Allowance for Loan Losses | Note 5 – Allowance for Loan Losses The following tables summarize the activity in the allowance for loan losses, and ending balance of loans, net of unearned fees for the periods indicated. Allowance for Loan Losses – Three Months Ended September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Beginning balance $ 2,835 $ 10,141 $ 13,993 $ 2,128 — $ 705 $ 4,402 $ 842 $ 409 $ 35,455 Charge-offs (15 ) — (199 ) (73 ) — (348 ) (52 ) — — (687 ) Recoveries 60 78 197 235 2 122 186 1,717 19 2,616 (Benefit) provision (241 ) 882 (1,202 ) 622 (2 ) 189 174 (1,523 ) 235 (866 ) Ending balance $ 2,639 $ 11,101 $ 12,789 $ 2,912 — $ 668 $ 4,710 $ 1,036 $ 663 $ 36,518 Allowance for Loan Losses – Nine Months Ended September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Beginning balance $ 3,086 $ 9,227 $ 15,676 $ 1,797 $ 9 $ 719 $ 4,226 $ 1,434 $ 411 $ 36,585 Charge-offs (224 ) — (624 ) (201 ) (4 ) (792 ) (591 ) — — (2,436 ) Recoveries 61 227 546 244 38 381 394 1,728 52 3,671 (Benefit) provision (284 ) 1,647 (2,809 ) 1,072 (43 ) 360 681 (2,126 ) 200 (1,302 ) Ending balance $ 2,639 $ 11,101 $ 12,789 $ 2,912 — $ 668 $ 4,710 $ 1,036 $ 663 $ 36,518 Ending balance: Individ. evaluated for impairment $ 345 $ 502 $ 937 $ 218 — $ 85 $ 447 — — $ 2,534 Loans pooled for evaluation $ 2,178 $ 8,659 $ 11,438 $ 2,694 — $ 583 $ 3,071 $ 859 $ 663 $ 30,145 Loans acquired with deteriorated credit quality $ 115 $ 1,942 $ 413 — — — $ 1,192 $ 177 — $ 3,839 Loans, net of unearned fees – As of September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Ending balance: Total loans $ 302,105 $ 1,454,977 $ 331,689 $ 38,365 — $ 33,027 $ 199,330 $ 46,067 $ 64,006 $ 2,469,566 Individ. evaluated for impairment $ 7,286 $ 46,237 $ 6,212 $ 1,459 — $ 293 $ 1,589 $ 318 $ 80 $ 63,474 Loans pooled for evaluation $ 292,607 $ 1,381,982 $ 316,910 $ 35,287 — $ 32,670 $ 192,748 $ 45,019 $ 63,926 $ 2,361,149 Loans acquired with deteriorated credit quality $ 2,212 $ 26,758 $ 8,567 $ 1,619 — $ 64 $ 4,993 $ 730 — $ 44,943 Allowance for Loan Losses - Year Ended December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Beginning balance $ 3,154 $ 9,700 $ 16,375 $ 1,208 $ 66 $ 589 $ 4,331 $ 1,559 $ 1,263 $ 38,245 Charge-offs (171 ) (110 ) (1,094 ) (29 ) (3 ) (599 ) (479 ) (4 ) (69 ) (2,558 ) Recoveries 2 540 960 34 86 495 1,268 1,377 181 4,943 (Benefit) provision 101 (903 ) (565 ) 584 (140 ) 234 (894 ) (1,498 ) (964 ) (4,045 ) Ending balance $ 3,086 $ 9,227 $ 15,676 $ 1,797 $ 9 $ 719 $ 4,226 $ 1,434 $ 411 $ 36,585 Ending balance: Individ. evaluated for impairment $ 974 $ 410 $ 1,974 $ 284 — $ 142 $ 423 $ 60 — $ 4,267 Loans pooled for evaluation $ 1,915 $ 8,408 $ 13,251 $ 1,513 $ 9 $ 572 $ 2,569 $ 332 $ 322 $ 28,891 Loans acquired with deteriorated credit quality $ 197 $ 409 $ 451 — — $ 5 $ 1,234 $ 1,042 $ 89 $ 3,427 Loans, net of unearned fees – As of December 31, 2014 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans C&I Resid. Comm. Total Ending balance: Total loans $ 279,420 $ 1,335,939 $ 352,584 $ 31,314 $ 112 $ 33,074 $ 174,945 $ 38,618 $ 36,518 $ 2,282,524 Individ. evaluated for impairment $ 7,188 $ 41,932 $ 6,968 $ 1,278 $ 18 $ 323 $ 1,757 $ 2,683 $ 99 $ 62,246 Loans pooled for evaluation $ 268,227 $ 1,263,090 $ 336,595 $ 29,266 $ 94 $ 32,677 $ 165,753 $ 35,260 $ 36,419 $ 2,167,381 Loans acquired with deteriorated credit quality $ 4,005 $ 30,917 $ 9,021 $ 770 — $ 74 $ 7,435 $ 675 — $ 52,897 Allowance for Loan Losses – Three Months Ended September 30, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Beginning balance $ 2,832 $ 9,831 $ 18,055 $ 1,411 $ 28 $ 556 $ 4,407 $ 1,511 $ 1,337 $ 39,968 Charge-offs (31 ) (49 ) (136 ) — — (118 ) (11 ) — — (345 ) Recoveries — 42 249 4 19 71 94 769 26 1,274 (Benefit) provision 51 (53 ) (1,239 ) 229 (31 ) 160 (428 ) (702 ) (964 ) (2,977 ) Ending balance $ 2,852 $ 9,771 $ 16,929 $ 1,644 $ 16 $ 669 $ 4,062 $ 1,578 $ 399 $ 37,920 Allowance for Loan Losses – Nine Months Ended September 30, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Beginning balance $ 3,154 $ 9,700 $ 16,375 $ 1,208 $ 66 $ 589 $ 4,331 $ 1,559 $ 1,263 $ 38,245 Charge-offs (167 ) (107 ) (991 ) (11 ) — (389 ) (401 ) (4 ) (69 ) (2,139 ) Recoveries — 513 758 31 70 373 1,155 1,377 161 4,438 (Benefit) provision (135 ) (335 ) 787 416 (120 ) 96 (1,023 ) (1,354 ) (956 ) (2,624 ) Ending balance $ 2,852 $ 9,771 $ 16,929 $ 1,644 $ 16 $ 669 $ 4,062 $ 1,578 $ 399 $ 37,920 Ending balance: Individ. evaluated for impairment $ 902 $ 413 $ 2,001 $ 213 — $ 69 $ 433 $ 60 — $ 4,091 Loans pooled for evaluation $ 1,765 $ 9,182 $ 14,428 $ 1,431 $ 16 $ 600 $ 2,354 $ 349 $ 295 $ 30,420 Loans acquired with deteriorated credit quality $ 185 $ 176 $ 500 — — — $ 1,275 $ 1,169 $ 104 $ 3,409 Loans, net of unearned fees – As of September 30, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Ending balance: Total loans $ 228,407 $ 985,746 $ 321,942 $ 22,378 $ 212 $ 29,088 $ 135,085 $ 24,386 $ 18,627 $ 1,765,871 Individ. evaluated for impairment $ 7,142 $ 50,322 $ 6,733 $ 896 $ 23 $ 194 $ 1,902 $ 2,720 $ 114 $ 70,046 Loans pooled for evaluation $ 217,478 $ 908,725 $ 306,006 $ 20,866 $ 189 $ 28,830 $ 127,363 $ 20,140 $ 18,439 $ 1,648,036 Loans acquired with deteriorated credit quality $ 3,787 $ 26,699 $ 9,203 $ 616 — $ 64 $ 5,820 $ 1,526 $ 74 $ 47,789 As part of the on-going monitoring of the credit quality of the Company’s loan portfolio, management tracks certain credit quality indicators including, but not limited to, trends relating to (i) the level of criticized and classified loans, (ii) net charge-offs, (iii) non-performing loans, and (iv) delinquency within the portfolio. The Company utilizes a risk grading system to assign a risk grade to each of its loans. Loans are graded on a scale ranging from Pass to Loss. A description of the general characteristics of the risk grades is as follows: • Pass • Special Mention • Substandard • Doubtful • Loss The following tables present ending loan balances by loan category and risk grade for the periods indicated: Credit Quality Indicators – As of September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Originated loans: Pass $ 183,631 $ 1,061,705 $ 281,629 $ 29,246 — $ 28,829 $ 170,353 $ 30,375 $ 53,197 $ 1,838,965 Special mention 1,600 10,027 2,603 1,319 — 405 1,171 — — 17,125 Substandard 6,395 30,545 7,575 2,020 — 213 1,190 37 82 48,057 Total originated $ 191,626 $ 1,102,277 $ 291,807 $ 32,585 — $ 29,447 $ 172,714 $ 30,412 $ 53,279 $ 1,904,147 PNCI loans: Pass $ 106,668 $ 306,565 $ 29,470 $ 3,882 — $ 3,248 $ 21,530 $ 14,925 $ 10,727 $ 497,015 Special mention 503 13,211 409 90 — 120 — — — 14,333 Substandard 1,096 6,166 1,436 189 — 148 93 — — 9,128 Total PNCI $ 108,267 $ 325,942 $ 31,315 $ 4,161 — $ 3,516 $ 21,623 $ 14,925 $ 10,727 $ 520,476 PCI loans $ 2,212 $ 26,758 $ 8,567 $ 1,619 — $ 64 $ 4,993 $ 730 — $ 44,943 Total loans $ 302,105 $ 1,454,977 $ 331,689 $ 38,365 — $ 33,027 $ 199,330 $ 46,067 $ 64,006 $ 2,469,566 Credit Quality Indicators – As of December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Originated loans: Pass $ 146,949 $ 883,102 $ 292,244 $ 20,976 $ 66 $ 27,396 $ 124,707 $ 18,112 $ 24,436 $ 1,537,988 Special mention 1,122 11,521 3,590 743 11 591 636 622 — 18,836 Substandard 6,523 34,174 9,332 1,840 35 243 1,268 2,401 109 55,925 Total originated $ 154,594 $ 928,797 $ 305,166 $ 23,559 $ 112 $ 28,230 $ 126,611 $ 21,135 $ 24,545 $ 1,612,749 PNCI loans: Pass $ 119,643 $ 359,537 $ 36,531 $ 6,813 — $ 4,399 $ 40,628 $ 16,808 $ 11,973 $ 596,332 Special mention 547 12,979 936 147 — 230 268 — — 15,107 Substandard 631 3,709 930 25 — 141 3 — — 5,439 Total PNCI $ 120,821 $ 376,225 $ 38,397 $ 6,985 — $ 4,770 $ 40,899 $ 16,808 $ 11,973 $ 616,878 PCI loans $ 4,005 $ 30,917 $ 9,021 $ 770 — $ 74 $ 7,435 $ 675 — $ 52,897 Total loans $ 279,420 $ 1,335,939 $ 352,584 $ 31,314 $ 112 $ 33,074 $ 174,945 $ 38,618 $ 36,518 $ 2,282,524 Consumer loans, whether unsecured or secured by real estate, automobiles, or other personal property, are susceptible to three primary risks; non-payment due to income loss, over-extension of credit and, when the borrower is unable to pay, shortfall in collateral value. Typically non-payment is due to loss of job and will follow general economic trends in the marketplace driven primarily by rises in the unemployment rate. Loss of collateral value can be due to market demand shifts, damage to collateral itself or a combination of the two. Problem consumer loans are generally identified by payment history of the borrower (delinquency). The Bank manages its consumer loan portfolios by monitoring delinquency and contacting borrowers to encourage repayment, suggest modifications if appropriate, and, when continued scheduled payments become unrealistic, initiate repossession or foreclosure through appropriate channels. Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations are obtained at initiation of the credit and periodically (every 3-12 months depending on collateral type) once repayment is questionable and the loan has been classified. Commercial real estate loans generally fall into two categories, owner-occupied and non-owner occupied. Loans secured by owner occupied real estate are primarily susceptible to changes in the business conditions of the related business. This may be driven by, among other things, industry changes, geographic business changes, changes in the individual fortunes of the business owner, and general economic conditions and changes in business cycles. These same risks apply to commercial loans whether secured by equipment or other personal property or unsecured. Losses on loans secured by owner occupied real estate, equipment, or other personal property generally are dictated by the value of underlying collateral at the time of default and liquidation of the collateral. When default is driven by issues related specifically to the business owner, collateral values tend to provide better repayment support and may result in little or no loss. Alternatively, when default is driven by more general economic conditions, underlying collateral generally has devalued more and results in larger losses due to default. Loans secured by non-owner occupied real estate are primarily susceptible to risks associated with swings in occupancy or vacancy and related shifts in lease rates, rental rates or room rates. Most often these shifts are a result of changes in general economic or market conditions or overbuilding and resultant over-supply. Losses are dependent on value of underlying collateral at the time of default. Values are generally driven by these same factors and influenced by interest rates and required rates of return as well as changes in occupancy costs. Construction loans, whether owner occupied or non-owner occupied commercial real estate loans or residential development loans, are not only susceptible to the related risks described above but the added risks of construction itself including cost over-runs, mismanagement of the project, or lack of demand or market changes experienced at time of completion. Again, losses are primarily related to underlying collateral value and changes therein as described above. Problem C&I loans are generally identified by periodic review of financial information which may include financial statements, tax returns, rent rolls and payment history of the borrower (delinquency). Based on this information the Bank may decide to take any of several courses of action including demand for repayment, additional collateral or guarantors, and, when repayment becomes unlikely through borrower’s income and cash flow, repossession or foreclosure of the underlying collateral. Collateral values may be determined by appraisals obtained through Bank approved, licensed appraisers, qualified independent third parties, public value information (blue book values for autos), sales invoices, or other appropriate means. Appropriate valuations are obtained at initiation of the credit and periodically (every 3-12 months depending on collateral type) once repayment is questionable and the loan has been classified. Once a loan becomes delinquent and repayment becomes questionable, a Bank collection officer will address collateral shortfalls with the borrower and attempt to obtain additional collateral. If this is not forthcoming and payment in full is unlikely, the Bank will estimate its probable loss, using a recent valuation as appropriate to the underlying collateral less estimated costs of sale, and charge the loan down to the estimated net realizable amount. Depending on the length of time until ultimate collection, the Bank may revalue the underlying collateral and take additional charge-offs as warranted. Revaluations may occur as often as every 3-12 months depending on the underlying collateral and volatility of values. Final charge-offs or recoveries are taken when collateral is liquidated and actual loss is known. Unpaid balances on loans after or during collection and liquidation may also be pursued through lawsuit and attachment of wages or judgment liens on borrower’s other assets. The following table shows the ending balance of current, past due, and nonaccrual originated loans by loan category as of the date indicated: Analysis of Past Due and Nonaccrual Originated Loans – As of September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Originated loan balance: Past due: 30-59 Days $ 128 $ 636 $ 1,815 $ 156 — $ 10 $ 149 $ 522 — $ 3,416 60-89 Days 624 492 402 384 — 14 60 — — 1,976 > 90 Days 661 3,749 541 253 — 20 24 — — 5,248 Total past due $ 1,413 $ 4,877 $ 2,758 $ 793 — $ 44 $ 233 $ 522 — $ 10,640 Current 190,213 1,097,400 289,049 31,792 — 29,403 172,481 29,890 $ 53,279 1,893,507 Total orig. loans $ 191,626 $ 1,102,277 $ 291,807 $ 32,585 — $ 29,447 $ 172,714 $ 30,412 $ 53,279 $ 1,904,147 > 90 Days and still accruing — $ 243 — — — — — — — $ 243 Nonaccrual loans $ 3,866 $ 15,048 $ 3,328 $ 1,236 — $ 27 $ 179 $ 37 $ 80 $ 23,801 The following table shows the ending balance of current, past due, and nonaccrual PNCI loans by loan category as of the date indicated: Analysis of Past Due and Nonaccrual PNCI Loans – As of September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. PNCI loan balance: Past due: 30-59 Days — — $ 113 $ 44 — $ 8 $ 5 — $ 497 $ 667 60-89 Days $ 384 — — — — 2 — — — 386 > 90 Days 87 $ 676 261 — — 18 — — — 1,042 Total past due $ 471 $ 676 $ 374 $ 44 — $ 28 $ 5 — $ 497 $ 2,095 Current 107,796 325,266 30,941 4,117 — 3,488 21,618 14,925 10,230 518,381 Total PNCI loans $ 108,267 $ 325,942 $ 31,315 $ 4,161 — $ 3,516 $ 21,623 $ 14,925 $ 10,727 $ 520,476 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 691 $ 3,750 $ 632 $ 58 — $ 43 $ 5 — — $ 5,179 The following table shows the ending balance of current, past due, and nonaccrual originated loans by loan category as of the date indicated: Analysis of Past Due and Nonaccrual Originated Loans – As of December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Originated loan balance: Past due: 30-59 Days $ 1,296 $ 735 $ 2,066 $ 615 $ 4 $ 64 $ 739 — — $ 5,519 60-89 Days 919 — 296 192 — 24 99 — — 1,530 > 90 Days 100 900 754 202 17 46 61 — — 2,080 Total past due $ 2,315 $ 1,635 $ 3,116 $ 1,009 $ 21 $ 134 $ 899 — — $ 9,129 Current 152,279 927,162 302,050 22,550 91 28,096 125,712 $ 21,135 $ 24,545 1,603,620 Total orig. loans $ 154,594 $ 928,797 $ 305,166 $ 23,559 $ 112 $ 28,230 $ 126,611 $ 21,135 $ 24,545 $ 1,612,749 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 3,430 $ 20,736 $ 4,336 $ 1,197 $ 18 $ 66 $ 246 $ 2,401 $ 99 $ 32,529 The following table shows the ending balance of current, past due, and nonaccrual PNCI loans by loan category as of the date indicated: Analysis of Past Due and Nonaccrual PNCI Loans – As of December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. PNCI loan balance: Past due: 30-59 Days $ 2,041 $ 260 $ 275 — — $ 25 $ 67 — — $ 2,668 60-89 Days 24 — 118 — — 3 — — — 145 > 90 Days 239 — 73 $ 25 — 76 — — — 413 Total past due $ 2,304 $ 260 $ 466 $ 25 — $ 104 $ 67 — — $ 3,226 Current 118,517 375,965 37,931 6,960 — 4,666 40,832 $ 16,808 $ 11,973 613,652 Total PNCI loans $ 120,821 $ 376,225 $ 38,397 $ 6,985 — $ 4,770 $ 40,899 $ 16,808 $ 11,973 $ 616,878 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 799 $ 366 $ 346 $ 25 — $ 110 — — — $ 1,646 Impaired originated loans are those where management has concluded that it is probable that the borrower will be unable to pay all amounts due under the contractual terms. The following tables show the recorded investment (financial statement balance), unpaid principal balance, average recorded investment, and interest income recognized for impaired Originated and PNCI loans, segregated by those with no related allowance recorded and those with an allowance recorded for the periods indicated. Impaired Originated Loans – As of, or for the Nine Months Ended, September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 4,281 $ 40,129 $ 2,966 $ 1,075 — $ 24 $ 380 $ 318 $ 80 $ 49,253 Unpaid principal $ 6,637 $ 43,350 $ 6,142 $ 1,488 — $ 40 $ 413 $ 422 $ 90 $ 58,582 Average recorded Investment $ 3,784 $ 39,303 $ 2,983 $ 913 — $ 31 $ 396 $ 1,359 $ 90 $ 48,859 Interest income Recognized $ 43 $ 1,149 $ 16 — — — $ 16 $ 13 — $ 1,237 With an allowance recorded: Recorded investment $ 2,019 $ 2,217 $ 2,229 $ 274 — $ 4 $ 1,201 — — $ 7,944 Unpaid principal $ 2,082 $ 2,248 $ 2,344 $ 297 — $ 4 $ 1,301 — — $ 8,276 Related allowance $ 345 $ 196 $ 858 $ 169 — $ 4 $ 441 — — $ 2,013 Average recorded Investment $ 2,372 $ 2,580 $ 2,707 $ 389 — $ 24 $ 1,270 $ 141 — $ 9,483 Interest income Recognized $ 37 $ 84 $ 36 $ 4 — — $ 48 — — $ 209 Impaired PNCI Loans – As of, or for the Nine Months Ended, September 30, 2015 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 986 $ 1,086 $ 411 $ 18 — $ 43 $ 3 — — $ 2,547 Unpaid principal $ 1,031 $ 1,180 $ 451 $ 20 — $ 110 $ 3 — — $ 2,795 Average recorded Investment $ 665 $ 726 $ 379 $ 22 — $ 40 $ 5 — — $ 1,837 Interest income Recognized $ 11 $ 21 $ 1 — — $ 2 — — — $ 35 With an allowance recorded: Recorded investment — $ 2,805 $ 606 $ 92 — $ 222 $ 5 — — $ 3,730 Unpaid principal — $ 2,874 $ 612 $ 93 — $ 222 $ 5 — — $ 3,806 Related allowance — $ 305 $ 80 $ 49 — $ 82 $ 5 — — $ 521 Average recorded Investment $ 417 $ 1,476 $ 521 $ 46 — $ 221 $ 3 — — $ 2,684 Interest income Recognized — $ 61 $ 11 $ 2 — $ 8 — — — $ 82 Impaired Originated Loans – As of December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 3,287 $ 38,477 $ 3,001 $ 750 $ 14 $ 25 $ 412 $ 2,401 $ 99 $ 48,466 Unpaid principal $ 5,138 $ 41,949 $ 6,094 $ 1,187 $ 49 $ 32 $ 433 $ 6,588 $ 190 $ 61,660 Average recorded Investment $ 3,826 $ 45,915 $ 3,355 $ 651 $ 35 $ 21 $ 1,030 $ 2,437 $ 84 $ 57,354 Interest income Recognized $ 38 $ 995 $ 26 $ 6 — $ 1 $ 26 — $ 3 $ 1,095 With an allowance recorded: Recorded investment $ 2,724 $ 2,943 $ 3,185 $ 504 $ 4 $ 41 $ 1,338 $ 282 — $ 11,021 Unpaid principal $ 2,865 $ 3,101 $ 3,533 $ 597 $ 6 $ 41 $ 1,438 $ 282 — $ 11,863 Related allowance $ 797 $ 302 $ 1,769 $ 284 — $ 11 $ 423 $ 60 — $ 3,646 Average recorded Investment $ 2,677 $ 4,119 $ 2,982 $ 365 $ 4 $ 25 $ 1,428 $ 283 $ 55 $ 11,938 Interest income Recognized $ 91 $ 144 $ 71 $ 13 — — $ 71 $ 19 — $ 409 Impaired PNCI Loans – As of December 31, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 343 $ 366 $ 346 $ 25 — $ 37 $ 7 — — $ 1,124 Unpaid principal $ 353 $ 2,620 $ 374 $ 25 — $ 54 $ 7 — — $ 3,433 Average recorded Investment $ 246 $ 753 $ 287 $ 12 — $ 36 $ 10 — — $ 1,344 Interest income Recognized $ 14 — $ (1 ) — — — $ 1 — — $ 14 With an allowance recorded: Recorded investment $ 834 $ 146 $ 436 — — $ 220 — — — $ 1,636 Unpaid principal $ 852 $ 146 $ 436 — — $ 220 — — — $ 1,654 Related allowance $ 177 $ 108 $ 205 — — $ 131 — — — $ 621 Average recorded Investment $ 516 $ 148 $ 319 — — $ 124 — — — $ 1,107 Interest income Recognized $ 8 $ 8 $ 20 — — $ 12 — — — $ 48 Impaired Originated Loans – As of, or for the Nine Months Ended, September 30, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 3,576 $ 46,412 $ 2,655 $ 657 $ 23 $ 18 $ 789 $ 2,437 $ 114 $ 56,681 Unpaid principal $ 5,671 $ 49,609 $ 5,645 $ 1,082 $ 60 $ 25 $ 806 $ 6,686 $ 198 $ 69,782 Average recorded Investment $ 3,971 $ 49,882 $ 3,182 $ 604 $ 39 $ 17 $ 1,218 $ 2,455 $ 92 $ 61,460 Interest income Recognized $ 29 $ 999 $ 14 $ 1 — — $ 37 — $ 3 $ 1,083 With an allowance recorded: Recorded investment $ 2,838 $ 3,344 $ 3,291 $ 239 — — $ 1,105 $ 283 — $ 11,100 Unpaid principal $ 3,017 $ 3,489 $ 3,653 $ 323 — — $ 1,151 $ 283 — $ 11,916 Related allowance $ 745 $ 304 $ 1,764 $ 213 — — $ 433 $ 60 — $ 3,519 Average recorded Investment $ 2,734 $ 4,320 $ 3,035 $ 233 $ 2 $ 5 $ 1,311 $ 283 $ 55 $ 11,978 Interest income Recognized $ 59 $ 133 $ 49 $ 3 — — $ 41 $ 14 — $ 299 Impaired PNCI Loans – As of, or for the Nine Months Ended, September 30, 2014 RE Mortgage Home Equity Auto Other C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. With no related allowance recorded: Recorded investment $ 299 $ 419 $ 314 — — $ 31 $ 8 — — $ 1,071 Unpaid principal $ 306 $ 2,636 $ 337 — — $ 44 $ 8 — — $ 3,331 Average recorded Investment $ 224 $ 779 $ 270 — — $ 34 $ 10 — — $ 1,317 Interest income Recognized $ 12 — — — — — $ 1 — — $ 13 With an allowance recorded: Recorded investment $ 429 $ 147 $ 473 — — $ 145 — — — $ 1,194 Unpaid principal $ 442 $ 147 $ 473 — — $ 145 — — — $ 1,207 Related allowance $ 158 $ 109 $ 237 — — $ 69 — — — $ 573 Average recorded Investment $ 313 $ 148 $ 338 — — $ 87 — — — $ 886 Interest income Recognized $ 6 $ 6 $ 16 — — $ 8 — — — $ 36 At September 30, 2015, $42,516,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $30,000 of additional funds on these TDR as of September 30, 2015. At September 30, 2015, $1,102,000 of PNCI loans were TDR and classified as impaired. The Company had no obligations to lend additional funds on these TDR as of September 30, 2015. At December 31, 2014, $45,676,000 of Originated loans were TDRs and classified as impaired. The Company had obligations to lend $54,000 of additional funds on these TDRs as of December 31, 2014. At December 31, 2014, $1,307,000 of PNCI loans were TDRs and classified as impaired. The Company had no obligations to lend additional funds on these TDRs as of December 31, 2014. At September 30, 2014, $53,102,000 of originated loans were TDRs and classified as impaired. The Company had obligations to lend $29,000 in additional funds on these TDRs as of September 30, 2014. At September 30, 2014, $1,344,000 of PNCI loans were TDRs and classified as impaired. The Company had no obligations to lend additional funds on these TDRs as of September 30, 2014. Modifications classified as TDRs can include one or a combination of the following: rate modifications, term extensions, interest only modifications, either temporary or long-term, payment modifications, and collateral substitutions/additions. For all new TDRs, an impairment analysis is conducted. If the loan is determined to be collateral dependent, any additional amount of impairment will be calculated based on the difference between estimated collectible value and the current carrying balance of the loan. This difference could result in an increased provision and is typically charged off. If the asset is determined not to be collateral dependent, the impairment is measured on the net present value difference between the expected cash flows of the restructured loan and the cash flows which would have been received under the original terms. The effect of this could result in a requirement for additional provision to the reserve. The effect of these required provisions for the period are indicated above. Typically if a TDR defaults during the period, the loan is then considered collateral dependent and, if it was not already considered collateral dependent, an appropriate provision will be reserved or charge will be taken. The additional provisions required resulting from default of previously modified TDR’s are noted above. The following table shows certain information regarding Troubled Debt Restructurings (TDRs) that occurred during the period indicated: TDR Information for the Three Months Ended September 30, 2015 RE Mortgage Home Equity Auto Indirect Other Consum. C&I Construction Total ($ in thousands) Resid. Comm. Lines Loans Resid. Comm. Number — 3 1 — — — 2 — — 6 Pre-mod outstanding principal balance — $ 1,386 $ 142 — — — $ 37 — — $ 1,565 Post-mod outstanding principal balance — $ 1,386 $ 141 — — — $ 37 — — $ 1,564 Financial impact due to TDR taken as additional provision — — — — — — $ 5 — — $ 5 Number that defaulted during the period — 1 1 — — — — — — 2 Recorded investment of TDRs that defaulted during the period — $ 243 $ 125 — — — — — — $ 368 Financial impact due to the default of previous TDR taken as charge-offs or additional provisions — — — — — — — — — — The following tables show certain information regarding TDRs that occurred during the periods indicated: TDR Information for the Nine Months Ended September 30, 2015 RE Mortgage Home Equity Auto Indirect Other Consum. C&I Construction Total ($ in thousands) Resid. Comm. Lines Loans Resid. Comm. Number 1 4 1 1 — 2 5 — — 14 Pre-mod outstanding principal balance $ 108 $ 1,511 $ 141 $ 69 — $ 89 $ 506 — — $ 2,424 Post-mod outstanding principal balance $ 110 $ 1,510 $ 141 $ 74 — $ 89 $ 507 — — $ 2,431 Financial impact due to TDR taken as additional provision $ 8 $ (5 ) — — — $ 5 $ 254 — — $ 262 Number that defaulted during the period 1 2 2 — — — — — — 5 Recorded investment of TDRs that defaulted during the period $ 98 $ 280 $ 172 — — — — — — $ 550 Financial impact due to the default of previous TDR taken as charge-offs or additional provisions — — — — — — — — — — TDR Information for the Three Months Ended September 30, 2014 RE Mortgage Home Equity Auto Indirect Other Consum. C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Number 1 3 1 — — 1 3 — — 9 Pre-mod outstanding principal balance $ 48 $ 1,156 $ 198 — — $ 147 $ 94 — — $ 1,643 Post-mod outstanding principal balance $ 50 $ 1,059 $ 200 — — $ 147 $ 95 — — $ 1,551 Financial impact due to TDR taken as additional provision — $ 4 — — — $ 66 $ 34 — — $ 104 Number that defaulted during the period — — — — — — — — — — Recorded investment of TDRs that defaulted during the period — — — — — — — — — — Financial impact due to the default of previous TDR taken as charge-offs or additional provisions — — — — — — — — — — TDR Information for the Nine Months Ended September 30, 2014 RE Mortgage Home Equity Auto Indirect Other Consum. C&I Construction Total (in thousands) Resid. Comm. Lines Loans Resid. Comm. Number 4 7 4 1 — 1 6 1 1 25 Pre-mod outstanding principal balance $ 854 $ 1,980 $ 677 $ 32 — $ 147 $ 166 $ 102 $ 118 $ 4,076 Post-mod outstanding principal balance $ 857 $ 1,890 $ 691 $ 33 — $ 147 $ 167 $ 84 $ 100 $ 3,969 Financial impact due to TDR taken as additional provision $ 37 $ 22 — — — $ 66 $ 55 — — $ 180 Number that defaulted during the period 1 2 — — — — 1 — — 4 Recorded investment of TDRs that defaulted during the period $ 152 $ 423 — — — — $ 116 — — $ 691 Financial impact due to the default of previous TDR taken as charge-offs or additional provisions — — — — — — ($ 8 ) — — ($ 8 ) |