LOANS | 3. LOANS Loans, net of unearned income, consist of the following at year end (in thousands): Covered Non-covered Total Covered Non-covered Total Loans (1) Loans Loans Loans (1) Loans Loans December 31, 2015 December 31, 2014 Loans secured by real estate: Commercial real estate - owner-occupied $ - $ 141,521 $ 141,521 $ - $ 136,597 $ 136,597 Commercial real estate - non-owner-occupied - 256,513 256,513 - 200,517 200,517 Secured by farmland - 578 578 - 612 612 Construction and land loans - 67,832 67,832 - 57,938 57,938 Residential 1-4 family 12,994 165,077 178,071 14,837 123,233 138,070 Multi- family residential - 25,501 25,501 - 21,832 21,832 Home equity lines of credit 21,379 13,798 35,177 23,658 9,751 33,409 Total real estate loans 34,373 670,820 705,193 38,495 550,480 588,975 Commercial loans - 124,985 124,985 - 114,714 114,714 Consumer loans - 1,366 1,366 - 1,564 1,564 Gross loans 34,373 797,171 831,544 38,495 666,758 705,253 Less deferred fees on loans - (2,119 ) (2,119 ) 1 (1,782 ) (1,781 ) Loans, net of deferred fees $ 34,373 $ 795,052 $ 829,425 $ 38,496 $ 664,976 $ 703,472 (1) Covered Loans were acquired in the Greater Atlantic transaction and are covered under an FDIC loss-share agreement. The agreement covering non-single family loans expired in December 2014. Accounting policy related to the allowance for loan losses is considered a critical policy given the level of estimation, judgment, and uncertainty in the levels of the allowance required to account for the inherent probable losses in the loan portfolio and the material effect such estimation, judgment, and uncertainty can have on the consolidated financial results. As part of the Greater Atlantic acquisition, the Bank and the FDIC entered into loss sharing agreements on approximately $143.4 million (contractual basis) of Greater Atlantic Bank’s assets. There were two agreements with the FDIC, one for single family loans which is a 10-year agreement expiring in December 2019, and one for non-single family (commercial) assets which was a 5-year agreement which expired in December 2014. The Bank will share in the losses on the loans and foreclosed loan collateral with the FDIC as specified in the loss sharing agreements; we refer to these assets collectively as “covered assets.” Loans that are not covered in the loss sharing agreement are referred to as “non-covered loans”. As of December 31, 2015, non-covered loans included $29.6 million of loans acquired in the HarVest acquisition and $52.0 million acquired in the PGFSB acquisition. Accretable discount on the acquired covered loans, the PGFSB loans and the HarVest loans was $7.9 million and $9.3 million at December 31, 2015 and December 31, 2014 respectively. Credit-impaired covered loans are those loans which presented evidence of credit deterioration at the date of acquisition and it is probable that Southern National would not collect all contractually required principal and interest payments. Generally, acquired loans that meet Southern National’s definition for nonaccrual status fell within the definition of credit-impaired covered loans. Impaired loans for the covered and non-covered portfolios were as follows (in thousands): December 31, 2015 Covered Loans Non-covered Loans Total Loans Unpaid Unpaid Unpaid Recorded Principal Related Recorded Principal Related Recorded Principal Related Investment Balance Allowance Investment (1) Balance Allowance Investment Balance Allowance With no related allowance recorded Commercial real estate - owner occupied $ - $ - $ - $ 6,492 $ 6,986 $ - $ 6,492 $ 6,986 $ - Commercial real estate - non-owner occupied (2) - - - 136 230 - 136 230 - Construction and land development - - - - - - - - - Commercial loans - - - 2,102 2,698 - 2,102 2,698 - Residential 1-4 family (4) 1,066 1,243 - - - - 1,066 1,243 - Other consumer loans - - - - - - - - - Total $ 1,066 $ 1,243 $ - $ 8,730 $ 9,914 $ - $ 9,796 $ 11,157 $ - With an allowance recorded Commercial real estate - owner occupied $ - $ - $ - $ 1,370 $ 1,484 $ 439 $ 1,370 $ 1,484 $ 439 Commercial real estate - non-owner occupied (2) - - - - - - - - - Construction and land development - - - - - - - - - Commercial loans - - - 3,382 3,382 400 3,382 3,382 400 Residential 1-4 family (4) - - - - - - - - - Other consumer loans - - - - - - - - - Total $ - $ - $ - $ 4,752 $ 4,866 $ 839 $ 4,752 $ 4,866 $ 839 Grand total $ 1,066 $ 1,243 $ - $ 13,482 $ 14,780 $ 839 $ 14,548 $ 16,023 $ 839 (1) Recorded investment is after cumulative prior charge offs of $1.2 million. These loans also have aggregate SBA guarantees of $3.5 million. (2) Includes loans secured by farmland and multi-family residential loans. (3) The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. (4) Includes home equity lines of credit. December 31, 2014 Covered Loans Non-covered Loans Total Loans Unpaid Unpaid Unpaid Recorded Principal Related Recorded Principal Related Recorded Principal Related Investment Balance Allowance Investment (1) Balance Allowance Investment Balance Allowance With no related allowance recorded Commercial real estate - owner occupied $ - $ - $ - $ 10,394 $ 10,394 $ - $ 10,394 $ 10,394 $ - Commercial real estate - non-owner occupied (2) - - - 1,859 2,118 - 1,859 2,118 - Construction and land development - - - - - - - - - Commercial loans - - - 4,998 4,999 - 4,998 4,999 - Residential 1-4 family (4) 1,740 2,053 - - - - 1,740 2,053 - Other consumer loans - - - - - - - - - Total $ 1,740 $ 2,053 $ - $ 17,251 $ 17,511 $ - $ 18,991 $ 19,564 $ - With an allowance recorded Commercial real estate - owner occupied $ - $ - $ - $ 1,609 $ 2,231 $ 151 $ 1,609 $ 2,231 $ 151 Commercial real estate - non-owner occupied (2) - - - - - - - - - Construction and land development - - - 467 740 120 467 740 120 Commercial loans - - - 3,141 3,944 134 3,141 3,944 134 Residential 1-4 family (4) - - - 1,344 1,465 300 1,344 1,465 300 Other consumer loans - - - - - - - - - Total $ - $ - $ - $ 6,561 $ 8,380 $ 705 $ 6,561 $ 8,380 $ 705 Grand total $ 1,740 $ 2,053 $ - $ 23,812 $ 25,891 $ 705 $ 25,552 $ 27,944 $ 705 (1) Recorded investment is after cumulative prior charge offs of $1.7 million. These loans also have aggregate SBA guarantees of $4.7 million. (2) Includes loans secured by farmland and multi-family residential loans. (3) The Bank recognizes loan impairment and may concurrently record a charge off to the allowance for loan losses. (4) Includes home equity lines of credit. The following tables present the average recorded investment and interest income for impaired loans recognized by class of loans for the years ended December 31, 2015, 2014 and 2013 (in thousands): Year ended 12/31/15 Covered Loans Non-covered Loans Total Loans Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Investment Recognized Investment Recognized Investment Recognized With no related allowance recorded Commercial real estate - owner occupied $ - $ - $ 7,156 $ 297 $ 7,156 $ 297 Commercial real estate - non-owner occupied (1) - - 822 11 822 11 Construction and land development - - 89 - 89 - Commercial loans - - 3,428 - 3,428 - Residential 1-4 family (2) 1,501 26 - - 1,501 26 Other consumer loans - - - - - - Total $ 1,501 $ 26 $ 11,495 $ 308 $ 12,996 $ 334 With an allowance recorded Commercial real estate - owner occupied $ - $ - $ 2,259 $ 42 $ 2,259 $ 42 Commercial real estate - non-owner occupied (1) - - - - - - Construction and land development - - 93 - 93 - Commercial loans - - 3,488 213 3,488 213 Residential 1-4 family (2) - - 416 - 416 - Other consumer loans - - - - - - Total $ - $ - $ 6,256 $ 255 $ 6,256 $ 255 Grand total $ 1,501 $ 26 $ 17,751 $ 563 $ 19,252 $ 589 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. Year ended 12/31/14 Covered Loans Non-covered Loans Total Loans Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Investment Recognized Investment Recognized Investment Recognized With no related allowance recorded Commercial real estate - owner occupied $ 599 $ - $ 9,508 $ 511 $ 10,107 $ 511 Commercial real estate - non-owner occupied (1) 1,611 - 581 - 2,192 - Construction and land development - - 421 - 421 - Commercial loans - - 6,154 223 6,154 223 Residential 1-4 family (2) 1,317 40 3,984 - 5,301 40 Other consumer loans - - - - - - Total $ 3,527 $ 40 $ 20,648 $ 734 $ 24,175 $ 774 With an allowance recorded Commercial real estate - owner occupied $ - $ - $ 382 $ 14 $ 382 $ 14 Commercial real estate - non-owner occupied (1) - - - - - - Construction and land development - - 93 - 93 - Commercial loans - - 955 - 955 - Residential 1-4 family (2) - - 415 - 415 - Other consumer loans - - - - - - Total $ - $ - $ 1,845 $ 14 $ 1,845 $ 14 Grand total $ 3,527 $ 40 $ 22,493 $ 748 $ 26,020 $ 788 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. Year ended 12/31/13 Covered Loans Non-covered Loans Total Loans Average Interest Average Interest Average Interest Recorded Income Recorded Income Recorded Income Investment Recognized Investment Recognized Investment Recognized With no related allowance recorded Commercial real estate - owner occupied $ 258 $ 55 $ 6,852 $ 439 $ 7,110 $ 494 Commercial real estate - non-owner occupied (1) 2,157 134 913 38 3,070 172 Construction and land development 231 - 2,612 - 2,843 - Commercial loans 69 - 4,024 66 4,093 66 Residential 1-4 family (2) 1,580 47 4,251 347 5,831 394 Other consumer loans - - - - - - Total $ 4,295 $ 236 $ 18,652 $ 890 $ 22,947 $ 1,126 With an allowance recorded Commercial real estate - owner occupied $ - $ - $ 422 $ 17 $ 422 $ 17 Commercial real estate - non-owner occupied (1) - - 817 - 817 - Construction and land development - - 93 - 93 - Commercial loans - - 1,493 - 1,493 - Residential 1-4 family (2) - - 415 127 415 127 Other consumer loans - - - - - - Total $ - $ - $ 3,240 $ 144 $ 3,240 $ 144 Grand total $ 4,295 $ 236 $ 21,892 $ 1,034 $ 26,187 $ 1,270 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. The following table presents the aging of the recorded investment in past due loans by class of loans as of December 31, 2015 and 2014 (in thousands): December 31, 2015 30 - 59 60 - 89 Days Days 90 Days Total Nonaccrual Loans Not Total Past Due Past Due or More Past Due Loans Past Due Loans Covered loans: Commercial real estate - owner occupied $ - $ - $ - $ - $ - $ - $ - Commercial real estate - non-owner occupied (1) - - - - - - - Construction and land development - - - - - - - Commercial loans - - - - - - - Residential 1-4 family (2) 119 43 - 162 698 33,513 34,373 Other consumer loans - - - - - - - Total $ 119 $ 43 $ - $ 162 $ 698 $ 33,513 $ 34,373 Non-covered loans: Commercial real estate - owner occupied $ 561 $ - $ - $ 561 $ 2,071 $ 138,889 $ 141,521 Commercial real estate - non-owner occupied (1) - - - - - 282,592 282,592 Construction and land development - - - - - 67,832 67,832 Commercial loans 267 - - 267 2,102 122,616 124,985 Residential 1-4 family (2) 85 - - 85 - 178,790 178,875 Other consumer loans 1 - - 1 - 1,365 1,366 Total $ 914 $ - $ - $ 914 $ 4,173 $ 792,084 $ 797,171 Total loans: Commercial real estate - owner occupied $ 561 $ - $ - $ 561 $ 2,071 $ 138,889 $ 141,521 Commercial real estate - non-owner occupied (1) - - - - - 282,592 282,592 Construction and land development - - - - - 67,832 67,832 Commercial loans 267 - - 267 2,102 122,616 124,985 Residential 1-4 family (2) 204 43 - 247 698 212,303 213,248 Other consumer loans 1 - - 1 - 1,365 1,366 Total $ 1,033 $ 43 $ - $ 1,076 $ 4,871 $ 825,597 $ 831,544 December 31, 2014 30 - 59 60 - 89 Days Days 90 Days Total Nonaccrual Loans Not Total Past Due Past Due or More Past Due Loans Past Due Loans Covered loans: Commercial real estate - owner occupied $ - $ - $ - $ - $ - $ - $ - Commercial real estate - non-owner occupied (1) - - - - - - - Construction and land development - - - - - - - Commercial loans - - - - - - - Residential 1-4 family (2) 10 148 - 158 859 37,478 38,495 Other consumer loans - - - - - - - Total $ 10 $ 148 $ - $ 158 $ 859 $ 37,478 $ 38,495 Non-covered loans: Commercial real estate - owner occupied $ - $ - $ - $ 1,524 $ 135,073 $ 136,597 Commercial real estate - non-owner occupied (1) 4,128 - - 4,128 - 218,833 222,961 Construction and land development - - - - 467 57,471 57,938 Commercial loans - - - - 3,140 111,574 114,714 Residential 1-4 family (2) 319 586 - 905 521 131,558 132,984 Other consumer loans 6 - - 6 - 1,558 1,564 Total $ 4,453 $ 586 $ - $ 5,039 $ 5,652 $ 656,067 $ 666,758 Total loans: Commercial real estate - owner occupied $ - $ - $ - $ - $ 1,524 $ 135,073 $ 136,597 Commercial real estate - non-owner occupied (1) 4,128 - - 4,128 - 218,833 222,961 Construction and land development - - - - 467 57,471 57,938 Commercial loans - - - - 3,140 111,574 114,714 Residential 1-4 family (2) 329 734 - 1,063 1,380 169,036 171,479 Other consumer loans 6 - - 6 - 1,558 1,564 Total $ 4,463 $ 734 $ - $ 5,197 $ 6,511 $ 693,545 $ 705,253 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. Activity in the allowance for non-covered loan and lease losses by class of loan for the years ended December 31, 2015, 2014 and 2013 is summarized below (in thousands): Commercial Commercial Real Estate Real Estate Construction Other Non-covered loans: Owner Non-owner and Land Commercial 1-4 Family Consumer Year ended December 31, 2015 Occupied Occupied (1) Development Loans Residential (2) Loans Unallocated Total Allowance for loan losses: Beginning balance $ 855 $ 1,123 $ 1,644 $ 2,063 $ 1,322 $ 49 $ 337 $ 7,393 Charge offs (1,067 ) - - (1,174 ) (413 ) (19 ) - (2,673 ) Recoveries 18 18 139 91 259 1 - 526 Provision 1,379 81 (918 ) 2,061 240 17 315 3,175 Ending balance $ 1,185 $ 1,222 $ 865 $ 3,041 $ 1,408 $ 48 $ 652 $ 8,421 Year ended December 31, 2014 Allowance for loan losses: Beginning balance $ 814 $ 985 $ 1,068 $ 2,797 $ 1,302 $ 54 $ 19 $ 7,039 Charge offs (573 ) - (250 ) (1,998 ) (449 ) - - (3,270 ) Recoveries 10 23 4 125 7 5 - 174 Provision 604 115 822 1,139 462 (10 ) 318 3,450 Ending balance $ 855 $ 1,123 $ 1,644 $ 2,063 $ 1,322 $ 49 $ 337 $ 7,393 Year ended December 31, 2013 Allowance for loan losses: Beginning balance $ 932 $ 1,474 $ 970 $ 2,110 $ 1,163 $ 33 $ 285 $ 6,967 Charge offs - (199 ) (650 ) (2,286 ) (776 ) (144 ) - (4,055 ) Recoveries 13 146 7 204 129 4 - 503 Provision (131 ) (436 ) 741 2,769 786 161 (266 ) 3,624 Ending balance $ 814 $ 985 $ 1,068 $ 2,797 $ 1,302 $ 54 $ 19 $ 7,039 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. Activity in the allowance for covered loan and lease losses by class of loan for the years ended December 31, 2015, 2014 and 2013 is summarized below (in thousands). Commercial Commercial Real Estate Real Estate Construction Other Covered loans: Owner Non-owner and Land Commercial 1-4 Family Consumer Year ended December 31, 2015 Occupied Occupied (1) Development Loans Residential (3) Loans Unallocated Total Allowance for loan losses: Beginning balance $ - $ - $ - $ - $ 17 $ 4 $ - $ 21 Charge offs - - - - - - - - Recoveries - - - - - - - - Adjustments (2) - - - - (17 ) - - (17 ) Provision - - - - - (4 ) - (4 ) Ending balance $ - $ - $ - $ - $ - $ - $ - $ - Year ended December 31, 2014 Allowance for loan losses: Beginning balance $ - $ 45 $ - $ - $ - $ 6 $ - $ 51 Charge offs - - - - - - - - Recoveries - - - - - - - - Adjustments (2) - (36 ) - - 14 (2 ) - (24 ) Provision - (9 ) - - 3 - - (6 ) Ending balance $ - $ - $ - $ - $ 17 $ 4 $ - $ 21 Year ended December 31, 2013 Allowance for loan losses: Beginning balance $ - $ 45 $ - $ 43 $ - $ 11 $ - $ 99 Charge offs - - - - - - - - Recoveries - - - - - - - - Adjustments (2) - - - (35 ) - (4 ) - (39 ) Provision - - - (8 ) - (1 ) - (9 ) Ending balance $ - $ 45 $ - $ - $ - $ 6 $ - $ 51 (1) Includes loans secured by farmland and multi-family residential loans. (2) Represents the portion of increased expected losses which is covered by the loss sharing agreement with the FDIC. (3) Includes home equity lines of credit. The following table presents the balance in the allowance for non-covered loan losses and the recorded investment in non-covered loans by portfolio segment and based on impairment method as of December 31, 2015 and 2014 (in thousands): Commercial Commercial Real Estate Real Estate Construction Other Owner Non-owner and Land Commercial 1-4 Family Consumer Non-covered loans: Occupied Occupied (1) Development Loans Residential (2) Loans Unallocated Total December 31, 2015 Ending allowance balance attributable to loans: Individually evaluated for impairment $ 439 $ - $ - $ 400 $ - $ - $ - $ 839 Collectively evaluated for impairment 746 1,222 865 2,641 1,408 48 652 7,582 Total ending allowance $ 1,185 $ 1,222 $ 865 $ 3,041 $ 1,408 $ 48 $ 652 $ 8,421 Loans: Individually evaluated for impairment $ 7,862 $ 136 $ - $ 5,484 $ - $ - $ - $ 13,482 Collectively evaluated for impairment 133,659 282,456 67,832 119,501 178,875 1,366 - 783,689 Total ending loan balances $ 141,521 $ 282,592 $ 67,832 $ 124,985 $ 178,875 $ 1,366 $ - $ 797,171 December 31, 2014 Ending allowance balance attributable to loans: Individually evaluated for impairment $ 151 $ - $ 120 $ 134 $ 300 $ - $ - $ 705 Collectively evaluated for impairment 704 1,123 1,524 1,929 1,022 49 337 6,688 Total ending allowance $ 855 $ 1,123 $ 1,644 $ 2,063 $ 1,322 $ 49 $ 337 $ 7,393 Loans: Individually evaluated for impairment $ 12,003 $ 1,859 $ 467 $ 8,139 $ 1,344 $ - $ - $ 23,812 Collectively evaluated for impairment 124,594 221,102 57,471 106,575 131,640 1,564 - 642,946 Total ending loan balances $ 136,597 $ 222,961 $ 57,938 $ 114,714 $ 132,984 $ 1,564 $ - $ 666,758 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. The following table presents the balance in the allowance for covered loan losses and the recorded investment in covered loans by portfolio segment and based on impairment method as of December 31, 2015 and 2014 (in thousands). Commercial Commercial Real Estate Real Estate Construction Other Owner Non-owner and Land Commercial 1-4 Family Consumer Covered loans: Occupied Occupied (1) Development Loans Residential (2) Loans Unallocated Total December 31, 2015 Ending allowance balance attributable to loans: Individually evaluated for impairment $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated for impairment - - - - - - - - Total ending allowance $ - $ - $ - $ - $ - $ - $ - $ - Loans: Individually evaluated for impairment $ - $ - $ - $ 1,066 $ - $ 1,066 Collectively evaluated for impairment - - - - 33,307 - - 33,307 Total ending loan balances $ - $ - $ - $ - $ 34,373 $ - $ - $ 34,373 December 31, 2014 Ending allowance balance attributable to loans: Individually evaluated for impairment $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated for impairment - - - - 17 4 - 21 Total ending allowance $ - $ - $ - $ - $ 17 $ 4 $ - $ 21 Loans: Individually evaluated for impairment $ - $ - $ - $ - $ 1,740 $ - $ - $ 1,740 Collectively evaluated for impairment 36,755 - 36,755 Total ending loan balances $ - $ - $ - $ - $ 38,495 $ - $ - $ 38,495 (1) Includes loans secured by farmland and multi-family residential loans. (2) Includes home equity lines of credit. Troubled Debt Restructurings A modification is classified as a troubled debt restructuring (“TDR”) if both of the following exist: (1) the borrower is experiencing financial difficulty and (2) the Bank has granted a concession to the borrower. The Bank determines that a borrower may be experiencing financial difficulty if the borrower is currently delinquent on any of its debt, or if the Bank is concerned that the borrower may not be able to perform in accordance with the current terms of the loan agreement in the foreseeable future. Many aspects of the borrower’s financial situation are assessed when determining whether they are experiencing financial difficulty, particularly as it relates to commercial borrowers due to the complex nature of the loan structure, business/industry risk and borrower/guarantor structures. Concessions may include the reduction of an interest rate at a rate lower than current market rate for a new loan with similar risk, extension of the maturity date, reduction of accrued interest, or principal forgiveness. When evaluating whether a concession has been granted, the Bank also considers whether the borrower has provided additional collateral or guarantors and whether such additions adequately compensate the Bank for the restructured terms, or if the revised terms are consistent with those currently being offered to new loan customers. The assessments of whether a borrower is experiencing (or is likely to experience) financial difficulty and whether a concession has been granted is subjective in nature and management’s judgment is required when determining whether a modification is a TDR. Although each occurrence is unique to the borrower and is evaluated separately, for all portfolio segments, TDRs are typically modified through reduction in interest rates, reductions in payments, changing the payment terms from principal and interest to interest only, and/or extensions in term maturity. During year ending December 31, 2015, there were no loans modified in troubled debt restructurings. One TDR which had been modified in 2013 defaulted during the second quarter of 2015. This loan, in the amount of $699 thousand, was 30 – 59 days delinquent as of June 30, 2015, but is current as of December 31, 2015. During the year ending December 31, 2014, there were no loans modified in troubled debt restructurings. No TDRs defaulted during the year ending December 31, 2014, which had been modified in the previous 12 months. Credit Quality Indicators Through its system of internal controls Southern National evaluates and segments loan portfolio credit quality on a quarterly basis using regulatory definitions for Special Mention, Substandard and Doubtful. Special Mention loans are considered to be criticized. Substandard and Doubtful loans are considered to be classified. Southern National has no loans classified Doubtful. Special Mention loans are loans that have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution’s credit position. Substandard loans are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Doubtful loans have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. As of December 31, 2015 and 2014, and based on the most recent analysis performed, the risk category of loans by class of loans was as follows (in thousands): December 31, 2015 Covered Loans Non-covered Loans Total Loans Classified/ Special Classified/ Criticized (1) Pass Total Mention Substandard (3) Pass Total Criticized Pass Total Commercial real estate - owner occupied $ - $ - $ - $ 3,666 $ 7,862 $ 129,993 $ 141,521 $ 11,528 $ 129,993 $ 141,521 Commercial real estate - non-owner occupied (2) - - - - 136 282,456 282,592 136 282,456 282,592 Construction and land development - - - 552 - 67,280 67,832 552 67,280 67,832 Commercial loans - - - 4,014 5,484 115,487 124,985 9,498 115,487 124,985 Residential 1-4 family (4) 1,066 33,307 34,373 - - 178,875 178,875 1,066 212,182 213,248 Other consumer loans - - - - - 1,366 1,366 - 1,366 1,366 Total $ 1,066 $ 33,307 $ 34,373 $ 8,232 $ 13,482 $ 775,457 $ 797,171 $ 22,780 $ 808,764 $ 831,544 December 31, 2014 Covered Loans Non-covered Loans Total Loans Classified/ Special Classified/ Criticized (1) Pass Total Mention Substandard (3) Pass Total Criticized Pass Total Commercial real estate - owner occupied $ - $ - $ - $ 917 $ 12,003 $ 123,677 $ 136,597 $ 12,920 $ 123,677 $ 136,597 Commercial real estate - non-owner occupied (2) - - - 234 - 222,727 222,961 234 222,727 222,961 Construction and land development - - - 593 467 56,878 57,938 1,060 56,878 57,938 Commercial loans - - - 30 8,139 106,545 114,714 8,169 106,545 114,714 Residential 1-4 family (4) 1,740 36,755 38,495 584 1,344 131,056 132,984 3,668 167,811 171,479 Other consumer loans - - - - - 1,564 1,564 - 1,564 1,564 Total $ 1,740 $ 36,755 $ 38,495 $ 2,358 $ 21,953 $ 642,447 $ 666,758 $ 26,051 $ 679,202 $ 705,253 (1) Credit quality is enhanced by a loss sharing agreement with the FDIC in the covered portfolio. The same credit quality indicators used in the non-covered portfolio are combined. (2) Includes loans secured by farmland and multi-family residential loans. (3) Includes SBA guarantees of $3.5 million and $4.7 million as of December 31, 2015 and 2014, respectively. (4) Includes home equity lines of credit. The amount of foreclosed residential real estate property held at December 31, 2015 was $4.1 million. The recorded investment in consumer mortgage loans collateralized by residential real estate property that are in the process of foreclosure was $763 thousand at December 31, 2015. Purchased Loans The following table presents the carrying amount of purchased impaired and non-impaired loans from the GAB acquisition as of December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Purchased Purchased Purchased Impaired Non-impaired Impaired Non-impaired Loans Loans Total Loans Loans Total Commercial real estate $ 1,247 $ 4,045 $ 5,292 $ 1,280 $ 5,290 $ 6,570 Construction and land development - - $ - - - - Commercial loans 197 314 $ 511 200 497 697 Residential 1-4 family - 34,373 $ 34,373 - 38,495 38,495 Other consumer loans - 26 $ 26 - 72 72 Total $ 1,444 $ 38,758 $ 40,202 $ 1,480 $ 44,354 $ 45,834 The indemnification against losses in the non-single family portfolio on the GAB portfolio ended in December 2014. The FDIC indemnification on the GAB residential mortgages and home equity lines of credit continues until December 2019. Changes in the carrying amount and accretable yield for purchased impaired and non-impaired loans from the Greater Atlantic acquisition were as follows for the years ended December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Impaired Purchased Non-impaired Purchased Impaired Purchased Non-impaired Carrying Carrying Carrying Carrying Accretable Amount Accretable Amount Accretable Amount Accretable Amount Yield of Loans Yield of Loans Yield of Loans Yield of Loans Balance at beginning of period $ - $ 1,480 $ 5,191 $ 44,354 $ - $ 1,522 $ 6,854 $ 50,174 Additions - - - - - - - - Accretion - - (1,611 ) 1,611 - - (1,928 ) 1,928 Reclassifications from nonaccretable balance - - 1,061 - - 296 - Adjustment-transfer to OREO - - (44 ) (343 ) - (31 ) (375 ) Payments received - (36 ) (6,864 ) - (42 ) - (7,373 ) Balance at end of period $ - $ 1,444 $ 4,597 $ 38,758 $ - $ 1,480 $ 5,191 $ 44,354 The following table presents the carrying amount of purchased impaired and non-impaired loans from the HarVest acquisition as of December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Purchased Purchased Purchased Impaired Non-impaired Impaired Non-impaired Loans Loans Total Loans Loans Total Commercial real estate $ 296 $ 12,637 $ 12,933 $ 323 $ 14,224 $ 14,547 Construction and land development 552 3,102 3,654 593 3,234 3,827 Commercial loans - 2,745 2,745 - 3,492 3,492 Residential 1-4 family 840 9,392 10,232 855 11,277 12,132 Other consumer loans - 2 2 - 3 3 Total $ 1,688 $ 27,878 $ 29,566 $ 1,771 $ 32,230 $ 34,001 Changes in the carrying amount and accretable yield for purchased impaired and non-impaired loans from the HarVest acquisition were as follows for the years ended December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Impaired Purchased Non-impaired Purchased Impaired Purchased Non-impaired Carrying Carrying Carrying Carrying Accretable Amount Accretable Amount Accretable Amount Accretable Amount Yield of Loans Yield of Loans Yield of Loans Yield of Loans Balance at beginning of period $ - $ 1,771 $ 1,218 $ 32,230 $ - $ 1,857 $ 2,087 $ 37,012 Additions - - - - - - - - Accretion - - (360 ) 360 - - (869 ) 869 Reclassifications from nonaccretable balance - - - - - - - - Payments received - (83 ) - (4,712 ) - (86 ) - (5,651 ) Balance at end of period $ - $ 1,688 $ 858 $ 27,878 $ - $ 1,771 $ 1,218 $ 32,230 The following table presents the carrying amount of purchased impaired and non-impaired loans from the PGFSB acquisition as of December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Purchased Purchased Purchased Impaired Non-impaired Impaired Non-impaired Loans Loans Total Loans Loans Total Commercial real estate $ 339 $ 2,880 $ 3,219 $ 371 $ 3,306 $ 3,677 Construction and land development 364 892 1,256 649 1,168 1,817 Commercial loans - 174 174 - 204 204 Residential 1-4 family - 47,133 47,133 - 53,860 53,860 Other consumer loans - 184 184 - 225 225 Total $ 703 $ 51,263 $ 51,966 $ 1,020 $ 58,763 $ 59,783 Changes in the carrying amount and accretable yield for purchased impaired and non-impaired loans from the PGFSB acquisition were as follows for the year ended December 31, 2015 and 2014 (in thousands): December 31, 2015 December 31, 2014 Purchased Impaired Purchased Non-impaired Purchased Impaired Purchased Non-impaired Carrying Carrying Carrying Carrying Accretable Amount Accretable Amount Accretable Amount Accretable Amount Yield of Loans Yield of Loans Yield of Loans Yield of Loans Balance at beginning of period $ - $ 1,020 $ 2,908 $ 58,763 $ - $ - $ - $ - Additions - - - - - 642 3,121 61,190 Accretion - (446 ) 446 - - (213 ) 213 Reclassifications from nonaccretable balance - - - - - - - - Disbursements - - - - - 388 - - Adjustment-transfer to OREO - - - - - - - (285 ) Payments received - (317 ) - (7,946 ) - (10 ) - (2,355 ) Balance at end of period $ - $ 703 $ 2,462 $ 51,263 $ - $ 1,020 $ 2,908 $ 58,763 |