuers, including some that have had their ratings withdrawn and are insured by insurers that have had their ratings withdrawn, to assess default risk. For all completed reviews, pass credit risk ratings have been assigned. Management expects to recover the entire amortized cost basis of these securities. It is not more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis, which may be at maturity, and Salisbury does not intend to sell these securities. Therefore, management does not consider these securities to be OTTI at June 30, 2015.

11
 

Non-agency CMOs: Salisbury performed a detailed cash flow analysis of its non-agency CMOs at June 30, 2015, to assess whether any of the securities were OTTI. Salisbury uses cash flow forecasts for each security based on a variety of market driven assumptions and securitization terms, including prepayment speed, default or delinquency rate, and default severity for losses including interest, legal fees, property repairs, expenses and realtor fees, that, together with the loan amount are subtracted from collateral sales proceeds to determine severity. In 2009, Salisbury determined that five non-agency CMO securities reflected OTTI and recognized losses for deterioration in credit quality of $1,128,000. Salisbury judged the four remaining securities not to have additional OTTI and all other CMO securities not to be OTTI as of June 30, 2015. It is possible that future loss assumptions could change necessitating Salisbury to recognize future OTTI for further deterioration in credit quality. Salisbury evaluates these securities for strategic fit and depending upon such factor could reduce its position in these securities, although it has no present intention to do so, and it is not more likely than not that Salisbury will be required to sell these securities before recovery of their cost basis.

The following table presents activity related to credit losses recognized into earnings on the non-agency CMOs held by Salisbury for which a portion of an OTTI charge was recognized in accumulated other comprehensive income:

  Six months ended June 30 (in thousands)    2015      2014  
Balance, beginning of period  $1,128   $1,128 
Credit component on debt securities in which OTTI was not previously recognized        
Balance, end of period  $1,128   $1,128 

The Federal Home Loan Bank of Boston (FHLBB) is a cooperative that provides services, including funding in the form of advances, to its member banking institutions. As a requirement of membership, the Bank must own a minimum amount of FHLBB stock, calculated periodically based primarily on its level of borrowings from the FHLBB. No market exists for shares of the FHLBB and therefore, they are carried at par value. FHLBB stock may be redeemed at par value five years following termination of FHLBB membership, subject to limitations which may be imposed by the FHLBB or its regulator, the Federal Housing Finance Board, to maintain capital adequacy of the FHLBB. While the Bank currently has no intentions to terminate its FHLBB membership, the ability to redeem its investment in FHLBB stock would be subject to the conditions imposed by the FHLBB. Based on the capital adequacy and the liquidity position of the FHLBB, management believes there is no impairment related to the carrying amount of the Bank’s FHLBB stock as of June 30, 2015. Deterioration of the FHLBB’s capital levels may require the Bank to deem its restricted investment in FHLBB stock to be OTTI. If evidence of impairment exists in the future, the FHLBB stock would reflect fair value using either observable or unobservable inputs. The Bank will continue to monitor its investment in FHLBB stock.

12
 

NOTE 3 – LOANS

The composition of loans receivable and loans held-for-sale is as follows:

   June 302015  December 31, 2014
  (In thousands)  Business Activities  Loans 

Acquired

Loans

  Total  Business Activities  Loans 

Acquired

Loans

  Total
Residential 1-4 family  $258,182   $9,426   $267,608   $252,258   $9,223   $261,481 
Residential 5+ multifamily   5,753    6,320    12,073    5,556    8,735    14,291 
Construction of residential 1-4 family   4,534        4,534    2,004        2,004 
Home equity credit   34,033        34,033    34,627        34,627 
Residential real estate   302,502    15,746    318,248    294,445    17,958    312,403 
Commercial   103,473    91,821    195,294    98,498    97,899    196,397 
Construction of commercial   14,993    8,004    22,997    18,602    9,045    27,647 
Commercial real estate   118,466    99,825    218,291    117,100    106,944    224,044 
Farm land   3,187        3,187    3,239        3,239 
Vacant land   8,278        8,278    9,342        9,342 
Real estate secured   432,433    115,571    548,004    424,126    124,902    549,028 
Commercial and industrial   63,504    57,737    121,241    49,204    68,714    117,918 
Municipal   6,519        6,519    6,083        6,083 
Consumer   5,703    102    5,805    4,334    122    4,456 
Loans receivable, gross   508,159    173,410    681,569    483,747    193,738    677,485 
Deferred loan origination fees and costs, net   1,216        1,216    1,203        1,203 
Allowance for loan losses   (4,915)   (144)   (5,059)   (5,337)   (21)   (5,358)
Loans receivable, net  $504,460   $173,266   $677,726   $479,613   $193,717   $673,330 
Loans held-for-sale                              
Residential 1-4 family  $300   $   $300   $568   $   $568 

 

Concentrations of Credit Risk

Salisbury's loans consist primarily of residential and commercial real estate loans located principally in Litchfield County, Connecticut; Dutchess, Orange and Columbia Counties, New York; and Berkshire County, Massachusetts, which constitute Salisbury's service area.

Salisbury offers a broad range of loan and credit facilities to borrowers in its service area, including residential mortgage loans, commercial real estate loans, construction loans, working capital loans, equipment loans, and a variety of consumer loans, including home equity lines of credit, and installment and collateral loans. All residential and commercial mortgage loans are collateralized by first or second mortgages on real estate. The ability of single family residential and consumer borrowers to honor their repayment commitments is generally dependent on the level of overall economic activity within the market area and real estate values. The ability of commercial borrowers to honor their repayment commitments is dependent on the general economy as well as the health of the real estate economic sector in Salisbury’s market area.

13
 

Loan Credit Quality

The composition of loans receivable by risk rating grade is as follows:

Business Activities Loans

  (in thousands)  Pass  Special mention  Substandard  Doubtful  Loss  Total
June 30, 2015                              
Residential 1-4 family  $243,772   $8,253   $6,065   $92   $   $258,182 
Residential 5+ multifamily   3,733    1,056    964            5,753 
Construction of residential 1-4 family   4,534                    4,534 
Home equity credit   32,429    499    1,105            34,033 
Residential real estate   284,468    9,808    8,134    92        302,502 
Commercial   91,539    5,163    6,771            103,473 
Construction of commercial   14,420        573            14,993 
Commercial real estate   105,959    5,163    7,344            118,466 
Farm land   1,757    324    1,106            3,187 
Vacant land   5,273    74    2,931            8,278 
Real estate secured   397,457    15,369    19,515    92        432,433 
Commercial and industrial   61,655    1,197    652            63,504 
Municipal   6,519                    6,519 
Consumer   5,669    26    8            5,703 
Loans receivable, gross  $471,300   $16,592   $20,175   $92   $   $508,159 

Acquired Loans

  (in thousands)  Pass  Special mention  Substandard  Doubtful  Loss  Total
June 30, 2015                              
Residential 1-4 family  $8,846   $  $580   $   $   $9,426 
Residential 5+ multifamily   6,320                    6,320 
Construction of residential 1-4 family                        
Home equity credit                        
Residential real estate   15,166       580            15,746 
Commercial   84,037    3,081    4,703            91,821 
Construction of commercial   7,728        276            8,004 
Commercial real estate   91,765    3,081    4,979            99,825 
Farm land                        
Vacant land                        
Real estate secured   106,931    3,081    5,559            115,571 
Commercial and industrial   55,715    1,317    620    85        57,737 
Municipal                        
Consumer   77    7        18        102 
Loans receivable, gross  $162,723   $4,405   $6,179   $103   $   $173,410 

 

14
 

Business Activities Loans

  (in thousands)  Pass  Special mention  Substandard  Doubtful  Loss  Total
December 31, 2014                              
Residential 1-4 family  $232,628   $12,350   $7,187   $93   $   $252,258 
Residential 5+ multifamily   3,420    1,072    1,064            5,556 
Construction of residential 1-4 family   2,004                    2,004 
Home equity credit   32,639    807    1,181            34,627 
Residential real estate   270,691    14,229    9,432    93        294,445 
Commercial   79,975    10,728    7,795            98,498 
Construction of commercial   18,024        578            18,602 
Commercial real estate   97,999    10,728    8,373            117,100 
Farm land   772    1,361    1,106            3,239 
Vacant land   6,039    140    3,163            9,342 
Real estate secured   375,501    26,458    22,074    93        424,126 
Commercial and industrial   44,903    3,527    774            49,204 
Municipal   6,083                    6,083 
Consumer   4,271    53    10            4,334 
Loans receivable, gross  $430,758   $30,038   $22,858   $93   $   $483,747 

Acquired Loans

  (in thousands)  Pass  Special mention  Substandard  Doubtful  Loss  Total
December 31, 2014                              
Residential 1-4 family  $8,661   $   $562   $   $   $9,223 
Residential 5+ multifamily   8,735                    8,735 
Construction of residential 1-4 family                        
Home equity credit                        
Residential real estate   17,396        562            17,958 
Commercial   89,820    3,830    3,723    526        97,899 
Construction of commercial   9,045                    9,045 
Commercial real estate   98,865    3,830    3,723    526        106,944 
Farm land                        
Vacant land                        
Real estate secured   116,261    3,830    4,285    526        124,902 
Commercial and industrial   66,098    1,675    941            68,714 
Municipal                        
Consumer   96    7    19            122 
Loans receivable, gross  $182,455   $5,512   $5,245   $526   $   $193,738 

 

15
 

The composition of loans receivable by delinquency status is as follows:

Business Activities Loans

    Past due   
                  180  30      
  (in thousands)  Current  1-29  30-59  60-89  90-179  days  days  Accruing  Non-
      days  days  days  days  and  and90 days accrual
                  over  overand over  
  June 30, 2015                           
Residential 1-4 family  $247,762   $5,045   $346   $1,650   $1,850   $1,529   $5,375   $   $4,403 
Residential 5+ multifamily   5,587    77                89    89         
Construction of residential 1-4 family   4,534                                 
Home equity credit   33,241    62    223    431        76    730        629 
Residential real estate   291,124    5,184    569    2,081    1,850    1,694    6,194        5,032 
Commercial   100,194    2,235    363            681    1,044        2,326 
Construction of commercial   14,993                                 
Commercial real estate   115,187    2,235    363            681    1,044        2,326 
Farm land   2,073            7    723    384    1,114        1,106 
Vacant land   5,414        5    36        2,823    2,864        2,859 
Real estate secured   413,798    7,419    937    2,124    2,573    5,582    11,216        11,323 
Commercial and industrial   62,373    604    509            18    527       441 
Municipal   6,519                                 
Consumer   5,611    75    13    4            17         
Loans receivable, gross  $488,301   $8,098   $1,459   $2,128   $2,573   $5,600   $11,760   $  $11,764 

Acquired Loans

  June 30, 2015                           
Residential 1-4 family  $7,913   $197   $   $735   $   $581   $1,316   $   $581 
Residential 5+ multifamily   6,320                                 
Construction of residential 1-4 family                                    
Home equity credit                                    
Residential real estate   14,233    197        735        581    1,316        581 
Commercial   85,759    3,955            681    1,426    2,107        2,107 
Construction of commercial   7,728                276        276        276 
Commercial real estate   93,487    3,955            957    1,426    2,383        2,383 
Farm land                                    
Vacant land                                    
Real estate secured   107,720    4,152        735    957    2,007    3,699        2,964 
Commercial and industrial   57,017    581    98    41            139         
Municipal                                    
Consumer   97    5                             
Loans receivable, gross  $164,834   $4,738   $98   $776   $957   $2,007   $3,838   $   $2,964 

 

16
 

Business Activities Loans

    Past due   
                  180  30      
  (in thousands)  Current  1-29  30-59  60-89  90-179  days  days  Accruing  Non-
      days  days  days  days  and  and90 days accrual
                  over  overand over  
  December 31, 2014                          
Residential 1-4 family  $241,567   $7,299   $1,250   $555   $976   $611   $3,392   $   $2,445 
Residential 5+ multifamily   5,467                89        89        89 
Construction of residential 1-4 family   2,004                                 
Home equity credit   33,488    387    122    528    39    63    752        348 
Residential real estate   282,526    7,686    1,372    1,083    1,104    674    4,233        2,882 
Commercial   94,598    2,079    602            1,219    1,821        1,219 
Construction of commercial   18,602                                 
Commercial real estate   113,200    2,079    602            1,219    1,821        1,219 
Farm land   2,119        13    723        384    1,120        384 
Vacant land   6,422    51    7        39    2,823    2,869        2,862 
Real estate secured   404,267    9,816    1,994    1,806    1,143    5,100    10,043        7,347 
Commercial and industrial   48,478    582    91    17    36        144    17    33 
Municipal   6,083                                 
Consumer   4,274    47    8    5            13         
Loans receivable, gross  $463,102   $10,445   $2,093   $1,828   $1,179   $5,100   $10,200   $17   $7,380 

Acquired Loans

  December 31, 2014                        
Residential 1-4 family  $8,661   $   $   $   $   $562   $562   $   $562
Residential 5+ multifamily   8,735                              
Construction of residential 1-4 family                                 
Home equity credit                                 
Residential real estate   17,396                    562    562       562
Commercial   95,695    1,109    167        285    643    1,095       1,931
Construction of commercial   9,045                              
Commercial real estate   104,740    1,109    167        285    643    1,095       1,931
Farm land                                 
Vacant land                                 
Real estate secured   122,136    1,109    167        285    1,205    1,657       2,493
Commercial and industrial   67,665    740    89    220            309      
Municipal                                 
Consumer   117    5                          
Loans receivable, gross  $189,918   $1,854   $256   $220   $285   $1,205   $1,966   $   $2,493
                                              

Interest on non-accrual loans that would have been recorded as additional interest income for the six months ended June 30, 2015 and 2014 had the loans been current in accordance with their original terms totaled $511,000 and $135,000, respectively. The increase is mainly due to the additional loans from the Riverside Bank merger.

17
 

Troubled Debt Restructurings

Troubled debt restructurings occurring during the periods are as follows:

Business Activities Loans  Six months ended
   June 30, 2015  June 30, 2014
  (in thousands)  Quantity 

Pre-

modification balance

 

Post-

modification balance

  Quantity 

Pre-

modification balance

 

Post-

modification balance

Residential real estate   1   $875   $875    1   $30   $30 
Commercial real estate   1    184    184    2    447    447 
Home equity credit               2    72    72 
Troubled debt restructurings   2   $1,059   $1,059    5   $549   $549 
Rate reduction and term extension   1   $184   $184             
Interest only and term extension               1    48    48 
Interest only               2    54    54 
Debt consolidation and term extension               2    447    447 
Term extension   1    875    875            
Troubled debt restructurings   2   $1,059   $1,059    5   $549   $549 

Two loans were modified in troubled debt restructurings during 2015, neither of which was past due at June 30, 2015.

There were no acquired loans modified in troubled debt restructurings during the six months ended June 30, 2015 and 2014.

As of June 30, 2015, the Bank had $1,102,000 in loans collateralized by residential real estate property in the process of foreclosure.

18
 

Allowance for Loan Losses

Changes in the allowance for loan losses are as follows:

   Business Activities Loans  Acquired Loans
  (in thousands)  Three months ended June 30, 2015  Three months ended June 30, 2015
   Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance  Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance
Residential  $2,386   $(52)  $(188)  $1   $2,147   $   $15   $   $   $15 
Commercial   1,355    116    (132)       1,339    18    59            77 
Land   176    6            182                     
Real estate   3,917    70    (320)   1    3,668    18    74            92 
Commercial and industrial   637    52        2    691    45    (3)       10    52 
Municipal   61    3            64                     
Consumer   120    15    (16)   4    123                     
Unallocated   384    (15)           369                     
Totals  $5,119   $125   $(336)  $7   $4,915   $63   $71   $   $10   $144 

 

   Business Activities Loans  Acquired Loans
  (in thousands)  Six months ended June 30, 2015  Six months ended June 30, 2015
   Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance  Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance
Residential  $2,306   $320   $(481)  $2   $2,147   $   $15   $   $   $15 
Commercial   1,697    (154)   (204)       1,339    7    70            77 
Land   164    18            182                     
Real estate   4,167    184    (685)   2    3,668    7    85            92 
Commercial and industrial   583    (288)   (56)   452    691    14    21        17    52 
Municipal   61    3            64                     
Consumer   117    31    (31)   6    123                     
Unallocated   409    (40)           369                     
Totals  $5,337   $(110)  $(772)  $460   $4,915   $21   $106   $   $17   $144 
   Business Activities Loans  Acquired Loans
  (in thousands)  December 31, 2014  December 31, 2014
   Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance  Beginning balance  Provision 

Charge-

offs

 

Reco-

veries

  Ending balance
Residential  $1,938   $657   $(307)  $18   $2,306   $   $   $   $   $ 
Commercial   1,385    355    (84)   41    1,697        7            7 
Land   226    58    (121)   1    164                     
Real estate   3,549    1,070    (512)   60    4,167        7            7 
Commercial and industrial   561    25    (19)   16    583        14            14 
Municipal   43    18            61                     
Consumer   105    16    (28)   24    117                     
Unallocated   425    (16)           409                     
Totals  $4,683   $1,113   $(559)  $100   $5,337   $   $21   $   $   $21 

19
 

The composition of loans receivable and the allowance for loan losses is as follows:

Business Activities Loans

  (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
June 30, 2015                              
Residential 1-4 family  $250,103   $1,079   $8,079   $677   $258,182   $1,756 
Residential 5+ multifamily   3,871    17    1,882    3    5,753    20 
Construction of residential 1-4 family   4,534    31            4,534    31 
Home equity credit   33,319    303    714    37    34,033    340 
Residential real estate   291,827    1,430    10,675    717    302,502    2,147 
Commercial   99,156    1,054    4,317    96    103,473    1,150 
Construction of commercial   14,868    164    125        14,993    164 
Commercial real estate   114,024    1,218    4,442    96    118,466    1,314 
Farm land   2,081    19    1,106    73    3,187    92 
Vacant land   5,190    55    3,088    60    8,278    115 
Real estate secured   413,122    2,722    19,311    946    432,433    3,668 
Commercial and industrial   62,994    664    510    27    63,504    691 
Municipal   6,519    64            6,519    64 
Consumer   5,703    123            5,703    123 
Unallocated allowance                       369 
Totals  $488,338   $3,573   $19,821   $973   $508,159   $4,915 

 

Acquired Loans

(in thousands)  Collectively evaluated  Individually evaluated  ASC 310-30 loans   Total portfolio 
    Loans    Allowance    Loans    Allowance    Loans    Allowance    Loans    Allowance 
June 30, 2015                                        
Residential 1-4 family  $8,845   $   $581   $15   $   $   $9,426   $15 
Residential 5+ multifamily   6,320                        6,320     
Construction of residential 1-4 family                                
Home equity credit                                
Residential real estate   15,165        581    15            15,746    15 
Commercial   83,626    2    2,858    60    5,337        91,821    62 
Construction of commercial   7,728    15    276                8,004    15 
Commercial real estate   91,354    17    3,134    60    5,337        99,825    77 
Farm land                                
Vacant land                                
Real estate secured   106,519    17    3,715    75    5,337        115,571    92 
Commercial and industrial   56,210    52            1,527        57,737    52 
Municipal                                
Consumer   84                18        102     
Unallocated allowance                                
Totals  $162,813   $69   $3,715   $75   $6,882   $   $173,410   $144 
20
 

Business Activities Loans

  (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
December 31, 2014                              
Residential 1-4 family  $245,997   $1,316   $6,261   $549   $252,258   $1,865 
Residential 5+ multifamily   4,536    66    1,020    3    5,556    69 
Construction of residential 1-4 family   2,004    13            2,004    13 
Home equity credit   34,231    350    396    9    34,627    359 
Residential real estate   286,768    1,745    7,677    561    294,445    2,306 
Commercial   93,784    1,018    4,714    486    98,498    1,504 
Construction of commercial   18,474    193    128        18,602    193 
Commercial real estate   112,258    1,211    4,842    486    117,100    1,697 
Farm land   2,855    59    384        3,239    59 
Vacant land   6,245    67    3,097    38    9,342    105 
Real estate secured   408,126    3,082    16,000    1,085    424,126    4,167 
Commercial and industrial   48,635    532    569    51    49,204    583 
Municipal   6,083    61            6,083    61 
Consumer   4,334    117            4,334    117 
Unallocated allowance                       409 
Totals  $467,178   $3,792   $16,569   $1,136   $483,747   $5,337 

Acquired Loans

  (in thousands)  Collectively evaluated  Individually evaluated  ASC 310-30 loans  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance    Loans    Allowance 
December 31, 2014                                        
Residential 1-4 family  $8,661   $   $562   $   $   $   $9,223   $ 
Residential 5+ multifamily   8,735                        8,735     
Construction of residential 1-4 family                                
Home equity credit                                
Residential real estate   17,396        562                17,958     
Commercial   89,820        2,502        5,577        97,899     
Construction of commercial   9,045    7                    9,045    7 
Commercial real estate   98,865    7    2,502        5,577        106,944    7 
Farm land                                
Vacant land                                
Real estate secured   116,261    7    3,064        5,577        124,902    7 
Commercial and industrial   66,874    14            1,840        68,714    14 
Municipal                                
Consumer   103                19        122     
Unallocated allowance                                
Totals  $183,238   $21   $3,064   $   $7,436   $   $193,738   $21 

 

21
 

The credit quality segments of loans receivable and the allowance for loan losses are as follows:

Business Activities Loans

  June 30, 2015 (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
Performing loans  $484,055   $3,429   $   $   $484,055   $3,429 
Potential problem loans   4,282    144            4,282    144 
Impaired loans           19,822    973    19,822    973 
Unallocated allowance                            369 
Totals  $488,337   $3,573   $19,822   $973   $508,159   $4,915 

Acquired Loans

  June 30, 2015 (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
Performing loans  $167,230   $69   $   $   $167,230   $69 
Potential problem loans   2,465                2,465     
Impaired loans           3,715    75    3,715    75 
Unallocated allowance                             
Totals  $169,965   $69   $3,715   $75   $173,410   $144 

Business Activities Loans

  December 31, 2014 (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
  Performing loans  $457,744   $3,283   $   $   $457,744   $3,283 
  Potential problem loans   9,423    509    11        9,434    509 
  Impaired loans           16,569    1,136    16,569    1,136 
  Unallocated allowance       409                409 
  Totals  $467,167   $4,201   $16,580   $1,136   $483,747   $5,337 

Acquired Loans

  December 31, 2014 (in thousands)  Collectively evaluated  Individually evaluated  Total portfolio
    Loans    Allowance    Loans    Allowance    Loans    Allowance 
  Performing loans  $187,966   $21   $   $   $187,966   $21 
  Potential problem loans   2,708                2,708     
  Impaired loans           3,064        3,064     
  Unallocated allowance                        
  Totals  $190,674   $21   $3,064   $   $193,738   $21 

 

22
 

A specific valuation allowance is established for the impairment amount of each impaired loan, calculated using the fair value of expected cash flows or collateral, in accordance with the most likely means of recovery. Certain data with respect to loans individually evaluated for impairment is as follows:

Business Activities Loans

   Impaired loans with specific allowance   Impaired loans with no specific allowance
(in thousands)  Loan balance    Specific    Income   Loan balance    Income 
    Book    Note    Average    allowance    recognized    Book    Note    Average    recognized 
June 30, 2015                                             
Residential  $6,141   $6,634   $5,750   $680   $69   $3,820   $4,110   $3,043   $61 
Home equity credit   390    412    63    37    5    324    345    611    1 
Residential real estate   6,531    7,046    5,813    717    74    4,144    4,455    3,654    62 
Commercial   1,607    1,760    2,469    96    21    2,710    3,002    2,130    36 
Construction of commercial                       125    131    127    4 
Farm land   736    736    423    73    16    370    370    270     
Vacant land   3,052    3,944    3,088    60    6    36    44    5     
Real estate secured   11,926    13,486    11,793    946    117    7,385    8,002    6,186    102 
Commercial and industrial   69    112    82    27    2    441    471    464    7 
Consumer                                    
Totals  $11,995   $13,598   $11,875   $973   $119   $7,826   $8,473   $6,650   $109 

 

Acquired Loans

   Impaired loans with specific allowance   Impaired loans with no specific allowance
(in thousands)  Loan balance    Specific    Income   Loan balance    Income 
    Book    Note    Average    allowance    recognized    Book    Note    Average    recognized 
June 30, 2015                                             
Residential 1-4 family  $581   $716   $83   $15   $   $   $   $488   $ 
Home equity credit                                    
Residential real estate   581    716    83    15                488     
Commercial   1,526    2,173    218    60    24    1,332    1,843    2,334    18 
Construction of commercial                       276    278    79     
Farm land                                    
Vacant land                                    
Real estate secured   2,107    2,889    301    75    24    1,608    2,121    2,901    18 
Commercial and industrial                                    
Consumer                                    
Totals  $2,107   $2,889   $301   $75   $24   $1,608   $2,121   $2,901   $18 

 

23
 

Business Activities Loans

   Impaired loans with specific allowance   Impaired loans with no specific allowance
(in thousands)  Loan balance    Specific    Income   Loan balance    Income 
    Book    Note    Average    allowance    recognized    Book    Note    Average    recognized 
  December 31, 2014                        
Residential 1-4 family  $5,008   $5,157   $4,547   $552   $128   $2,273   $2,395   $2,703   $57 
Home equity credit   9    24    91    9        387    405    441    4 
Residential real estate   5,017    5,181    4,638    561    128    2,660    2,800    3,144    61 
Commercial   3,383    3,563    3,262    486    108    1,331    1,520    1,468    54 
Construction of commercial                       128    134    123     
Farm land                       384    384    384     
Vacant land   3,097    3,996    3,090    38    12                 
Real estate secured   11,497    12,740    10,990    1,085    248    4,503    4,838    5,119    115 
Commercial and industrial   102    161    106    51    2    467    469    516    30 
Consumer                               19     
Totals  $11,599   $12,901   $11,096   $1,136   $250   $4,970   $5,307   $5,654   $145 

Acquired Loans

   Impaired loans with specific allowance   Impaired loans with no specific allowance
(in thousands)  Loan balance    Specific    Income   Loan balance    Income 
    Book    Note    Average    allowance    recognized    Book    Note    Average    recognized 
  December 31, 2014                        
Residential 1-4 family  $   $   $   $   $   $562   $716   $562   $3 
Home equity credit                                    
Residential real estate                       562    716    562    3 
Commercial                       2,502    4,014    2,502    12 
Construction of commercial                                    
Farm land                                    
Vacant land                                    
Real estate secured                       3,064    4,730    3,064    15 
Commercial and industrial                           4         
Consumer                <