XML 55 R13.htm IDEA: XBRL DOCUMENT v3.3.0.814
Note 4 - Allowance for Loan Losses, Nonperforming Assets and Impaired Loans
9 Months Ended
Sep. 30, 2015
Disclosure Text Block Supplement [Abstract]  
Allowance for Credit Losses [Text Block]

Note 4:     Allowance for Loan Losses, Nonperforming Assets and Impaired Loans


The allowance for loan losses methodology incorporates individual evaluation of impaired loans and collective evaluation of groups of non-impaired loans. The Company performs ongoing analysis of the loan portfolio to determine credit quality and to identify impaired loans. Credit quality is rated based on the loan’s payment history, the borrower’s current financial situation and the value of the underlying collateral.


Impaired loans are those loans that have been modified in a troubled debt restructure (“TDR” or “restructure”) and larger, non-homogeneous loans that are in nonaccrual or exhibit payment history or financial status that indicate the probability that collection will not occur when due according to the loan’s original terms. Generally, impaired loans are given risk ratings that indicate higher risk, such as “classified” or “other assets especially mentioned.” Impaired loans are individually evaluated to determine appropriate reserves and are measured at the lower of the invested amount or the fair market value. Impaired loans that are not troubled debt restructures and for which fair value measurement indicates an impairment loss are designated nonaccrual. A restructured loan that maintains current status for at least six months may be in accrual status. Please refer to Note 1 of the Company’s 2014 Form 10-K, “Summary of Significant Accounting Policies” for additional information on evaluation of impaired loans and associated specific reserves, and policies regarding nonaccruals, past due status and charge-offs.


Troubled debt restructures impact the estimation of the appropriate level of the allowance for loan losses. If the restructuring included forgiveness of a portion of principal, the charge-off is included in the historical charge-off rates applied to the collective evaluation methodology. Further, restructured loans are individually evaluated for impairment and any amount of book value that exceeds fair value is accrued in the allowance for loan losses. TDRs that experience a payment default are examined to determine whether the default indicates collateral dependency or a decline in estimates of cash flow used in the fair value measurement. TDRs that are determined to be collateral-dependent, as well as all impaired loans that are determined to be collateral dependent, are charged down to fair value net of estimated costs to dispose. Deficiencies indicated by impairment measurements for TDRs that are not collateral dependent may be accrued in the allowance for loan losses or charged off if deemed uncollectible.


The Company evaluated characteristics in the loan portfolio and determined major segments and smaller classes within each segment. These characteristics include collateral type, repayment sources, and (if applicable) the borrower’s business model. The methodology for calculating reserves for collectively-evaluated loans is applied at the class level.


Portfolio Segments and Classes


The segments and classes used in determining the allowance for loan losses are as follows.


Real Estate Construction

Commercial Non Real Estate

Construction, residential

Commercial and Industrial

Construction, other

 
  Public Sector and IDA

Consumer Real Estate

Public sector and IDA

Equity lines

 

Residential closed-end first liens

Consumer Non Real Estate

Residential closed-end junior liens

Credit cards

Investor-owned residential real estate

Automobile
  Other consumer loans
Commercial Real Estate  
Multifamily real estate  
Commercial real estate, owner-occupied  
Commercial real estate, other  

Historical Loss Rates


The Company’s allowance methodology for collectively-evaluated loans applies historical loss rates by class to current class balances as part of the process of determining required reserves. Class loss rates are calculated as the net charge-offs for the class as a percentage of average class balance. The loss rate for the current quarter is averaged with that of prior periods to obtain the historical loss rate. Two loss rates for each class are calculated: total net charge-offs for the class as a percentage of average class loan balance (“class loss rate”), and total net charge-offs for the class as a percentage of average classified loans in the class (“classified loss rate”). Classified loans are those with risk ratings of “substandard” or higher. Net charge-offs in both calculations include charge-offs and recoveries of classified and non-classified loans as well as those associated with impaired loans. Class historical loss rates are applied to non-classified loan balances at the reporting date, and classified historical loss rates are applied to classified balances at the reporting date.


Risk Factors


In addition to historical loss rates, risk factors pertinent to credit risk for each class are analyzed to estimate reserves for collectively-evaluated loans. Factors include changes in national and local economic and business conditions, the nature and volume of classes within the portfolio, loan quality, loan officers’ experience, lending policies and the Company’s loan review system.


The analysis of certain factors results in standard allocations to all segments and classes. These factors include loan officers’ average years of experience, the risk from changes in lending policies, and the risk from changes in loan review. Factors analyzed for each class, with resultant allocations based upon the level of risk assessed for each class, include levels of past due loans, nonaccrual loans, current class balance as a percentage of total loans, and the percentage of high risk loans (defined to be junior lien mortgages, high loan-to-value loans, and interest only loans) within the class. Additionally, factors specific to each segment are analyzed and result in allocations to the segment.


Real estate construction loans are subject to general risks from changing commercial building and housing market trends and economic conditions that may impact demand for completed properties and the costs of completion. These risks are measured by market-area unemployment rates, bankruptcy rates, housing and commercial building market trends, and interest rates.


The credit quality of consumer real estate is subject to risks associated with the borrower’s repayment ability and collateral value, measured generally by analyzing local unemployment and bankruptcy trends, local housing market trends, and interest rates.


The commercial real estate segment includes loans secured by multifamily residential real estate, commercial real estate occupied by the owner/borrower, and commercial real estate leased to non-owners. Loans in the commercial real estate segment are impacted by economic risks from changing commercial real estate markets, rental markets for multi-family housing and commercial buildings, business bankruptcy rates, local unemployment and interest rate trends that would impact the businesses housed by the commercial real estate.


Commercial non real estate loans are secured by collateral other than real estate, or are unsecured. Credit risk for commercial non real estate loans is subject to economic conditions, generally monitored by local business bankruptcy trends, and interest rates. Public sector and IDA loans are extended to municipalities and related entities. Credit risk is based upon the entity’s ability to repay and interest rate trends.


Consumer non real estate includes credit cards, automobile and other consumer loans. Credit cards and certain other consumer loans are unsecured, while collateral is obtained for automobile loans and other consumer loans. Credit risk stems primarily from the borrower’s ability to repay, measured by average unemployment, average personal bankruptcy rates and interest rates.


Factor allocations applied to each class are increased for loans rated special mention and classified. The Company allocates additional reserves for “high risk” loans. High risk loans include junior liens, interest only and high loan to value loans.


A detailed analysis showing the allowance roll-forward by portfolio segment and related loan balance by segment follows.


   

Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2015

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2014

  $ 612     $ 1,662       3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

Charge-offs

    ---       (201

)

    (155

)

    (453

)

    ---       (193

)

    ---       (1,002

)

Recoveries

    ---       1       36       1       ---       84       ---       122  

Provision for loan losses

    (77

)

    332       420       (153

)

    170       21       21       734  

Balance, September 30, 2015

  $ 535     $ 1,794     $ 3,838     $ 870     $ 497     $ 514     $ 69     $ 8,117  

   

Activity in the Allowance for Loan Losses for the Nine Months Ended September 30, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2013

  $ 863     $ 1,697     $ 3,685     $ 989     $ 132     $ 576     $ 285     $ 8,227  

Charge-offs

    (2

)

    (97

)

    (1,115

)

    (79

)

    ---       (275

)

    ---       (1,568

)

Recoveries

    ---       ---       33       132       ---       47       ---       212  

Provision for loan losses

    (277

)

    78       1,072       22       148       261       (144

)

    1,160  

Balance, September 30, 2014

  $ 584     $ 1,678     $ 3,675     $ 1,064     $ 280     $ 609     $ 141     $ 8,031  

   

Activity in the Allowance for Loan Losses for the Year Ended December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Balance, December 31, 2013

  $ 863     $ 1,697     $ 3,685     $ 989     $ 132     $ 576     $ 285     $ 8,227  

Charge-offs

    (2

)

    (222

)

    (1,201

)

    (89

)

    ---       (346

)

    ---       (1,860

)

Recoveries

    ---       ---       50       132       ---       73       ---       255  

Provision for loan losses

    (249

)

    187       1,003       443       195       299       (237

)

    1,641  

Balance, December 31, 2014

  $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

   

Allowance for Loan Losses as of September 30, 2015

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 25     $ 119     $ ---     $ ---     $ ---     $ ---     $ 144  

Collectively evaluated for impairment

    535       1,769       3,719       870       497       514       69       7,973  

Total

  $ 535     $ 1,794     $ 3,838     $ 870     $ 497     $ 514     $ 69     $ 8,117  

   

Allowance for Loan Losses as of December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 14     $ 258     $ 10     $ ---     $ ---     $ ---     $ 282  

Collectively evaluated for impairment

    612       1,648       3,279       1,465       327       602       48       7,981  

Total

  $ 612     $ 1,662     $ 3,537     $ 1,475     $ 327     $ 602     $ 48     $ 8,263  

   

Loans as of September 30, 2015

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 973     $ 13,042     $ 997     $ ---     $ ---     $ ---     $ 15,012  

Collectively evaluated for impairment

    44,886       144,017       301,966       38,258       52,330       30,140       ---       611,597  

Total loans

  $ 44,886     $ 144,990     $ 315,008     $ 39,255     $ 52,330     $ 30,140     $ ---     $ 626,609  

   

Loans as of December 31, 2014

 
   

Real Estate Construction

   

Consumer Real Estate

   

Commercial Real Estate

   

Commercial Non Real Estate

   

Public Sector and IDA

   

Consumer Non Real Estate

   

Unallocated

   

Total

 

Individually evaluated for impairment

  $ ---     $ 819     $ 13,624     $ 678     $ ---     $ ---     $ ---     $ 15,121  

Collectively evaluated for impairment

    45,562       146,220       297,138       32,735       41,361       28,182       ---       591,198  

Total

  $ 45,562     $ 147,039     $ 310,762     $ 33,413     $ 41,361     $ 28,182     $ ---     $ 606,319  

A summary of ratios for the allowance for loan losses follows.


   

As of the

Nine Months Ended

September 30,

   

For the

Year Ended

December 31,

 
   

2015

   

2014

   

2014

 

Ratio of allowance for loan losses to the end of period loans, net of unearned income and deferred fees

    1.30

%

    1.35

%

    1.36

%

Ratio of net charge-offs to average loans, net of unearned income and deferred fees(1)

    0.19

%

    0.31

%

    0.27

%


(1)

Net charge-offs are on an annualized basis.


A summary of nonperforming assets follows.


   

September 30,

   

December 31,

 
   

2015

   

2014

   

2014

 

Nonperforming assets:

                       

Nonaccrual loans

  $ 3,207     $ 5,366     $ 3,999  

Restructured loans in nonaccrual

    5,781       2,360       5,288  

Total nonperforming loans

    8,988       7,726       9,287  

Other real estate owned, net

    4,194       5,145       4,744  

Total nonperforming assets

  $ 13,182     $ 12,871     $ 14,031  

Ratio of nonperforming assets to loans, net of unearned income and deferred fees, plus other real estate owned

    2.09

%

    2.14

%

    2.30

%

Ratio of allowance for loan losses to nonperforming loans(1)

    90.31

%

    103.95

%

    88.97

%


(1)     The Company defines nonperforming loans as nonaccrual loans. Loans 90 days or more past due and still accruing and accruing restructured loans are excluded.


A summary of loans past due 90 days or more and impaired loans follows.


   

September 30,

   

December 31,

 
   

2015

   

2014

   

2014

 

Loans past due 90 days or more and still accruing

  $ 47     $ 485     $ 207  

Ratio of loans past due 90 days or more and still accruing to loans, net of unearned income and deferred fees

    0.01

%

    0.08

%

    0.03

%

Accruing restructured loans

  $ 6,080     $ 5,947     $ 6,040  

Impaired loans:

                       

Impaired loans with no valuation allowance

  $ 12,548     $ 9,223     $ 7,615  

Impaired loans with a valuation allowance

    2,464       5,964       7,506  

Total impaired loans

  $ 15,012     $ 15,187     $ 15,121  

Valuation allowance

    (144

)

    (296

)

    (282

)

Impaired loans, net of allowance

  $ 14,868     $ 14,891     $ 14,839  

Average recorded investment in impaired loans(1)

  $ 15,902     $ 15,974     $ 16,311  

Interest income recognized on impaired loans, after designation as impaired

  $ 267     $ 384     $ 473  

Amount of income recognized on a cash basis

  $ ---     $ ---     $ ---  

(1)      Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


Nonaccrual loans that meet the Company’s balance threshold of $250 and all TDRs are designated as impaired. No interest income was recognized on nonaccrual loans for the nine months ended September 30, 2015 or September 30, 2014 or for the year ended December 31, 2014.


A detailed analysis of investment in impaired loans, associated reserves and interest income recognized, segregated by loan class follows.     


   

Impaired Loans as of September 30, 2015

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Consumer Real Estate(2)

                                       

Residential closed-end first liens

  $ 718     $ 675     $ 306     $ 369     $ 14  

Residential closed-end junior liens

    223       223       ---       223       7  

Investor-owned residential real estate

    75       75       ---       75       4  

Commercial Real Estate(2)

                                       

Multifamily real estate

    2,900       2,665       868       1,797       119  

Commercial real estate, owner-occupied

    4,555       4,489       4,489       ---       ---  

Commercial real estate, other

    6,013       5,888       5,888       ---       ---  

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    1,005       997       997       ---       ---  

Total

  $ 15,489     $ 15,012     $ 12,548     $ 2,464     $ 144  

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


(2)     Only classes with impaired loans are shown.


   

Impaired Loans as of December 31, 2014

 
   

Principal Balance

   

(A)

Total Recorded Investment(1)

   

Recorded Investment(1) in (A) for Which There is No Related Allowance

   

Recorded Investment(1) in (A) for Which There is a Related Allowance

   

Related Allowance

 

Consumer Real Estate(2)

                                       

Residential closed-end first liens

  $ 530     $ 503     $ 311     $ 192     $ 2  

Residential closed-end junior liens

    239       239       ---       239       8  

Investor-owned residential real estate

    77       77       ---       77       4  

Commercial Real Estate(2)

                                       

Multifamily real estate

    2,911       2,735       868       1,866       170  

Commercial real estate, owner occupied

    4,919       4,821       3,314       1,508       74  

Commercial real estate, other

    6,080       6,068       3,072       2,996       14  

Commercial Non Real Estate(2)

                                       

Commercial and Industrial

    678       678       50       628       10  

Total

  $ 15,434     $ 15,121     $ 7,615     $ 7,506     $ 282  

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.     


(2)     Only classes with impaired loans are shown.


The following tables show the average recorded investment and interest income recognized for impaired loans.


   

For the Nine Months Ended

September 30, 2015

 
   

Average Recorded

Investment(1)

   

Interest Income Recognized

 

Consumer Real Estate(2)

               

Residential closed-end first liens

  $ 685     $ 33  

Residential closed-end junior liens

    231       11  

Investor-owned residential real estate

    76       4  

Commercial Real Estate(2)

               

Multifamily real estate

    2,670       ---  

Commercial real estate, owner occupied

    5,302       86  

Commercial real estate, other

    5,924       128  

Commercial Non Real Estate(2)

               

Commercial and Industrial

    1,014       5  

Total

  $ 15,902     $ 267  

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


(2)     Only classes with impaired loans are shown.


   

For the Nine Months Ended

September 30, 2014

 
   

Average Recorded

Investment(1)

   

Interest Income Recognized

 

Consumer Real Estate(2)

               

Residential closed-end first liens

  $ 385     $ 19  

Residential closed-end junior liens

    251       12  

Investor-owned residential real estate

    78       4  

Commercial Real Estate(2)

               

Multifamily real estate

    2,807       ---  

Commercial real estate, owner occupied

    5,606       153  

Commercial real estate, other

    6,134       164  

Commercial Non Real Estate(2)

               

Commercial and Industrial

    713       32  

Consumer Non Real Estate(2)

               

Automobile

    ---       ---  

Total

  $ 15,974     $ 384  

(1)     Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


(2)     Only classes with impaired loans are shown.


   

For the Year Ended

December 31, 2014

 
   

Average Recorded

Investment(1)

   

Interest Income Recognized

 

Consumer Real Estate(2)

               

Residential closed-end first liens

    555       31  

Residential closed-end junior liens

    249       16  

Investor-owned residential real estate

    77       5  
                 

Commercial Real Estate(2)

               

Multifamily real estate

    2,773       ---  

Commercial real estate, owner occupied

    5,836       203  

Commercial real estate, other

    6,114       175  
                 

Commercial Non Real Estate(2)

               

Commercial and Industrial

    707       43  

Total

  $ 16,311     $ 473  

(1)    Recorded investment is net of charge-offs and interest paid while a loan is in nonaccrual status.


(2)   Only classes with impaired loans are shown.


The Company reviews nonaccrual loans on an individual loan basis to determine whether future payments are reasonably assured. To satisfy this criteria, the Company’s evaluation must determine that the underlying cause of the original delinquency or weakness that indicated nonaccrual status has been resolved, such as receipt of new guarantees, increased cash flows that cover the debt service or other resolution. Nonaccrual loans that demonstrate reasonable assurance of future payments and that have made at least six consecutive payments in accordance with repayment terms and timeframes may be returned to accrual status.


A restructured loan for which impairment measurement does not indicate a loss and that maintains current status for at least six months may be returned to accrual status.


An analysis of past due and nonaccrual loans follows.


September 30, 2015

                               
   

30 – 89 Days Past Due

   

90 or More Days Past Due

   

90 or More Days Past Due and Still Accruing

   

Nonaccruals (Including Impaired Nonaccruals)

 

Real Estate Construction(1)

                               

Construction, other

  $ 27     $ ---     $ ---     $ ---  

Consumer Real Estate(1)

                               

Equity lines

    63       ---       ---       ---  

Residential closed-end first liens

    1,305       46       46       3  

Residential closed-end junior liens

    64       ---       ---          

Investor-owned residential real estate

    ---       ---       ---       12  

Commercial Real Estate(1)

                               

Multifamily real estate

    547       2,665       ---       2,665  

Commercial real estate, owner-occupied

    269       1,519       ---       2,542  

Commercial real estate, other

    59       ---       ---       2,883  

Commercial Non Real Estate(1)

                               

Commercial and Industrial

    71       883       ---       883  

Consumer Non Real Estate(1)

                               

Credit cards

    9       1       1       ---  

Automobile

    175       ---       ---       ---  

Other consumer loans

    63       ---       ---       ---  

Total

  $ 2,652     $ 5,114     $ 47     $ 8,988  

December 31, 2014

                               
   

30 – 89 Days Past Due

   

90 or More Days Past Due

   

90 or More Days Past Due and Still Accruing

   

Nonaccruals (Including Impaired Nonaccruals)

 

Real Estate Construction(1)

                               

Construction, other

    28       ---       ---       ---  

Consumer Real Estate(1)

                               

Equity Lines

    25       ---       ---       ---  

Residential closed-end first liens

    719       185       80       105  

Residential closed-end junior liens

    74       1       1       ---  

Investor-owned residential real estate

    336       45       ---       59  

Commercial Real Estate(1)

                               

Multifamily real estate

    850       868       ---       2,735  

Commercial real estate, owner occupied

    ---       1,066       102       2,573  

Commercial real estate, other

    ---       70       ---       3,066  

Commercial Non Real Estate(1)

                               

Commercial and Industrial

    153       43       ---       749  

Consumer Non Real Estate(1)

                               

Credit cards

    3       4       4       ---  

Automobile

    205       20       20       ---  

Other consumer loans

    54       ---       ---       ---  

Total

  $ 2,447     $ 2,302     $ 207     $ 9,287  

(1)     Only classes with past-due or nonaccrual loans are shown.


The estimate of credit risk for non-impaired loans is obtained by applying allocations for internal and external factors. The allocations are increased for loans that exhibit greater credit quality risk.


Credit quality indicators, which the Company terms risk grades, are assigned through the Company’s credit review function for larger loans and selective review of loans that fall below credit review thresholds. Loans that do not indicate heightened risk are graded as “pass.” Loans that appear to have elevated credit risk because of frequent or persistent past due status, which is less than 75 days, or that show weakness in the borrower’s financial condition are risk graded “special mention.” Loans with frequent or persistent delinquency exceeding 75 days or that have a higher level of weakness in the borrower’s financial condition are graded “classified.” Classified loans have regulatory risk ratings of “substandard” and “doubtful.” Allocations are increased by 50% and by 100% for loans with grades of “special mention” and “classified,” respectively.


Determination of risk grades was completed for the portfolio as of September 30, 2015 and December 31, 2014.


The following displays collectively-evaluated loans by credit quality indicator.


September 30, 2015


   

Pass

   

Special

Mention

   

Classified (Excluding Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 10,532     $ 3,768     $ ---  

Construction, other

    30,586       ---       ---  

Consumer Real Estate

                       

Equity lines

    15,715       17       78  

Closed-end first liens

    78,380       464       830  

Closed-end junior liens

    4,653       55       63  

Investor-owned residential real estate

    42,283       611       868  

Commercial Real Estate

                       

Multifamily residential real estate

    75,085       1,345       1,815  

Commercial real estate owner-occupied

    124,459       1,278       1,316  

Commercial real estate, other

    95,149       1,519       ---  

Commercial Non Real Estate

                       

Commercial and Industrial

    37,217       357       684  

Public Sector and IDA

                       

States and political subdivisions

    52,330       ---       ---  

Consumer Non Real Estate

                       

Credit cards

    5,981       ---       ---  

Automobile

    12,134       123       39  

Other consumer

    11,819       31       13  

Total

  $ 596,323     $ 9,568     $ 5,706  

The following displays collectively-evaluated loans by credit quality indicator.


December 31, 2014


   

Pass

   

Special

Mention (Excluding Impaired)

   

Classified (Excluding Impaired)

 

Real Estate Construction

                       

Construction, 1-4 family residential

  $ 14,222     $ ---     $ 2,265  

Construction, other

    29,047       ---       28  

Consumer Real Estate

                       

Equity lines

    15,861       59       60  

Closed-end first liens

    78,806       1,566       1,412  

Closed-end junior liens

    4,258       21       95  

Investor-owned residential real estate

    42,781       688       614  

Commercial Real Estate

                       

Multifamily residential real estate

    73,611       1,397       850  

Commercial real estate owner-occupied

    125,643       202       2,855  

Commercial real estate, other

    90,821       1,177       582  

Commercial Non Real Estate

                       

Commercial and Industrial

    31,247       97       1,390  

Public Sector and IDA

                       

States and political subdivisions

    41,361       ---       ---  

Consumer Non Real Estate

                       

Credit cards

    5,705       ---       ---  

Automobile

    11,505       93       128  

Other consumer

    10,745       ---       6  

Total

  $ 575,613     $ 5,300     $ 10,285  

Sales, Purchases and Reclassification of Loans


The Company finances mortgages under “best efforts” contracts with mortgage purchasers. The mortgages are designated as held for sale upon initiation. There have been no reclassifications from portfolio loans to held for sale. There have been no loans held for sale transferred to portfolio loans. Occasionally, the Company purchases or sells participations in loans. All participation loans purchased met the Company’s normal underwriting standards at the time the participation was entered. Participation loans are included in the appropriate portfolio balances to which the allowance methodology is applied.


Troubled Debt Restructurings


The Company modifies loans in troubled debt restructurings. Total troubled debt restructurings amounted to $11,861 at September 30, 2015, $11,328 at December 31, 2014, and $8,307 at September 30, 2014. The following tables present restructurings by class that occurred during the nine month periods ended September 30, 2015 and September 30, 2014. The Company did not modify any loans in troubled debt restructures during the three-month periods ended September 30, 2015 or September 30, 2014.


Note: Only classes with restructured loans are presented.


   

Restructurings That Occurred During the Nine Months Ended September 30, 2015

 
   

Number of Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-Modification Outstanding Principal Balance

 

Commercial Real Estate

                       

Commercial real estate, owner occupied

    1     $ 994     $ 907  

Total

    1     $ 994     $ 907  

During the nine-month period ended September 30, 2015, the Company restructured 1 loan to provide payment relief. The restructuring provided payment relief by reducing principal, capitalizing interest and re-amortizing payments. The restructured loan is in nonaccrual status. The fair value measurement of the restructured loan as of September 30, 2015 resulted in no specific allocations to the allowance for loan losses.


   

Restructurings That Occurred During the Nine Months Ended September 30, 2014

 
   

Number of Contracts

   

Pre-Modification Outstanding Principal Balance

   

Post-Modification Outstanding Principal Balance

 

Commercial Real Estate

                       

Multifamily real estate

    1     $ 2,484     $ 2,484  

Commercial real estate, owner occupied

    1       184       209  

Total

    2     $ 2,668     $ 2,693  

During the nine-month period ended September 30, 2014, the Company restructured two loans. One multifamily real estate loan was restructured to provide payment relief. The Company reduced the loan’s interest rate and re-amortized payments. One commercial real estate, owner occupied loan was restructured pursuant to bankruptcy court orders. The restructuring provided payment relief by capitalizing interest, reducing the interest rate and re-amortizing payments. The fair value measurements of the restructured loans as of September 30, 2014 resulted in specific allocations to the allowance for loan losses totaling $249.


The Company analyzed its TDR portfolio for loans that defaulted during the three and nine month periods ended September 30, 2015 and September 30, 2014, and that were modified within 12 months prior to default. The Company defines default as one or more payments that occur more than 90 days past the due date, charge-offs, or foreclosure after the date of restructuring. There were no restructured loans that defaulted and were modified within 12 months prior to default for the three or nine month periods ended September 30, 2015 and 2014.