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 March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Beginning balance $ 2,507 $ 11,443 $ 11,253 $ 3,138 — $ 688 $ 5,271 $ 899 $ 812 $ 36,011 Charge-offs (37 ) (793 ) (214 ) — — (207 ) (38 ) — — (1,289 ) Recoveries 2 817 281 49 — 130 177 — 1 1,457 (Benefit) provision 293 428 (1,413 ) (76 ) — 76 729 167 5 209 Ending balance $ 2,765 $ 11,895 $ 9,907 $ 3,111 — $ 687 $ 6,139 $ 1,066 $ 818 $ 36,388 Ending balance: Individ. evaluated for impairment $ 454 $ 295 $ 705 $ 248 — $ 84 $ 1,934 — — $ 3,720 Loans pooled for evaluation $ 2,094 $ 10,141 $ 9,083 $ 2,864 — $ 603 $ 3,053 $ 1,014 $ 818 $ 29,670 Loans acquired with deteriorated credit quality $ 217 $ 1,459 $ 117 — — — $ 1,153 $ 52 — $ 2,998 Loans, net of unearned fees – As of March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Ending balance: Total loans $ 315,135 $ 1,513,853 $ 312,691 $ 41,365 — $ 32,945 $ 196,557 $ 52,983 $ 76,018 $ 2,541,547 Individ. evaluated for impairment $ 7,015 $ 12,230 $ 5,994 $ 1,928 — $ 300 $ 3,871 — — $ 31,338 Loans pooled for evaluation $ 306,484 $ 1,484,434 $ 299,407 $ 37,800 — $ 32,581 $ 188,155 $ 52,271 $ 76,018 $ 2,477,150 Loans acquired with Deteriorated credit quality $ 1,636 $ 17,189 $ 7,290 $ 1,637 — $ 64 $ 4,531 $ 712 — $ 33,059 Allowance for Loan Losses - Year Ended December 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Beginning balance $ 3,086 $ 9,227 $ 15,676 $ 1,797 $ 9 $ 719 $ 4,226 $ 1,434 $ 411 $ 36,585 Charge-offs (224 ) — (694 ) (242 ) (4 ) (972 ) (680 ) — — (2,816 ) Recoveries 204 243 666 252 42 500 677 1,728 140 4,452 (Benefit) provision (559 ) 1,973 (4,395 ) 1,331 (47 ) 441 1,048 (2,263 ) 261 (2,210 ) Ending balance $ 2,507 $ 11,443 $ 11,253 $ 3,138 — $ 688 $ 5,271 $ 899 $ 812 $ 36,011 Ending balance: Individ. evaluated for impairment $ 335 $ 395 $ 605 $ 294 — $ 74 $ 1,187 — — $ 2,890 Loans pooled for evaluation $ 2,112 $ 9,596 $ 10,423 $ 2,844 — $ 614 $ 2,983 $ 844 $ 812 $ 30,228 Loans acquired with deteriorated credit quality $ 60 $ 1,452 $ 225 — — — $ 1,101 $ 55 — $ 2,893 Loans, net of unearned fees – As of December 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Ending balance: Total loans $ 314,265 $ 1,497,567 $ 322,492 $ 40,362 — $ 32,429 $ 194,913 $ 46,135 $ 74,774 $ 2,522,937 Individ. evaluated for impairment $ 6,767 $ 32,407 $ 5,747 $ 1,731 — $ 288 $ 2,671 $ 4 $ 490 $ 50,105 Loans pooled for evaluation $ 305,353 $ 1,442,100 $ 309,007 $ 37,004 — $ 32,077 $ 187,393 $ 45,410 $ 74,284 $ 2,432,628 Loans acquired with deteriorated credit quality $ 2,145 $ 23,060 $ 7,738 $ 1,627 — $ 64 $ 4,849 $ 721 — $ 40,204 Allowance for Loan Losses – Three Months Ended March 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Beginning balance $ 3,086 $ 9,227 $ 15,676 $ 1,797 $ 9 $ 719 $ 4,226 $ 1,434 $ 411 $ 36,585 Charge-offs (81 ) — (341 ) (11 ) — (268 ) (534 ) — — (1,235 ) Recoveries 1 96 119 3 20 152 87 11 19 508 (Benefit) provision (241 ) 1,128 (221 ) 191 (23 ) 41 197 (695 ) (180 ) 197 Ending balance $ 2,765 $ 10,451 $ 15,233 $ 1,980 $ 6 $ 644 $ 3,976 $ 750 $ 250 $ 36,055 Ending balance: Individ. evaluated for impairment $ 988 $ 799 $ 1,857 $ 337 $ 1 $ 92 $ 559 $ 59 — $ 4,692 Loans pooled for evaluation $ 1,709 $ 8,464 $ 12,932 $ 1,643 $ 5 $ 552 $ 2,205 $ 505 $ 250 $ 28,265 Loans acquired with deteriorated credit quality $ 69 $ 1,188 $ 443 — — — $ 1,212 $ 186 — $ 3,098 Loans, net of unearned fees – As of March 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Ending balance: Total loans $ 282,383 $ 1,364,480 $ 345,210 $ 32,486 $ 32 $ 32,999 $ 177,540 $ 40,105 $ 45,648 $ 2,320,883 Individ. evaluated for impairment $ 7,786 $ 44,523 $ 6,290 $ 1,359 $ 14 $ 338 $ 1,967 $ 2,655 $ 94 $ 65,026 Loans pooled for evaluation $ 270,571 $ 1,292,006 $ 329,961 $ 30,374 $ 18 $ 32,591 $ 168,517 $ 36,714 $ 45,554 $ 2,206,306 Loans acquired with deteriorated credit quality $ 4,026 $ 27,951 $ 8,959 $ 753 — $ 70 $ 7,056 $ 736 — $ 49,551 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 March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Originated loans: Pass $ 204,764 $ 1,185,024 $ 267,767 $ 31,962 — $ 29,237 $ 168,284 $ 38,414 $ 68,311 $ 1,993,763 Special mention 2,178 10,483 2,760 1,104 — 459 3,517 334 — 20,835 Substandard 5,440 14,214 6,726 2,646 — 167 2,704 — — 31,897 Loss — — — — — — — — — — Total originated $ 212,382 $ 1,209,721 $ 277,253 $ 35,712 — $ 29,863 $ 174,505 $ 38,748 $ 68,311 $ 2,046,495 PNCI loans: Pass $ 99,140 $ 267,577 $ 26,632 $ 3,791 — $ 2,829 $ 17,252 $ 13,523 $ 7,707 $ 438,451 Special mention 593 11,550 410 77 — 62 — — — 12,692 Substandard 1,384 7,816 1,106 148 — 127 269 — — 10,850 Loss — — — — — — — — — — Total PNCI $ 101,117 $ 286,943 $ 28,148 $ 4,016 — $ 3,018 $ 17,521 $ 13,523 $ 7,707 $ 461,993 PCI loans $ 1,636 $ 17,189 $ 7,290 $ 1,637 — $ 64 $ 4,531 $ 712 — $ 33,059 Total loans $ 315,135 $ 1,513,853 $ 312,691 $ 41,365 — $ 32,945 $ 196,557 $ 52,983 $ 76,018 $ 2,541,547 Credit Quality Indicators – As of December 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Originated loans: Pass $ 199,837 $ 1,118,868 $ 275,251 $ 31,427 — $ 28,339 $ 166,559 $ 31,440 $ 66,285 $ 1,918,006 Special mention 2,018 10,321 2,494 1,027 — 415 1,037 334 — 17,646 Substandard 5,730 34,454 7,674 2,263 — 244 2,724 4 — 53,093 Loss — — — — — — — — — — Total originated $ 207,585 $ 1,163,643 $ 285,419 $ 34,717 — $ 28,998 $ 170,320 $ 31,778 $ 66,285 $ 1,988,745 PNCI loans: Pass $ 102,895 $ 293,935 $ 27,378 $ 3,789 — $ 3,164 $ 19,666 $ 13,636 $ 8,489 $ 472,952 Special mention 600 10,795 445 80 — 74 — — — 11,994 Substandard 1,040 6,134 1,512 149 — 129 78 — — 9,042 Loss — — — — — — — — — — Total PNCI $ 104,535 $ 310,864 $ 29,335 $ 4,018 — $ 3,367 $ 19,744 $ 13,636 $ 8,489 $ 493,988 PCI loans $ 2,145 $ 23,060 $ 7,738 $ 1,627 — $ 64 $ 4,849 $ 721 — $ 40,204 Total loans $ 314,265 $ 1,497,567 $ 322,492 $ 40,362 — $ 32,429 $ 194,913 $ 46,135 $ 74,774 $ 2,522,937 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 March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Originated loan balance: Past due: 30-59 Days $ 1,018 $ 496 $ 1,076 $ 641 — $ 59 $ 290 — — $ 3,580 60-89 Days 72 — 237 497 — 20 195 — — 1,021 > 90 Days 271 643 356 154 — 11 794 — — 2,229 Total past due 1,361 1,139 1,669 1,292 — 90 1,279 — — 6,830 Current 211,021 1,208,582 275,584 34,420 — 29,773 173,226 $ 38,748 $ 68,311 2,039,665 Total orig. loans $ 212,382 $ 1,209,721 $ 277,253 $ 35,712 — $ 29,863 $ 174,505 $ 38,748 $ 68,311 $ 2,046,495 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 2,963 $ 2,794 $ 3,383 $ 1,292 — $ 11 $ 2,204 $ 12 — $ 12,659 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 March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total PNCI loan balance: Past due: 30-59 Days $ 1,523 — — $ 60 — $ 4 — — $ 56 $ 1,643 60-89 Days — — — — — — — — — — > 90 Days 401 $ 80 $ 18 71 — 9 — — — 579 Total past due 1,924 80 18 131 — 13 — — 56 2,222 Current 99,193 286,863 28,130 3,885 — 3,005 $ 17,521 $ 13,523 7,651 459,771 Total PNCI loans $ 101,117 $ 286,943 $ 28,148 $ 4,016 — $ 3,018 $ 17,521 $ 13,523 $ 7,707 $ 461,993 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 679 $ 2,736 $ 539 $ 108 — $ 31 — — — $ 4,093 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, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Originated loan balance: Past due: 30-59 Days $ 791 $ 200 $ 1,033 $ 402 — $ 12 $ 2,197 — — $ 4,635 60-89 Days — 491 324 341 — 40 — — — 1,196 > 90 Days 271 3,425 520 82 — 19 24 — — 4,341 Total past due 1,062 4,116 1,877 825 — 71 2,221 — — 10,172 Current 206,523 1,159,527 283,542 33,892 — 28,927 168,099 $ 31,778 $ 66,285 1,978,573 Total orig. loans $ 207,585 $ 1,163,643 $ 285,419 $ 34,717 — $ 28,998 $ 170,320 $ 31,778 $ 66,285 $ 1,988,745 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 3,045 $ 14,196 $ 3,379 $ 1,195 — $ 21 $ 976 $ 12 — $ 22,824 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, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total PNCI loan balance: Past due: 30-59 Days $ 3,106 $ 4,037 $ 92 $ 23 — — $ 1 — — $ 7,259 60-89 Days — — — — — $ 13 — — — 13 > 90 Days 58 748 275 71 — 10 — — $ 490 1,652 Total past due 3,164 4,785 367 94 — 23 1 — 490 8,924 Current 101,371 306,079 28,968 3,924 — 3,344 19,743 $ 13,636 7,999 485,064 Total PNCI loans $ 104,535 $ 310,864 $ 29,335 $ 4,018 — $ 3,367 $ 19,744 $ 13,636 $ 8,489 $ 493,988 > 90 Days and still accruing — — — — — — — — — — Nonaccrual loans $ 348 $ 3,742 $ 676 $ 109 — $ 33 — — $ 490 $ 5,398 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 Three Months Ended, March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 3,806 $ 7,917 $ 3,457 $ 1,154 $ 1 $ 10 $ 520 — — $ 16,865 Unpaid principal $ 5,963 $ 8,393 $ 6,325 $ 1,598 $ 10 $ 14 $ 635 $ 63 — $ 23,001 Average recorded Investment $ 3,846 $ 17,513 $ 3,210 $ 1,051 $ 2 $ 13 $ 548 $ 2 — $ 26,185 Interest income Recognized $ 19 $ 72 $ 8 $ 3 — — $ 7 — — $ 109 With an allowance recorded: Recorded investment $ 1,991 $ 1,440 $ 1,304 $ 666 — — $ 3,351 — — $ 8,752 Unpaid principal $ 2,065 $ 1,480 $ 1,393 $ 696 — — $ 3,376 — — $ 9,010 Related allowance $ 324 $ 175 $ 474 $ 248 — — $ 1,934 — — $ 3,155 Average recorded Investment $ 1,998 $ 1,429 $ 1,514 $ 670 — $ 1 $ 2,722 — — $ 8,334 Interest income Recognized $ 13 $ 20 $ 4 $ 5 — — $ 34 — — $ 76 Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2016 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 604 $ 844 $ 539 $ 108 — $ 31 — — — $ 2,126 Unpaid principal $ 643 $ 908 $ 597 $ 112 — $ 51 — — — $ 2,311 Average recorded Investment $ 740 $ 988 $ 497 $ 89 — $ 32 $ 1 — $ 245 $ 2,592 Interest income Recognized $ 2 — — — — — — — — $ 2 With an allowance recorded: Recorded investment $ 614 $ 2,029 $ 694 — — $ 258 — — — $ 3,595 Unpaid principal $ 614 $ 2,142 $ 694 — — $ 258 — — — $ 3,708 Related allowance $ 130 $ 120 $ 231 — — $ 84 — — — $ 565 Average recorded Investment $ 307 $ 2,389 $ 650 $ 19 — $ 246 — — — $ 3,611 Interest income Recognized $ 2 $ 2 $ 7 — — $ 3 — — — $ 14 Impaired Originated Loans – As of December 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 3,886 $ 27,109 $ 2,963 $ 947 — $ 20 $ 576 $ 4 — $ 35,505 Unpaid principal $ 5,998 $ 29,678 $ 6,079 $ 1,349 — $ 35 $ 688 $ 65 — $ 43,892 Average recorded Investment $ 3,586 $ 32,793 $ 2,982 $ 848 — $ 29 $ 494 $ 1,202 $ 50 $ 41,984 Interest income Recognized $ 81 $ 893 $ 23 $ 5 — — $ 29 — — $ 1,031 With an allowance recorded: Recorded investment $ 2,006 $ 1,418 $ 1,724 $ 674 — $ 1 $ 2,094 — — $ 7,917 Unpaid principal $ 2,073 $ 1,453 $ 1,904 $ 701 — $ 1 $ 2,117 — — $ 8,249 Related allowance $ 335 $ 146 $ 525 $ 256 — $ 1 $ 1,187 — — $ 2,450 Average recorded Investment $ 2,365 $ 2,180 $ 2,455 $ 589 — $ 23 $ 1,716 $ 141 — $ 9,469 Interest income Recognized $ 49 $ 74 $ 31 $ 26 — — $ 122 — — $ 302 Impaired PNCI Loans – As of December 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 875 $ 1,132 $ 454 $ 71 — $ 33 $ 1 — $ 490 $ 3,056 Unpaid principal $ 908 $ 1,248 $ 505 $ 73 — $ 52 $ 1 — $ 490 $ 3,277 Average recorded Investment $ 609 $ 749 $ 400 $ 48 — $ 35 $ 4 — $ 245 $ 2,090 Interest income Recognized $ 31 $ 32 $ 3 $ 2 — $ 1 — — $ 18 $ 87 With an allowance recorded: Recorded investment — $ 2,748 $ 606 $ 39 — $ 234 — — — $ 3,627 Unpaid principal — $ 2,858 $ 612 $ 40 — $ 234 — — — $ 3,744 Related allowance — $ 248 $ 80 $ 39 — $ 73 — — — $ 440 Average recorded Investment $ 417 $ 1,447 $ 521 $ 19 — $ 227 — — — $ 2,631 Interest income Recognized — $ 149 $ 14 — — $ 11 — — — $ 174 Impaired Originated Loans – As of, or for the Three Months Ended, March 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 3,360 $ 40,094 $ 2,631 $ 870 $ 10 $ 19 $ 748 $ 2,373 $ 94 $ 50,199 Unpaid principal $ 5,330 $ 43,898 $ 5,791 $ 1,335 $ 30 $ 23 $ 776 $ 6,585 $ 186 $ 63,954 Average recorded Investment $ 3,323 $ 39,286 $ 2,816 $ 810 $ 12 $ 22 $ 580 $ 2,387 $ 96 $ 49,332 Interest income Recognized $ 8 $ 283 — — — — $ 11 — — $ 302 With an allowance recorded: Recorded investment $ 3,402 $ 3,281 $ 2,808 $ 464 $ 4 $ 43 $ 1,214 $ 282 — $ 11,498 Unpaid principal $ 3,570 $ 3,432 $ 3,077 $ 566 $ 6 $ 53 $ 1,316 $ 282 — $ 12,302 Related allowance $ 915 $ 598 $ 1,636 $ 337 $ 1 $ 17 $ 559 $ 59 — $ 4,122 Average recorded Investment $ 3,063 $ 3,112 $ 2,997 $ 484 $ 4 $ 42 $ 1,276 $ 282 — $ 11,260 Interest income Recognized $ 22 $ 40 $ 12 $ 1 — — $ 15 $ 4 — $ 94 Impaired PNCI Loans – As of, or for the Three Months Ended, March 31, 2015 RE Mortgage Home Equity Auto Other Construction (in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total With no related allowance recorded: Recorded investment $ 389 $ 313 $ 414 $ 25 — $ 59 $ 5 — — $ 1,205 Unpaid principal $ 488 $ 2,601 $ 450 $ 25 — $ 78 $ 5 — — $ 3,647 Average recorded Investment $ 366 $ 339 $ 380 $ 25 — $ 48 $ 6 — — $ 1,164 Interest income Recognized $ 1 — — — — — — — — $ 1 With an allowance recorded: Recorded investment $ 635 $ 835 $ 437 — — $ 217 — — — $ 2,124 Unpaid principal $ 644 $ 838 $ 437 — — $ 217 — — — $ 2,136 Related allowance $ 73 $ 201 $ 221 — — $ 75 — — — $ 570 Average recorded Investment $ 734 $ 490 $ 436 — — $ 219 — — — $ 1,879 Interest income Recognized $ 2 $ 10 $ 4 — — $ 2 — — — $ 18 At March 31, 2016, $15,921,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $15,000 of additional funds on these TDR as of March 31, 2016. At March 31, 2016, $1,792,000 of PNCI loans were TDR and classified as impaired. The Company had no obligations to lend additional funds on these TDR as of March 31, 2016. At December 31, 2015, $29,269,000 of Originated loans were TDRs and classified as impaired. The Company had obligations to lend $35,000 of additional funds on these TDRs as of December 31, 2015. At December 31, 2015, $1,396,000 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, 2015. At March 31, 2015, $45,641,000 of originated loans were TDR and classified as impaired. The Company had obligations to lend $4,000 of additional funds on these TDR as of March 31, 2015. At March 31, 2015, $1,231,000 of PNCI loans were TDR and classified as impaired. The Company had no obligations to lend additional funds on these TDR as of March 31, 2015. The following tables show certain information regarding Troubled Debt Restructurings (TDRs) that occurred during the periods indicated: TDR Information for the Three Months Ended March 31, 2016 RE Mortgage Home Equity Auto Other Construction (dollars in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Number — 2 1 1 — — 1 — — 5 Pre-mod outstanding principal balance — $ 78 $ 132 $ 105 — — $ 12 — — $ 327 Post-mod outstanding principal balance — $ 115 $ 132 $ 105 — — $ 12 — — $ 364 Financial impact due to TDR taken as additional provision — — $ 19 — — — $ 8 — — $ 27 Number that defaulted during the period — — — — — — — — — — Recorded investment of TDRs that defaulted during the period — — — — — — — — — — 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 Three Months Ended March 31, 2015 RE Mortgage Home Equity Auto Other Construction (dollars in thousands) Resid. Comm. Lines Loans Indirect Consum. C&I Resid. Comm. Total Number 1 1 — — — 2 1 — — 5 Pre-mod outstanding principal balance $ 108 $ 124 — — — $ 89 $ 287 — — $ 608 Post-mod outstanding principal balance $ 110 $ 124 — — — $ 89 $ 288 — — $ 611 Financial impact due to TDR taken as additional provision $ 8 $ (5 ) — — — $ 5 $ 164 — — $ 172 Number that defaulted during the period — — 1 — — — — — — 1 Recorded investment of TDRs that defaulted during the period — — $ 47 — — — — — — $ 47 the default of previous TDR taken as charge-offs or additional provisions — — — — — — — — — — 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. |