XML 38 R27.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
6 Months Ended
Jun. 30, 2016
Loans and Leases Receivable Disclosure [Abstract]  
Classification of Loans By Class
The following table sets forth the classification of loans by class, including unearned fees, deferred costs and excluding the allowance for loan losses as of June 30, 2016 and December 31, 2015:
(In thousands)
 
June 30, 2016
 
December 31, 2015
SBA loans held for investment
 
$
40,006

 
$
39,393

SBA 504 loans
 
27,038

 
29,353

Commercial loans
 
 
 
 
Commercial other
 
51,981

 
49,332

Commercial real estate
 
396,480

 
391,071

Commercial real estate construction
 
33,252

 
25,115

Residential mortgage loans
 
268,774

 
264,523

Consumer loans
 
 
 
 
Home equity
 
44,518

 
45,042

Consumer other
 
39,749

 
32,015

Total loans held for investment
 
$
901,798

 
$
875,844

SBA loans held for sale
 
13,245

 
13,114

Total loans
 
$
915,043

 
$
888,958

Loan Portfolio by Class According to Credit Quality Indicators
The tables below detail the Company’s loan portfolio by class according to their credit quality indicators discussed in the paragraphs above as of June 30, 2016:
 
 
June 30, 2016
 
 
SBA, SBA 504 & Commercial loans - Internal risk ratings
(In thousands)
 
Pass
 
Special mention
 
Substandard
 
Total
SBA loans held for investment
 
$
36,748

 
$
1,435

 
$
1,823

 
$
40,006

SBA 504 loans
 
23,555

 
2,829

 
654

 
27,038

Commercial loans
 
 
 
 
 
 
 
 
Commercial other
 
48,721

 
1,731

 
1,529

 
51,981

Commercial real estate
 
380,332

 
15,659

 
489

 
396,480

Commercial real estate construction
 
32,225

 
721

 
306

 
33,252

Total commercial loans
 
461,278

 
18,111

 
2,324

 
481,713

Total SBA, SBA 504 and commercial loans
 
$
521,581

 
$
22,375

 
$
4,801

 
$
548,757

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage & Consumer loans - Performing/Nonperforming
(In thousands)
 
 
 
Performing
 
Nonperforming
 
Total
Residential mortgage loans
 
 
 
$
267,185

 
$
1,589

 
$
268,774

Consumer loans
 
 
 
 
 
 
 
 
Home equity
 
 
 
44,019

 
499

 
44,518

Consumer other
 
 
 
39,749

 

 
39,749

Total consumer loans
 
 
 
83,768

 
499

 
84,267

Total residential mortgage and consumer loans
 
 
 
$
350,953

 
$
2,088

 
$
353,041


The tables below detail the Company’s loan portfolio by class according to their credit quality indicators discussed in the paragraphs above as of December 31, 2015
 
 
December 31, 2015
 
 
SBA, SBA 504 & Commercial loans - Internal risk ratings
(In thousands)
 
Pass
 
Special mention
 
Substandard
 
Total
SBA loans held for investment
 
$
35,032

 
$
2,647

 
$
1,714

 
$
39,393

SBA 504 loans
 
24,003

 
4,917

 
433

 
29,353

Commercial loans
 
 
 
 
 
 
 
 
Commercial other
 
45,870

 
2,373

 
1,089

 
49,332

Commercial real estate
 
369,510

 
18,978

 
2,583

 
391,071

Commercial real estate construction
 
24,061

 
1,054

 

 
25,115

Total commercial loans
 
439,441

 
22,405

 
3,672

 
465,518

Total SBA, SBA 504 and commercial loans
 
$
498,476

 
$
29,969

 
$
5,819

 
$
534,264

 
 
 
 
 
 
 
 
 
 
 
Residential mortgage & Consumer loans - Performing/Nonperforming
(In thousands)
 
 
 
Performing
 
Nonperforming
 
Total
Residential mortgage loans
 
 
 
$
262,299

 
$
2,224

 
$
264,523

Consumer loans
 
 
 
 
 
 
 
 
Home equity
 
 
 
44,452

 
590

 
45,042

Consumer other
 
 
 
32,015

 

 
32,015

Total consumer loans
 
 
 
76,467

 
590

 
77,057

Total residential mortgage and consumer loans
 
 
 
$
338,766

 
$
2,814

 
$
341,580

Aging Analysis of Past Due and Nonaccrual Loans by Loan Class
The following tables set forth an aging analysis of past due and nonaccrual loans as of June 30, 2016 and December 31, 2015:
 
 
June 30, 2016
(In thousands)
 
30-59 days past due
 
60-89 days past due
 
90+ days and still accruing
 
Nonaccrual (1)
 
Total past due
 
Current
 
Total loans
SBA loans held for investment
 
$
763

 
$
315

 
$

 
$
1,616

 
$
2,694

 
$
37,312

 
$
40,006

SBA 504 loans
 

 

 

 
513

 
513

 
26,525

 
27,038

Commercial loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial other
 
2

 

 

 
1,529

 
1,531

 
50,450

 
51,981

Commercial real estate
 
2,065

 
11

 

 
489

 
2,565

 
393,915

 
396,480

Commercial real estate construction
 

 

 

 
306

 
306

 
32,946

 
33,252

Residential mortgage loans
 
1,989

 
1,061

 
485

 
1,589

 
5,124

 
263,650

 
268,774

Consumer loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 
280

 

 

 
499

 
779

 
43,739

 
44,518

Consumer other
 

 

 

 

 

 
39,749

 
39,749

Total loans held for investment
 
$
5,099

 
$
1,387

 
$
485

 
$
6,541

 
$
13,512

 
$
888,286

 
$
901,798

SBA loans held for sale
 

 

 

 

 

 
13,245

 
13,245

Total loans
 
$
5,099

 
$
1,387

 
$
485

 
$
6,541

 
$
13,512

 
$
901,531

 
$
915,043

(1)
At June 30, 2016, nonaccrual loans included $161 thousand of TDRs and $134 thousand of loans guaranteed by the SBA.  The remaining $772 thousand of TDRs are in accrual status because they are performing in accordance with their restructured terms.

 
 
December 31, 2015
(In thousands)
 
30-59 days past due
 
60-89 days past due
 
90+ days and still accruing
 
Nonaccrual (1)
 
Total past due
 
Current
 
Total loans
SBA loans held for investment
 
$
1,153

 
$
456

 
$

 
$
1,764

 
$
3,373

 
$
36,020

 
$
39,393

SBA 504 loans
 

 

 

 
518

 
518

 
28,835

 
29,353

Commercial loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial other
 
157

 

 

 
10

 
167

 
49,165

 
49,332

Commercial real estate
 
444

 
283

 

 
2,154

 
2,881

 
388,190

 
391,071

Commercial real estate construction
 
356

 

 

 

 
356

 
24,759

 
25,115

Residential mortgage loans
 
2,307

 
1,078

 

 
2,224

 
5,609

 
258,914

 
264,523

Consumer loans
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home equity
 
130

 
3

 

 
590

 
723

 
44,319

 
45,042

Consumer other
 
1

 

 

 

 
1

 
32,014

 
32,015

Total loans held for investment
 
$
4,548

 
$
1,820

 
$

 
$
7,260

 
$
13,628

 
$
862,216

 
$
875,844

SBA loans held for sale
 

 

 

 

 

 
13,114

 
13,114

Total loans
 
$
4,548

 
$
1,820

 
$

 
$
7,260

 
$
13,628

 
$
875,330

 
$
888,958

(1)
At December 31, 2015, nonaccrual loans included $293 thousand of TDRs and $288 thousand of loans guaranteed by the SBA.  The remaining $3.0 million of TDRs are in accrual status because they are performing in accordance with their restructured terms.
Impaired Loans with Associated Allowance Amount
The following table provides detail on the Company’s impaired loans that are individually evaluated for impairment with the associated allowance amount, if applicable, as of June 30, 2016

 
 
June 30, 2016
(In thousands)
 
Unpaid principal balance
 
Recorded investment
 
Specific reserves
With no related allowance:
 
 
 
 
 
 
SBA loans held for investment (1)
 
$
1,097

 
$
719

 
$

SBA 504 loans
 
513

 
513

 

Commercial loans
 
 
 
 
 
 
Commercial other
 
922

 
922

 

Commercial real estate
 
1,226

 
1,226

 

Commercial real estate construction
 
356

 
306

 

Total commercial loans
 
2,504

 
2,454

 

Total impaired loans with no related allowance
 
4,114

 
3,686

 

 
 
 
 
 
 
 
With an allowance:
 
 
 
 
 
 
SBA loans held for investment (1)
 
1,457

 
798

 
415

Commercial loans
 
 
 
 
 
 
Commercial other
 
620

 
607

 
274

Commercial real estate
 

 

 

Commercial real estate construction
 

 

 

Total commercial loans
 
620

 
607

 
274

Total impaired loans with a related allowance
 
2,077

 
1,405

 
689

 
 
 
 
 
 
 
Total individually evaluated impaired loans:
 
 
 
 
 
 
SBA loans held for investment (1)
 
2,554

 
1,517

 
415

SBA 504 loans
 
513

 
513

 

Commercial loans
 
 
 
 
 
 
Commercial other
 
1,542

 
1,529

 
274

Commercial real estate
 
1,226

 
1,226

 

Commercial real estate construction
 
356

 
306

 

Total commercial loans
 
3,124

 
3,061

 
274

Total individually evaluated impaired loans
 
$
6,191

 
$
5,091

 
$
689

(1)
Balances are reduced by amount guaranteed by the SBA of $134 thousand at June 30, 2016.

The following table provides detail on the Company’s impaired loans that are individually evaluated for impairment with the associated allowance amount, if applicable, as of December 31, 2015:
 
 
December 31, 2015
(In thousands)
 
Unpaid principal balance
 
Recorded investment
 
Specific reserves
With no related allowance:
 
 
 
 
 
 
SBA loans held for investment (1)
 
$
961

 
$
518

 
$

SBA 504 loans
 
2,226

 
2,226

 

Commercial loans
 
 
 
 
 
 
Commercial real estate
 
1,365

 
1,366

 

Total commercial loans
 
1,365

 
1,366

 

Total impaired loans with no related allowance
 
4,552

 
4,110

 

 
 
 
 
 
 
 
With an allowance:
 
 
 
 
 
 
SBA loans held for investment (1)
 
2,203

 
1,389

 
705

Commercial loans
 
 
 
 
 
 
Commercial other
 
33

 
10

 
10

Commercial real estate
 
1,664

 
1,664

 
127

Total commercial loans
 
1,697

 
1,674

 
137

Total impaired loans with a related allowance
 
3,900

 
3,063

 
842

 
 
 
 
 
 
 
Total individually evaluated impaired loans:
 
 
 
 
 
 
SBA loans held for investment (1)
 
3,164

 
1,907

 
705

SBA 504 loans
 
2,226

 
2,226

 

Commercial loans
 
 
 
 
 
 
Commercial other
 
33

 
10

 
10

Commercial real estate
 
3,029

 
3,030

 
127

Total commercial loans
 
3,062

 
3,040

 
137

Total individually evaluated impaired loans
 
$
8,452

 
$
7,173

 
$
842

(1)
Balances are reduced by amount guaranteed by the SBA of $288 thousand at December 31, 2015.
Average Recorded Investments in Impaired Loans and Related Amount of Interest Recognized
The following tables present the average recorded investments in impaired loans and the related amount of interest recognized during the time period in which the loans were impaired for the three and six months ended June 30, 2016 and 2015.  The average balances are calculated based on the month-end balances of impaired loans.  When the ultimate collectability of the total principal of an impaired loan is in doubt and the loan is on nonaccrual status, all payments are applied to principal under the cost recovery method, and therefore no interest income is recognized.  The interest income recognized on impaired loans noted below represents primarily accruing TDRs and nominal amounts of income recognized on a cash basis for well-collateralized impaired loans.
 
 
For the three months ended June 30,
 
 
2016
 
2015
(In thousands)
 
Average recorded investment
 
Interest income recognized on impaired loans
 
Average recorded investment
 
Interest income recognized on impaired loans
SBA loans held for investment (1)
 
$
1,640

 
$
1

 
$
1,873

 
$
2

SBA 504 loans
 
513

 

 
1,996

 
26

Commercial loans
 
 
 
 
 
 
 
 
Commercial other
 
929

 
14

 
1,073

 
38

Commercial real estate
 
1,273

 
19

 
4,521

 
9

Commercial real estate construction
 
339

 

 

 

Total
 
$
4,694

 
$
34

 
$
9,463

 
$
75

(1)
Balances are reduced by the average amount guaranteed by the SBA of $218 thousand and $269 thousand for the three months ended June 30, 2016 and 2015, respectively.

 
 
For the six months ended June 30,
 
 
2016
 
2015
(In thousands)
 
Average recorded investment
 
Interest income recognized on impaired loans
 
Average recorded investment
 
Interest income recognized on impaired loans
SBA loans held for investment (1)
 
$
1,822

 
$
3

 
$
1,935

 
$
39

SBA 504 loans
 
1,082

 

 
2,933

 
53

Commercial loans
 
 
 
 
 
 
 
 
Commercial other
 
496

 
38

 
1,095

 
56

Commercial real estate
 
1,662

 
31

 
4,778

 
71

Commercial real estate construction
 
288

 

 

 

Total
 
$
5,350

 
$
72

 
$
10,741

 
$
219

(1)
Balances are reduced by the average amount guaranteed by the SBA of $241 thousand and $534 thousand for the six months ended June 30, 2016 and 2015, respectively.