Allowance for Loan Losses | NOTE 5: ALLOWANCE FOR LOAN LOSSES The following is a roll forward of the Bank’s allowance for loan losses for the quarters ended March 31: (dollars in thousands) Beginning Provision for Charge-offs Recoveries Ending 2016: Real estate loans: Residential properties $ 6,829 $ (357 ) $ — $ — $ 6,472 Commercial properties 1,886 474 — — 2,360 Commercial and industrial loans 1,649 140 — — 1,789 Consumer loans 236 143 — — 379 Total $ 10,600 $ 400 $ — $ — $ 11,000 2015: Real estate loans: Residential properties $ 6,586 $ (139 ) $ — $ — $ 6,447 Commercial properties 1,526 (57 ) — — 1,469 Commercial and industrial loans 1,897 183 — — 2,080 Consumer loans 141 163 — — 304 Total $ 10,150 $ 150 $ — $ — $ 10,300 The following table presents the balance in the allowance for loan losses and the recorded investment in loans by impairment method as of: (dollars in thousands) Allowance for Loan Losses Unaccreted Evaluated for Impairment Purchased Component Individually Collectively Impaired Total Other Loans March 31, 2016: Allowance for loan losses: Real estate loans: Residential properties $ — $ 6,390 $ — $ 6,390 $ 189 Commercial properties 50 2,131 — 2,181 247 Land and construction — 261 — 261 8 Commercial and industrial loans — 1,789 — 1,789 185 Consumer loans — 379 — 379 22 Total $ 50 $ 10,950 $ — $ 11,000 $ 651 Loans: Real estate loans: Residential properties $ — $ 1,107,649 $ — $ 1,107,649 $ 15,532 Commercial properties 1,730 404,896 189 406,815 34,538 Land and construction — 21,072 — 21,072 2,162 Commercial and industrial loans 5,942 197,916 6,263 210,121 26,808 Consumer loans — 47,390 — 47,390 1,776 Total $ 7,672 $ 1,778,923 $ 6,452 $ 1,793,047 $ 80,816 December 31, 2015: Allowance for loan losses: Real estate loans: Residential properties $ — $ 6,799 $ — $ 6,799 $ 127 Commercial properties 30 1,783 — 1,813 363 Land and construction — 103 — 103 42 Commercial and industrial loans — 1,649 — 1,649 187 Consumer loans — 236 — 236 13 Total $ 30 $ 10,570 $ — $ 10,600 $ 732 Loans: Real estate loans: Residential properties $ — $ 1,160,568 $ — $ 1,160,568 $ 7,747 Commercial properties 6,275 352,162 354 358,791 43,287 Land and construction — 11,180 1,140 12,320 4,267 Commercial and industrial loans 5,687 185,732 5,165 196,584 28,231 Consumer loans 76 37,130 — 37,206 1,761 Total $ 12,038 $ 1,746,772 $ 6,659 $ 1,765,469 $ 85,293 The column labeled “Unaccreted Credit Component Other Loans” represents the amount of unaccreted credit component discount for loans acquired in an acquisition that were not classified as purchased impaired or individually evaluated for impairment as of the dates indicated, and the stated principal balance of the related loans. The unaccreted credit component discount is equal to 0.81% and 0.86% of the stated principal balance of these loans as of March 31, 2016 and December 31, 2015, respectively. In addition to this unaccreted credit component discount, an additional $0.3 million of the ALLL has been provided for these loans as of both March 31, 2016 and December 31, 2015. The Bank categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, collateral adequacy, credit documentation, and current economic trends, among other factors. The Bank analyzes loans individually by classifying the loans as to credit risk. This analysis typically includes larger, non-homogeneous loans such as loans secured by multifamily or commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained. The Bank uses the following definitions for risk ratings: Pass: Loans classified as pass are strong credits with no existing or known potential weaknesses deserving of management’s close attention. Special Mention: Loans classified as special mention 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 at some future date. Substandard: Loans classified as substandard 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. Impaired: A loan is considered impaired, when, based on current information and events, it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. Additionally, all loans classified as TDRs are considered impaired at the time they are restructured. Purchased credit impaired loans are not considered impaired loans for these purposes. Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions above and smaller, homogeneous loans not assessed on an individual basis. Based on the most recent analysis performed, the risk category of loans by class of loans is as follows as of: (dollars in thousands) Pass Special Substandard Impaired Total March 31, 2016: Real estate loans: Residential properties $ 1,103,779 $ 3,870 $ — $ — $ 1,107,649 Commercial properties 404,896 — 189 1,730 406,815 Land and construction 21,072 — — — 21,072 Commercial and industrial loans 189,808 8,108 6,263 5,942 210,121 Consumer loans 46,130 1,260 — — 47,390 Total $ 1,765,685 $ 13,238 $ 6,452 $ 7,672 $ 1,793,047 December 31, 2015: Real estate loans: Residential properties $ 1,159,029 $ 1,539 $ — $ — $ 1,160,568 Commercial properties 351,988 174 354 6,275 358,791 Land and construction 11,180 — 1,140 — 12,320 Commercial and industrial loans 180,755 4,977 5,165 5,687 196,584 Consumer loans 37,130 — — 76 37,206 Total $ 1,740,082 $ 6,690 $ 6,659 $ 12,038 $ 1,765,469 Impaired loans evaluated individually and any related allowance are as follows as of: With No Allowance Recorded With an Allowance Recorded (dollars in thousands) Unpaid Principal Balance Recorded Investment Unpaid Principal Balance Recorded Investment Related Allowance March 31, 2016 : Real estate loans: Commercial properties $ 1,380 $ 1,380 $ 590 $ 350 $ 50 Commercial and industrial loans 5,942 5,942 — — — Total $ 7,322 $ 7,322 $ 590 $ 350 $ 50 December 31, 2015 : Real estate loans: Commercial properties $ 5,925 $ 5,925 $ 590 $ 350 $ 30 Commercial and industrial loans 7,770 5,687 — — — Consumer loans 114 76 — — — Total $ 13,809 $ 11,688 $ 590 $ 350 $ 30 The weighted average annualized average balance of the recorded investment for impaired loans, beginning from when the loan became impaired, and any interest income recorded on impaired loans after they became impaired is as follows for the: Three months Ended Year Ended (dollars in thousands) Average Recorded Investment Interest Income after Impairment Average Recorded Investment Interest Income after Impairment Real estate loans: Residential properties $ — $ — $ 27 $ 2 Commercial properties 1,734 — 6,487 281 Commercial and industrial loans 5,551 46 7,850 394 Consumer loans — — 105 — Total $ 7,285 $ 46 $ 14,469 $ 677 There was no interest income recognized on a cash basis in either 2016 or 2015 on impaired loans. |