XML 34 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
9 Months Ended
Sep. 30, 2016
Receivables [Abstract]  
Schedule of Accounts, Notes, Loans and Financing Receivable
Categories of loans include:
 
 
September 30,
2016
 
December 31,
2015
Commercial loans
 
 

 
 

Commercial and industrial
 
$
107,250

 
$
102,000

Owner-occupied commercial real estate
 
45,540

 
44,462

Investor commercial real estate
 
12,752

 
16,184

Construction
 
56,391

 
45,898

Single tenant lease financing
 
571,972

 
374,344

Total commercial loans
 
793,905

 
582,888

Consumer loans
 
 
 
 
Residential mortgage
 
200,889

 
214,559

Home equity
 
37,849

 
43,279

Other consumer
 
163,158

 
108,312

Total consumer loans
 
401,896

 
366,150

Total commercial and consumer loans
 
1,195,801

 
949,038

Deferred loan origination costs and premiums and discounts on purchased loans
 
3,131

 
4,821

Total loans
 
1,198,932

 
953,859

Allowance for loan losses
 
(10,561
)
 
(8,351
)
Net loans
 
$
1,188,371

 
$
945,508

Allowance for Credit Losses on Financing Receivables
The following tables present changes in the balance of the ALLL during the three and nine month periods ended September 30, 2016 and 2015
 
 
Three Months Ended September 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
 
$
1,834

 
$
461

 
$
171

 
$
555

 
$
5,059

 
$
781

 
$
121

 
$
1,034

 
$
10,016

Provision (credit) charged to expense
 
1,174

 
(5
)
 
(7
)
 
37

 
832

 
(67
)
 
(15
)
 
255

 
2,204

Losses charged off
 
(1,582
)
 

 

 

 

 

 

 
(155
)
 
(1,737
)
Recoveries
 

 

 

 

 

 
2

 
4

 
72

 
78

Balance, end of period
 
$
1,426

 
$
456

 
$
164

 
$
592

 
$
5,891

 
$
716

 
$
110

 
$
1,206

 
$
10,561

 
 
Nine Months Ended September 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
 
1,641

 
(20
)
 
(48
)
 
92

 
1,960

 
(75
)
 
8

 
516

 
4,074

Losses charged off
 
(1,582
)
 

 

 

 

 
(134
)
 
(33
)
 
(369
)
 
(2,118
)
Recoveries
 

 

 

 

 

 
29

 
10

 
215

 
254

Balance, end of period
 
$
1,426

 
$
456

 
$
164

 
$
592

 
$
5,891

 
$
716

 
$
110

 
$
1,206

 
$
10,561

 
 
Three Months Ended September 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
 
$
1,201

 
$
439

 
$
261

 
$
227

 
$
3,093

 
$
933

 
$
157

 
$
762

 
$
7,073

Provision (credit) charged to expense
 
29

 
16

 
(31
)
 
129

 
429

 
(132
)
 
(1
)
 
15

 
454

Losses charged off
 

 

 

 

 

 
(14
)
 

 
(62
)
 
(76
)
Recoveries
 

 

 

 

 

 
130

 

 
90

 
220

Balance, end of period
 
$
1,230

 
$
455

 
$
230

 
$
356

 
$
3,522

 
$
917

 
$
156

 
$
805

 
$
7,671

 
 
Nine Months Ended September 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
 
310

 
110

 
(531
)
 
26

 
1,461

 
(284
)
 
(51
)
 
159

 
1,200

Losses charged off
 

 

 

 

 

 
(185
)
 

 
(351
)
 
(536
)
Recoveries
 

 

 
500

 

 

 
401

 

 
306

 
1,207

Balance, end of period
 
$
1,230

 
$
455

 
$
230

 
$
356

 
$
3,522

 
$
917

 
$
156

 
$
805

 
$
7,671

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 September 30, 2016, and December 31, 2015
 
 
September 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
 
$
107,250

 
$
45,540

 
$
12,752

 
$
56,391

 
$
571,972

 
$
198,871

 
$
37,849

 
$
162,976

 
$
1,193,601

Ending balance:   individually evaluated for impairment
 

 

 

 

 

 
2,018

 

 
182

 
2,200

Ending balance
 
$
107,250

 
$
45,540

 
$
12,752

 
$
56,391

 
$
571,972

 
$
200,889

 
$
37,849

 
$
163,158

 
$
1,195,801

Allowance for loan losses:
 
 

 
 

 
 

 
 

 
 

 
 
 
 
 
 
 
 
Ending balance:   collectively evaluated for impairment
 
$
1,426

 
$
456

 
$
164

 
$
592

 
$
5,891

 
$
716

 
$
110

 
$
1,206

 
$
10,561

Ending balance:   individually evaluated for impairment
 

 

 

 

 

 

 

 

 

Ending balance
 
$
1,426

 
$
456

 
$
164

 
$
592

 
$
5,891

 
$
716

 
$
110

 
$
1,206

 
$
10,561

 
 
 
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

Schedule Of Risk Grading Matrix For Commercial Loans
The following table illustrates the risk ratings utilized as of September 30, 2016 and December 31, 2015.
Rating
 
September 30, 2016
 
December 31, 2015
Pass
 
Grade 1-6
 
Grade 1-5
Special Mention
 
Grade 7
 
Grade 6
Substandard
 
Grade 8
 
Grade 7
Doubtful
 
Grade 9
 
Grade 8
Loss
 
Grade 10
 
Grade 9
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 September 30, 2016 and December 31, 2015
 
 
September 30, 2016
 
 
Commercial and industrial
 
Owner-occupied commercial real estate
 
Investor commercial real estate
 
Construction
 
Single tenant lease financing
 
Total
Rating:
 
 

 
 

 
 

 
 

 
 

 
 
1-6 Pass
 
$
106,482

 
$
45,529

 
$
12,752

 
$
56,391

 
$
571,972

 
$
793,126

7 Special Mention
 
243

 

 

 

 

 
243

8 Substandard
 
525

 
11

 

 

 

 
536

9 Doubtful
 

 

 

 

 

 

Total
 
$
107,250

 
$
45,540

 
$
12,752

 
$
56,391

 
$
571,972

 
$
793,905

 
 
September 30, 2016
 
 
Residential mortgage
 
Home equity
 
Other consumer
 
Total
Performing
 
$
199,864

 
$
37,849

 
$
163,050

 
$
400,763

Nonaccrual
 
1,025

 

 
108

 
1,133

Total
 
$
200,889

 
$
37,849

 
$
163,158

 
$
401,896

 
 
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 September 30, 2016 and December 31, 2015
 
 
September 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
 
$
257

 
$

 
$

 
$
257

 
$
106,993

 
$
107,250

 
$

 
$

Owner-occupied commercial real estate
 

 

 

 

 
45,540

 
45,540

 

 

Investor commercial real estate
 

 

 

 

 
12,752

 
12,752

 

 

Construction
 

 

 

 

 
56,391

 
56,391

 

 

Single tenant lease financing
 

 

 

 

 
571,972

 
571,972

 

 

Residential mortgage
 

 

 
991

 
991

 
199,898

 
200,889

 
1,025

 

Home equity
 

 

 

 

 
37,849

 
37,849

 

 

Other consumer
 
232

 
35

 

 
267

 
162,891

 
163,158

 
108

 

Total
 
$
489

 
$
35

 
$
991

 
$
1,515

 
$
1,194,286

 
$
1,195,801

 
$
1,133

 
$

 
 
 
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 September 30, 2016 and December 31, 2015.  The Company had no impaired loans with a specific valuation allowance as of September 30, 2016 or December 31, 2015.
 
 
September 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
 
$
2,018

 
$
2,130

 
$

 
$
1,133

 
$
1,154

 
$

Other consumer
 
182

 
237

 

 
149

 
178

 

Total
 
2,200

 
2,367

 

 
1,282

 
1,332

 

Total impaired loans
 
$
2,200

 
$
2,367

 
$

 
$
1,282

 
$
1,332

 
$

 
The table below presents average balances and interest income recognized for impaired loans during the three and nine month periods ended September 30, 2016 and September 30, 2015.
 
 
Three Months Ended
 
Nine Months Ended
 
Three Months Ended
 
Nine Months Ended
 
 
September 30, 2016
 
September 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
 
$

 
$

 
$

 
$

 
$

 
$

 
$
28

 
$
2

Residential mortgage
 
1,876

 
2

 
1,478

 
6

 
1,146

 
3

 
1,105

 
7

Other consumer
 
167

 
1

 
153

 
5

 
254

 
3

 
197

 
9

Total
 
2,043

 
3

 
1,631

 
11

 
1,400

 
6

 
1,330

 
18

Loans with a specific valuation allowance
 
 

 
 

 
 

 
 

 
 

 
 

 
 

 
 

Commercial and industrial
 
$
3,524

 
$

 
$
1,568

 
$

 
$

 
$

 
$

 
$

Residential mortgage
 

 

 

 

 

 

 
20

 

Other consumer
 

 

 

 

 

 

 
18

 
1

Total
 
3,524

 

 
1,568

 

 

 

 
38

 
1

Total impaired loans
 
$
5,567

 
$
3

 
$
3,199

 
$
11

 
$
1,400

 
$
6

 
$
1,368

 
$
19