XML 35 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans Receivable (Tables)
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
Categories of loans include:
 
 
June 30,
2016
 
December 31,
2015
Commercial loans
 
 

 
 

Commercial and industrial
 
$
111,130

 
$
102,000

Owner-occupied commercial real estate
 
46,543

 
44,462

Investor commercial real estate
 
12,976

 
16,184

Construction
 
53,368

 
45,898

Single tenant lease financing
 
500,937

 
374,344

Total commercial loans
 
724,954

 
582,888

Consumer loans
 
 
 
 
Residential mortgage
 
202,107

 
214,559

Home equity
 
38,981

 
43,279

Other consumer
 
141,756

 
108,312

Total consumer loans
 
382,844

 
366,150

Total commercial and consumer loans
 
1,107,798

 
949,038

Deferred loan origination costs and premiums and discounts on purchased loans
 
3,824

 
4,821

Total loans
 
1,111,622

 
953,859

Allowance for loan losses
 
(10,016
)
 
(8,351
)
Net loans
 
$
1,101,606

 
$
945,508

Allowance for Credit Losses on Financing Receivables
The following tables present changes in the balance of the ALLL during the three and six month periods ended June 30, 2016 and 2015
 
 
Three Months Ended June 30, 2016
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
1,383

 
$
475

 
$
197

 
$
563

 
$
4,678

 
$
871

 
$
120

 
$
933

 
$
9,220

Provision (credit) charged to expense
 
451

 
(14
)
 
(26
)
 
(8
)
 
381

 
42

 
30

 
68

 
924

Losses charged off
 

 

 

 

 

 
(134
)
 
(33
)
 
(65
)
 
(232
)
Recoveries
 

 

 

 

 

 
2

 
4

 
98

 
104

Balance, end of period
 
$
1,834

 
$
461

 
$
171

 
$
555

 
$
5,059

 
$
781

 
$
121

 
$
1,034

 
$
10,016

 
 
Six Months Ended June 30, 2016
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
1,367

 
$
476

 
$
212

 
$
500

 
$
3,931

 
$
896

 
$
125

 
$
844

 
$
8,351

Provision (credit) charged to expense
 
467

 
(15
)
 
(41
)
 
55

 
1,128

 
(8
)
 
23

 
261

 
1,870

Losses charged off
 

 

 

 

 

 
(134
)
 
(33
)
 
(214
)
 
(381
)
Recoveries
 

 

 

 

 

 
27

 
6

 
143

 
176

Balance, end of period
 
$
1,834

 
$
461

 
$
171

 
$
555

 
$
5,059

 
$
781

 
$
121

 
$
1,034

 
$
10,016

 
 
Three Months Ended June 30, 2015
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
1,010

 
$
391

 
$
218

 
$
359

 
$
2,452

 
$
988

 
$
203

 
$
757

 
$
6,378

Provision (credit) charged to expense
 
191

 
48

 
(457
)
 
(132
)
 
641

 
42

 
(46
)
 
17

 
304

Losses charged off
 

 

 

 

 

 
(100
)
 

 
(132
)
 
(232
)
Recoveries
 

 

 
500

 

 

 
3

 

 
120

 
623

Balance, end of period
 
$
1,201

 
$
439

 
$
261

 
$
227

 
$
3,093

 
$
933

 
$
157

 
$
762

 
$
7,073

 
 
Six Months Ended June 30, 2015
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Balance, beginning of period
 
$
920

 
$
345

 
$
261

 
$
330

 
$
2,061

 
$
985

 
$
207

 
$
691

 
$
5,800

Provision (credit) charged to expense
 
281

 
94

 
(500
)
 
(103
)
 
1,032

 
(152
)
 
(50
)
 
144

 
746

Losses charged off
 

 

 

 

 

 
(171
)
 

 
(289
)
 
(460
)
Recoveries
 

 

 
500

 

 

 
271

 

 
216

 
987

Balance, end of period
 
$
1,201

 
$
439

 
$
261

 
$
227

 
$
3,093

 
$
933

 
$
157

 
$
762

 
$
7,073

Allowance For Credit Losses On Financing Receivables Portfolio Segment
The following tables present the recorded investment in loans based on portfolio segment and impairment method as of June 30, 2016, and December 31, 2015
 
 
June 30, 2016
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
106,414

 
$
46,543

 
$
12,976

 
$
53,368

 
$
500,937

 
$
200,260

 
$
38,981

 
$
141,603

 
$
1,101,082

Ending balance:   individually evaluated for impairment
 
4,716

 

 

 

 

 
1,847

 

 
153

 
6,716

Ending balance
 
$
111,130

 
$
46,543

 
$
12,976

 
$
53,368

 
$
500,937

 
$
202,107

 
$
38,981

 
$
141,756

 
$
1,107,798

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Ending balance:   collectively evaluated for impairment
 
$
1,362

 
$
461

 
$
171

 
$
555

 
$
5,059

 
$
781

 
$
121

 
$
1,034

 
$
9,544

Ending balance:   individually evaluated for impairment
 
472

 

 

 

 

 

 

 

 
472

Ending balance
 
$
1,834

 
$
461

 
$
171

 
$
555

 
$
5,059

 
$
781

 
$
121

 
$
1,034

 
$
10,016

 
 
 
December 31, 2015
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Loans:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Ending balance:   collectively evaluated for impairment
 
$
102,000

 
$
44,462

 
$
16,184

 
$
45,898

 
$
374,344

 
$
213,426

 
$
43,279

 
$
108,163

 
$
947,756

Ending balance:   individually evaluated for impairment
 

 

 

 

 

 
1,133

 

 
149

 
1,282

Ending balance
 
$
102,000

 
$
44,462

 
$
16,184

 
$
45,898

 
$
374,344

 
$
214,559

 
$
43,279

 
$
108,312

 
$
949,038

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Ending balance: collectively evaluated for impairment
 
$
1,367

 
$
476

 
$
212

 
$
500

 
$
3,931

 
$
896

 
$
125

 
$
844

 
$
8,351

Ending balance:   individually evaluated for impairment
 

 

 

 

 

 

 

 

 

Ending balance
 
$
1,367

 
$
476

 
$
212

 
$
500

 
$
3,931

 
$
896

 
$
125

 
$
844

 
$
8,351

Financing Receivable Credit Quality Indicators
The following tables present the credit risk profile of the Company’s commercial and consumer loan portfolios based on rating category and payment activity as of June 30, 2016 and December 31, 2015
 
 
June 30, 2016
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Total
Rating:
 
 

 
 

 
 

 
 

 
 

 
 
1-5 Pass
 
$
104,842

 
$
46,531

 
$
12,976

 
$
53,074

 
$
500,937

 
$
718,360

6 Special Mention
 
1,001

 

 

 
294

 

 
1,295

7 Substandard
 
5,287

 
12

 

 

 

 
5,299

8 Doubtful
 

 

 

 

 

 

Total
 
$
111,130

 
$
46,543

 
$
12,976

 
$
53,368

 
$
500,937

 
$
724,954

 
 
June 30, 2016
 
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Performing
 
$
201,263

 
$
38,981

 
$
141,682

 
$
381,926

Nonaccrual
 
844

 

 
74

 
918

Total
 
$
202,107

 
$
38,981

 
$
141,756

 
$
382,844

 
 
December 31, 2015
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Total
Rating:
 
 

 
 

 
 

 
 

 
 

 
 
1-5 Pass
 
$
95,589

 
$
43,913

 
$
14,746

 
$
45,599

 
$
374,344

 
$
574,191

6 Special Mention
 
2,006

 
535

 

 
299

 

 
2,840

7 Substandard
 
4,405

 
14

 
1,438

 

 

 
5,857

8 Doubtful
 

 

 

 

 

 

Total
 
$
102,000

 
$
44,462

 
$
16,184

 
$
45,898

 
$
374,344

 
$
582,888

 
 
December 31, 2015
 
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Performing
 
$
214,456

 
$
43,279

 
$
108,248

 
$
365,983

Nonaccrual
 
103

 

 
64

 
167

Total
 
$
214,559

 
$
43,279

 
$
108,312

 
$
366,150

Past Due Financing Receivables
The following tables present the Company’s loan portfolio delinquency analysis as of June 30, 2016 and December 31, 2015
 
 
June 30, 2016
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Commercial and Consumer Loans
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
 
$
17

 
$

 
$

 
$
17

 
$
111,113

 
$
111,130

 
$
4,716

 
$

Owner-occupied commercial real estate
 

 

 

 

 
46,543

 
46,543

 

 

Investor commercial real estate
 

 

 

 

 
12,976

 
12,976

 

 

Construction
 

 

 

 

 
53,368

 
53,368

 

 

Single tenant lease financing
 

 

 

 

 
500,937

 
500,937

 

 

Residential mortgage
 

 

 
810

 
810

 
201,297

 
202,107

 
844

 

Home equity
 

 

 

 

 
38,981

 
38,981

 

 

Other consumer
 
127

 
42

 
5

 
174

 
141,582

 
141,756

 
74

 
5

Total
 
$
144

 
$
42

 
$
815

 
$
1,001

 
$
1,106,797

 
$
1,107,798

 
$
5,634

 
$
5

 
 
 
December 31, 2015
 
 
30-59
Days
Past Due
 
60-89
Days
Past Due
 
90 Days 
or More
Past Due
 
Total 
Past Due
 
Current
 
Total
Commercial and C
onsumer Loans
 
Non-
accrual
Loans
 
Total Loans
90 Days or
More Past
Due and
Accruing
Commercial and industrial
 
$
29

 
$

 
$

 
$
29

 
$
101,971

 
$
102,000

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 
44,462

 
44,462

 

 

Investor commercial real estate
 

 

 

 

 
16,184

 
16,184

 

 

Construction
 

 

 

 

 
45,898

 
45,898

 

 

Single tenant lease financing
 

 

 

 

 
374,344

 
374,344

 

 

Residential mortgage
 
300

 
23

 
45

 
368

 
214,191

 
214,559

 
103

 

Home equity
 
20

 

 

 
20

 
43,259

 
43,279

 

 

Other consumer
 
116

 
12

 

 
128

 
108,184

 
108,312

 
64

 

Total
 
$
465

 
$
35

 
$
45

 
$
545

 
$
948,493

 
$
949,038

 
$
167

 
$

Impaired Financing Receivables
The following table presents the Company’s impaired loans as of June 30, 2016 and December 31, 2015. The Company had no impaired loans with a specific valuation allowance as of December 31, 2015.
 
 
June 30, 2016
 
December 31, 2015
 
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
 
Recorded
Balance
 
Unpaid
Principal
Balance
 
Specific
Allowance
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

Residential mortgage
 
$
1,847

 
$
1,973

 
$

 
$
1,133

 
$
1,154

 
$

Other consumer
 
153

 
184

 

 
149

 
178

 

Total
 
2,000

 
2,157

 

 
1,282

 
1,332

 

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
4,716

 
$
4,716

 
$
472

 
$

 
$

 
$

Total
 
4,716

 
4,716

 
472

 

 

 

Total impaired loans
 
$
6,716

 
$
6,873

 
$
472

 
$
1,282

 
$
1,332

 
$

 
The table below presents average balances and interest income recognized for impaired loans during the three and six month periods ended June 30, 2016 and June 30, 2015.
 
 
Three Months Ended
 
Six Months Ended
 
Three Months Ended
 
Six Months Ended
 
 
June 30, 2016
 
June 30, 2015
 
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
 
Average
Balance
 
Interest
Income
Loans without a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Investor commercial real estate
 
$

 
$

 
$

 
$

 
$

 
$

 
$
43

 
$
2

Residential mortgage
 
1,489

 
1

 
1,278

 
4

 
1,110

 
2

 
1,085

 
4

Other consumer
 
138

 
2

 
147

 
4

 
215

 
3

 
168

 
6

Total
 
1,627

 
3

 
1,425

 
8

 
1,325

 
5

 
1,296

 
12

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
1,179

 
$

 
590

 

 
$

 
$

 

 

Residential mortgage
 

 

 

 

 
60

 

 
30

 

Other consumer
 

 

 

 

 

 

 
27

 
1

Total
 
1,179

 

 
590

 

 
60

 

 
57

 
1

Total impaired loans
 
$
2,806

 
$
3

 
$
2,015

 
$
8

 
$
1,385

 
$
5

 
$
1,353

 
$
13