XML 23 R12.htm IDEA: XBRL DOCUMENT v3.7.0.1
Note 3 - Loans Leases Receivable
6 Months Ended
Jun. 30, 2017
Notes to Financial Statements  
Financing Receivables [Text Block]
NOTE
3
– LOANS/LEASES RECEIVABLE
 
The composition of the loan/lease portfolio as of
June 30, 2017
and
December 31, 2016
is presented as follows:
 
 
   
As of June 30,
   
As of December 31,
 
   
2017
   
2016
 
                 
C&I loans
  $
942,538,419
    $
827,637,263
 
CRE loans
               
Owner-occupied CRE
   
317,225,055
     
332,387,621
 
Commercial construction, land development, and other land
   
179,316,027
     
165,149,491
 
Other non owner-occupied CRE
   
635,365,041
     
595,921,748
 
     
1,131,906,123
     
1,093,458,860
 
                 
Direct financing leases *
   
153,336,548
     
165,419,360
 
Residential real estate loans **
   
233,870,678
     
229,233,104
 
Installment and other consumer loans
   
84,047,403
     
81,665,695
 
     
2,545,699,171
     
2,397,414,282
 
Plus deferred loan/lease origination costs, net of fees
   
7,866,437
     
8,072,703
 
     
2,553,565,608
     
2,405,486,985
 
Less allowance
   
(33,356,632
)    
(30,757,448
)
    $
2,520,208,976
    $
2,374,729,537
 
                 
                 
* Direct financing leases:
               
Net minimum lease payments to be received
  $
170,143,561
    $
184,274,802
 
Estimated unguaranteed residual values of leased assets
   
1,085,154
     
1,085,154
 
Unearned lease/residual income
   
(17,892,167
)    
(19,940,596
)
     
153,336,548
     
165,419,360
 
Plus deferred lease origination costs, net of fees
   
5,216,015
     
5,881,778
 
     
158,552,563
     
171,301,138
 
Less allowance
   
(2,638,301
)    
(3,111,898
)
    $
155,914,262
    $
168,189,240
 
 
*
Management performs an evaluation of the estimated unguaranteed residual values of leased assets on an annual basis, at a minimum. The evaluation consists of discussions with reputable and current vendors, which is combined with management’s expertise and understanding of the current states of particular industries to determine informal valuations of the equipment. As necessary and where available, management will utilize valuations by independent appraisers. The large majority of leases with residual values contain a lease options rider, which requires the lessee to pay the residual value directly, finance the payment of the residual value, or extend the lease term to pay the residual value. In these cases, the residual value is protected and the risk of loss is minimal. There were
no
losses related to residual values for the
three
and
six
months ended
June 30, 2017
and
2016.
 
**Includes residential real estate loans h
eld for sale totaling
$705,800
and
$1,135,500
as of
June 30, 2017,
and
December 31, 2016,
respectively.
 
Changes in accretable yield for acquired loans were as follows:
 
 
   
Three months ended June 30, 2017
   
Six months ended June 30, 2017
 
   
PCI
   
Performing
           
PCI
   
Performing
         
   
Loans
   
Loans
   
Total
   
Loans
   
Loans
   
Total
 
Balance at the beginning of the period
  $
(127,616
)   $
(6,944,074
)   $
(7,071,690
)   $
(194,306
)   $
(9,115,614
)   $
(9,309,920
)
Accretion recognized
   
43,756
     
1,618,603
     
1,662,359
     
110,446
     
3,790,143
     
3,900,589
 
Balance at the end of the period
  $
(83,860
)   $
(5,325,471
)   $
(5,409,331
)   $
(83,860
)   $
(5,325,471
)   $
(5,409,331
)
 
 
The aging of the loan/lease portfolio by classe
s of loans/leases as of
June 30, 2017
and
December 31, 2016
is presented as follows:
 
   
As of June 30, 2017
 
Classes of Loans/Leases
 
Current
   
30-59 Days Past Due
   
60-89 Days Past Due
   
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases
   
Total
 
                                                 
C&I
  $
937,716,988
    $
271,248
    $
430,367
    $
45,812
    $
4,074,004
    $
942,538,419
 
CRE
                                               
Owner-Occupied CRE
   
316,555,536
     
514,499
     
-
     
-
     
155,020
     
317,225,055
 
Commercial Construction, Land Development, and Other Land
   
174,851,763
     
117,247
     
-
     
-
     
4,347,017
     
179,316,027
 
Other Non Owner-Occupied CRE
   
632,539,426
     
1,503,560
     
-
     
-
     
1,322,055
     
635,365,041
 
Direct Financing Leases
   
151,027,116
     
155,553
     
106,185
     
-
     
2,047,694
     
153,336,548
 
Residential Real Estate
   
232,076,296
     
92,966
     
395,734
     
257,771
     
1,047,911
     
233,870,678
 
Installment and Other Consumer
   
83,377,699
     
253,751
     
71,882
     
120,363
     
223,708
     
84,047,403
 
    $
2,528,144,824
    $
2,908,824
    $
1,004,168
    $
423,946
    $
13,217,409
    $
2,545,699,171
 
                                                 
As a percentage of total loan/lease portfolio
   
99.31
%    
0.11
%    
0.04
%    
0.02
%    
0.52
%    
100.00
%
 
 
   
As of December 31, 2016
 
Classes of Loans/Leases
 
Current
   
30-59 Days Past Due
   
60-89 Days Past Due
   
Accruing Past Due 90 Days or More
   
Nonaccrual Loans/Leases
   
Total
 
                                                 
C&I
  $
821,637,507
    $
1,455,185
    $
10,551
    $
346,234
    $
4,187,786
    $
827,637,263
 
CRE
                                               
Owner-Occupied CRE
   
331,812,571
     
-
     
242,902
     
-
     
332,148
     
332,387,621
 
Commercial Construction, Land Development, and Other Land
   
160,760,034
     
35,638
     
-
     
-
     
4,353,819
     
165,149,491
 
Other Non Owner-Occupied CRE
   
594,384,926
     
100,673
     
-
     
-
     
1,436,149
     
595,921,748
 
Direct Financing Leases
   
161,452,627
     
730,627
     
574,700
     
215,225
     
2,446,181
     
165,419,360
 
Residential Real Estate
   
227,023,552
     
473,478
     
365,581
     
294,854
     
1,075,639
     
229,233,104
 
Installment and Other Consumer
   
81,199,766
     
204,973
     
63,111
     
110,501
     
87,344
     
81,665,695
 
    $
2,378,270,983
    $
3,000,574
    $
1,256,845
    $
966,814
    $
13,919,066
    $
2,397,414,282
 
                                                 
As a percentage of total loan/lease portfolio
   
99.20
%    
0.13
%    
0.05
%    
0.04
%    
0.58
%    
100.00
%
 
NPLs
by classes of loans/leases as of
June 30, 2017
and
December 31, 2016
are presented as follows:
 
   
As of June 30, 2017
 
Classes of Loans/Leases
 
Accruing Past
Due 90 Days or More
   
Nonaccrual Loans/Leases *
   
Accruing
TDRs
   
Total NPLs
   
Percentage of
Total NPLs
 
                                         
C&I
  $
45,812
    $
4,074,004
    $
4,858,983
    $
8,978,799
     
43.68
%
CRE
                                       
Owner-Occupied CRE
   
-
     
155,020
     
-
     
155,020
     
0.75
%
Commercial Construction, Land Development, and Other Land
   
-
     
4,347,017
     
-
     
4,347,017
     
21.15
%
Other Non Owner-Occupied CRE
   
-
     
1,322,055
     
-
     
1,322,055
     
6.43
%
Direct Financing Leases
   
-
     
2,047,694
     
1,689,086
     
3,736,780
     
18.18
%
Residential Real Estate
   
257,771
     
1,047,911
     
350,704
     
1,656,386
     
8.06
%
Installment and Other Consumer
   
120,363
     
223,708
     
16,400
     
360,471
     
1.75
%
    $
423,946
    $
13,217,409
    $
6,915,173
    $
20,556,528
     
100.00
%
 
 
*
Nonaccrual loans/leases included
$2,167,863
of TDRs, including
$268,629
in C&I loans,
$1,148,818
in CRE loans,
$519,178
in direct financing leases,
$179,881
in construction loans,
$41,465
in residential real estate loans, and
$9,892
in installment loans.
 
 
   
As of December 31, 2016
 
Classes of Loans/Leases
 
Accruing Past
Due 90 Days or More
   
Nonaccrual Loans/Leases **
   
Accruing
TDRs
   
Total NPLs
   
Percentage of
Total NPLs
 
                                         
C&I
  $
346,234
    $
4,187,786
    $
4,733,997
     
9,268,017
     
43.65
%
CRE
                                       
Owner-Occupied CRE
   
-
     
332,148
     
-
     
332,148
     
1.56
%
Commercial Construction, Land Development, and Other Land
   
-
     
4,353,819
     
-
     
4,353,819
     
20.51
%
Other Non Owner-Occupied CRE
   
-
     
1,436,149
     
-
     
1,436,149
     
6.77
%
Direct Financing Leases
   
215,225
     
2,446,181
     
1,008,244
     
3,669,650
     
17.28
%
Residential Real Estate
   
294,854
     
1,075,639
     
585,541
     
1,956,034
     
9.21
%
Installment and Other Consumer
   
110,501
     
87,344
     
18,746
     
216,591
     
1.02
%
    $
966,814
    $
13,919,066
    $
6,346,528
    $
21,232,408
     
100.00
%
 
**
Nonaccrual loans/leases included
$2,300,479
of TDRs, including
$48,501
in C&I loans,
$1,380,047
in CRE loans,
$816,149
in direct financing leases,
$43,579
in residential real estate loans, and
$12,203
in installment loans.
 
Changes in the allowance by
portfolio segment for the
three
and
six
months ended
June 30, 2017
and
2016,
respectively, are presented as follows:
 
 
   
Three Months Ended June 30, 2017
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $
12,954,090
    $
12,643,266
    $
2,978,260
    $
2,375,864
    $
1,107,670
    $
32,059,150
 
Provisions (credits) charged to expense
   
1,281,786
     
339,857
     
297,672
     
116,151
     
(12,473
)    
2,022,993
 
Loans/leases charged off
   
(74,071
)    
(10,375
)    
(684,079
)    
(61,561
)    
(21,518
)    
(851,604
)
Recoveries on loans/leases previously charged off
   
45,928
     
26,485
     
46,448
     
-
     
7,232
     
126,093
 
Balance, ending
  $
14,207,733
    $
12,999,233
    $
2,638,301
    $
2,430,454
    $
1,080,911
    $
33,356,632
 
 
   
Three Months Ended June 30, 2016
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $
10,991,979
    $
10,090,567
    $
3,287,231
    $
1,836,622
    $
1,189,043
    $
27,395,442
 
Provisions (credits) charged to expense
   
(241,600
)    
919,596
     
460,997
     
194,988
     
(136,131
)    
1,197,850
 
Loans/leases charged off
   
(48,983
)    
(23,101
)    
(534,716
)    
(17,523
)    
(9,892
)    
(634,215
)
Recoveries on loans/leases previously charged off
   
23,110
     
-
     
12,682
     
900
     
101,721
     
138,413
 
Balance, ending
  $
10,724,506
    $
10,987,062
    $
3,226,194
    $
2,014,987
    $
1,144,741
    $
28,097,490
 
 
 
   
Six Months Ended June 30, 2017
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $
12,545,110
    $
11,670,609
    $
3,111,898
    $
2,342,344
    $
1,087,487
    $
30,757,448
 
Provisions (credits) charged to expense
   
1,875,144
     
1,306,128
     
802,687
     
159,671
     
(15,528
)    
4,128,102
 
Loans/leases charged off
   
(292,344
)    
(10,375
)    
(1,342,763
)    
(75,184
)    
(23,564
)    
(1,744,230
)
Recoveries on loans/leases previously charged off
   
79,823
     
32,871
     
66,479
     
3,623
     
32,516
     
215,312
 
Balance, ending
  $
14,207,733
    $
12,999,233
    $
2,638,301
    $
2,430,454
    $
1,080,911
    $
33,356,632
 
 
   
Six Months Ended June 30, 2016
 
                                                 
   
Commercial and Industrial
   
Commercial Real Estate
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Balance, beginning
  $
10,484,080
    $
9,375,117
    $
3,395,088
    $
1,790,150
    $
1,096,471
    $
26,140,906
 
Provisions (credits) charged to expense
   
498,231
     
1,635,046
     
939,242
     
257,644
     
(59,328
)    
3,270,835
 
Loans/leases charged off
   
(292,549
)    
(23,101
)    
(1,135,654
)    
(33,707
)    
(17,488
)    
(1,502,499
)
Recoveries on loans/leases previously charged off
   
34,744
     
-
     
27,518
     
900
     
125,086
     
188,248
 
Balance, ending
  $
10,724,506
    $
10,987,062
    $
3,226,194
    $
2,014,987
    $
1,144,741
    $
28,097,490
 
 
The allowance by impairment evaluation and by portfolio
segment as of
June 30, 2017
and
December 31, 2016
is presented as follows:
 
 
   
As of June 30, 2017
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Allowance for impaired loans/leases
  $
1,580,113
    $
938,450
    $
550,575
    $
266,217
    $
20,365
    $
3,355,720
 
Allowance for nonimpaired loans/leases
   
12,627,620
     
12,060,783
     
2,087,726
     
2,164,237
     
1,060,546
     
30,000,912
 
    $
14,207,733
    $
12,999,233
    $
2,638,301
    $
2,430,454
    $
1,080,911
    $
33,356,632
 
                                                 
Impaired loans/leases
  $
8,985,913
    $
5,727,375
    $
3,553,173
    $
1,398,615
    $
240,107
    $
19,905,183
 
Nonimpaired loans/leases
   
933,552,506
     
1,126,178,748
     
149,783,375
     
232,472,063
     
83,807,296
     
2,525,793,988
 
    $
942,538,419
    $
1,131,906,123
    $
153,336,548
    $
233,870,678
    $
84,047,403
    $
2,545,699,171
 
                                                 
Allowance as a percentage of impaired loans/leases
   
17.58
%    
16.39
%    
15.50
%    
19.03
%    
8.48
%    
16.86
%
Allowance as a percentage of nonimpaired loans/leases
   
1.35
%    
1.07
%    
1.39
%    
0.93
%    
1.27
%    
1.19
%
Total allowance as a percentage of total loans/leases
   
1.51
%    
1.15
%    
1.72
%    
1.04
%    
1.29
%    
1.31
%
 
 
   
As of December 31, 2016
 
   
C&I
   
CRE
   
Direct Financing Leases
   
Residential Real Estate
   
Installment and Other Consumer
   
Total
 
                                                 
Allowance for impaired loans/leases
  $
1,771,537
    $
693,919
    $
848,919
    $
289,112
    $
39,481
    $
3,642,968
 
Allowance for nonimpaired loans/leases
   
10,773,573
     
10,976,690
     
2,262,979
     
2,053,232
     
1,048,006
     
27,114,480
 
    $
12,545,110
    $
11,670,609
    $
3,111,898
    $
2,342,344
    $
1,087,487
    $
30,757,448
 
                                                 
Impaired loans/leases
  $
8,936,451
    $
6,112,114
    $
3,256,264
    $
1,661,180
    $
106,090
    $
20,072,099
 
Nonimpaired loans/leases
   
818,700,812
     
1,087,346,746
     
162,163,096
     
227,571,924
     
81,559,605
     
2,377,342,183
 
    $
827,637,263
    $
1,093,458,860
    $
165,419,360
    $
229,233,104
    $
81,665,695
    $
2,397,414,282
 
                                                 
Allowance as a percentage of impaired loans/leases
   
19.82
%    
11.35
%    
26.07
%    
17.40
%    
37.21
%    
18.15
%
Allowance as a percentage of nonimpaired loans/leases
   
1.32
%    
1.01
%    
1.40
%    
0.90
%    
1.28
%    
1.14
%
Total allowance as a percentage of total loans/leases
   
1.52
%    
1.07
%    
1.88
%    
1.02
%    
1.33
%    
1.28
%
 
Information for impaired loans/leases is presented in the tables below. The recorded investment represents customer balances net of any partial charge-offs recognized on the loan/lease. The unpaid principal balance represents the recorded balance outstanding on the loan/lease prior to any partial charge-offs.
 
Loans/leases, by classes of financing receivable, considered to be impaired as of and for the
six
months ended
June 30, 2017
are presented as follows:
 
Classes of Loans/Leases
 
Recorded
Investment
   
Unpaid Principal Balance
   
Related
Allowance
   
Average
Recorded
Investment
   
Interest Income Recognized
   
Interest Income Recognized for
Cash Payments Received
 
                                                 
Impaired Loans/Leases with No Specific Allowance Recorded:
                                               
C&I
  $
993,551
    $
1,003,988
    $
-
    $
802,367
    $
16,751
    $
16,751
 
CRE
                                               
Owner-Occupied CRE
   
-
     
-
     
-
     
-
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
-
     
-
     
-
     
-
     
-
     
-
 
Other Non Owner-Occupied CRE
   
1,148,818
     
1,148,818
     
-
     
1,171,229
     
-
     
-
 
Direct Financing Leases
   
2,739,319
     
2,739,319
     
-
     
2,557,608
     
57,844
     
57,844
 
Residential Real Estate
   
710,118
     
784,896
     
-
     
628,555
     
1,161
     
1,161
 
Installment and Other Consumer
   
189,018
     
189,019
     
-
     
144,838
     
218
     
218
 
    $
5,780,824
    $
5,866,040
    $
-
    $
5,304,597
    $
75,974
    $
75,974
 
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
C&I
  $
7,992,362
    $
7,996,201
    $
1,580,113
    $
7,930,142
    $
97,721
    $
97,721
 
CRE
                                               
Owner-Occupied CRE
   
155,020
     
155,020
     
111,520
     
266,439
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
4,347,017
     
4,347,017
     
820,811
     
4,350,034
     
-
     
-
 
Other Non Owner-Occupied CRE
   
76,519
     
76,519
     
6,119
     
25,506
     
-
     
-
 
Direct Financing Leases
   
813,854
     
813,854
     
550,575
     
739,561
     
-
     
-
 
Residential Real Estate
   
688,497
     
688,497
     
266,217
     
604,450
     
7,229
     
7,229
 
Installment and Other Consumer
   
51,090
     
51,090
     
20,365
     
29,137
     
-
     
-
 
    $
14,124,359
    $
14,128,198
    $
3,355,720
    $
13,945,269
    $
104,950
    $
104,950
 
                                                 
Total Impaired Loans/Leases:
                                               
C&I
  $
8,985,913
    $
9,000,189
    $
1,580,113
    $
8,732,509
    $
114,472
    $
114,472
 
CRE
                                               
Owner-Occupied CRE
   
155,020
     
155,020
     
111,520
     
266,439
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
4,347,017
     
4,347,017
     
820,811
     
4,350,033
     
-
     
-
 
Other Non Owner-Occupied CRE
   
1,225,337
     
1,225,337
     
6,119
     
1,196,735
     
-
     
-
 
Direct Financing Leases
   
3,553,173
     
3,553,173
     
550,575
     
3,297,169
     
57,844
     
57,844
 
Residential Real Estate
   
1,398,615
     
1,473,393
     
266,217
     
1,233,005
     
8,390
     
8,390
 
Installment and Other Consumer
   
240,108
     
240,109
     
20,365
     
173,975
     
218
     
218
 
    $
19,905,183
    $
19,994,2388
    $
3,355,720
    $
19,249,865
    $
180,924
    $
180,924
 
 
Impaired loans/leases for which
no
allowance has been provided have adequate collateral, based on management
’s current estimates.
 
Loans/leases, by classes of financing receivable, considered to be impaired as of and for the
three
months ended
June 30, 2017
and
2016,
respectively, are presented as follows:
 
   
Three Months Ended June 30, 2017
   
Three Months Ended June 30, 2016
 
Classes of Loans/Leases
 
Average
Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
   
Average
Recorded Investment
   
Interest Income Recognized
   
Interest Income Recognized for Cash Payments Received
 
                                                 
Impaired Loans/Leases with No Specific Allowance Recorded:
                                               
C&I
  $
805,309
    $
9,399
    $
9,399
    $
2,524,056
    $
3,519
    $
3,519
 
CRE
                                               
Owner-Occupied CRE
   
-
     
-
     
-
     
121,444
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
-
     
-
     
-
     
-
     
-
     
-
 
Other Non Owner-Occupied CRE
   
1,160,161
     
-
     
-
     
1,311,540
     
-
     
-
 
Direct Financing Leases
   
2,560,019
     
38,949
     
38,949
     
1,510,987
     
19,897
     
19,897
 
Residential Real Estate
   
712,793
     
-
     
-
     
621,354
     
1,013
     
1,013
 
Installment and Other Consumer
   
173,585
     
218
     
218
     
229,207
     
-
     
-
 
    $
5,411,867
    $
48,566
    $
48,566
    $
6,318,588
    $
24,429
    $
24,429
 
                                                 
Impaired Loans/Leases with Specific Allowance Recorded:
                                               
C&I
  $
8,066,702
    $
35,055
    $
35,055
    $
2,292,483
    $
-
    $
-
 
CRE
                                               
Owner-Occupied CRE
   
238,584
     
-
     
-
     
-
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
4,348,142
     
-
     
-
     
190,174
     
-
     
-
 
Other Non Owner-Occupied CRE
   
38,260
     
-
     
-
     
658,220
     
-
     
-
 
Direct Financing Leases
   
757,602
     
-
     
-
     
995,446
     
-
     
-
 
Residential Real Estate
   
624,641
     
2,989
     
2,989
     
919,271
     
1,948
     
1,948
 
Installment and Other Consumer
   
34,333
     
-
     
-
     
218,742
     
1,468
     
1,468
 
    $
14,108,264
    $
38,044
    $
38,044
    $
5,274,336
    $
3,416
    $
3,416
 
                                                 
Total Impaired Loans/Leases:
                                               
C&I
  $
8,872,011
    $
44,454
    $
44,454
    $
4,816,539
    $
3,519
    $
3,519
 
CRE
                                               
Owner-Occupied CRE
   
238,584
     
-
     
-
     
121,444
     
-
     
-
 
Commercial Construction, Land Development, and Other Land
   
4,348,142
     
-
     
-
     
190,174
     
-
     
-
 
Other Non Owner-Occupied CRE
   
1,198,421
     
-
     
-
     
1,969,760
     
-
     
-
 
Direct Financing Leases
   
3,317,621
     
38,949
     
38,949
     
2,506,433
     
19,897
     
19,897
 
Residential Real Estate
   
1,337,434
     
2,989
     
2,989
     
1,540,625
     
2,961
     
2,961
 
Installment and Other Consumer
   
207,918
     
218
     
218
     
447,949
     
1,468
     
1,468
 
    $
19,520,131
    $
86,610
    $
86,610
    $
11,592,924
    $
27,845
    $
27,845
 
 
Impaired loans/leases for which
no
allowance has been provided have adequate collateral, based on management
’s current estimates.
 
Loans/leases, by classes of financing receivable, considered to be impaired as of
December 31, 2016
are presented as follows:
 
 
Classes of Loans/Leases
 
Recorded
Investment
   
Unpaid Principal
Balance
   
Related
Allowance
 
                         
Impaired Loans/Leases with No Specific Allowance Recorded:
                       
C&I
  $
841,895
    $
951,600
    $
-
 
CRE
                       
Owner-Occupied CRE
   
-
     
93,774
     
-
 
Commercial Construction, Land Development, and Other Land
   
-
     
-
     
-
 
Other Non Owner-Occupied CRE
   
1,196,549
     
1,196,549
     
-
 
Direct Financing Leases
   
1,690,121
     
1,690,121
     
-
 
Residential Real Estate
   
853,294
     
892,495
     
-
 
Installment and Other Consumer
   
55,734
     
55,734
     
-
 
    $
4,637,593
    $
4,880,273
    $
-
 
                         
Impaired Loans/Leases with Specific Allowance Recorded:
                       
C&I
  $
8,094,556
    $
8,098,395
    $
1,771,537
 
CRE
                       
Owner-Occupied CRE
   
322,148
     
322,148
     
57,398
 
Commercial Construction, Land Development, and Other Land
   
4,353,819
     
4,353,817
     
577,611
 
Other Non Owner-Occupied CRE
   
239,600
     
239,600
     
58,910
 
Direct Financing Leases
   
1,566,141
     
1,566,143
     
848,919
 
Residential Real Estate
   
807,886
     
882,018
     
289,112
 
Installment and Other Consumer
   
50,356
     
50,356
     
39,481
 
    $
15,434,506
    $
15,512,477
    $
3,642,968
 
                         
Total Impaired Loans/Leases:
                       
C&I
  $
8,936,451
    $
9,049,995
    $
1,771,537
 
CRE
                       
Owner-Occupied CRE
   
322,148
     
415,922
     
57,398
 
Commercial Construction, Land Development, and Other Land
   
4,353,819
     
4,353,817
     
577,611
 
Other Non Owner-Occupied CRE
   
1,436,149
     
1,436,149
     
58,910
 
Direct Financing Leases
   
3,256,262
     
3,256,264
     
848,919
 
Residential Real Estate
   
1,661,180
     
1,774,513
     
289,112
 
Installment and Other Consumer
   
106,090
     
106,090
     
39,481
 
    $
20,072,099
    $
20,392,750
    $
3,642,968
 
 
 
Impaired loans/leases for which
no
allowance has been provided have adequate collateral, based on management
’s current estimates.
 
For
C&I and CRE loans, the Company’s credit quality indicator consists of internally assigned risk ratings. Each commercial loan is assigned a risk rating upon origination. The risk rating is reviewed every
15
months, at a minimum, and on an as-needed basis depending on the specific circumstances of the loan.
 
For direct financing leases, residential real estate loans, and installment and other consumer loans, the Company
’s credit quality indicator is performance determined by delinquency status. Delinquency status is updated daily by the Company’s loan system.
 
For each class of financing receivable, the following presents the recorded investment by credit quality indicator as of
June 30, 2017
and
December 31, 2016:
 
   
As of June 30, 2017
 
           
CRE
                 
                   
Non Owner-Occupied
                 
Internally Assigned Risk Rating
 
C&I
   
Owner-Occupied CRE
   
Commercial Construction,
Land
Development,
and Other Land
   
Other CRE
   
Total
   
As a % of
Total
 
                                                 
Pass (Ratings 1 through 5)
  $
904,511,211
    $
301,874,401
    $
172,442,816
    $
622,588,629
    $
2,001,417,057
     
96.48
%
Special Mention (Rating 6)
   
10,814,298
     
10,448,915
     
1,780,000
     
4,693,909
     
27,737,122
     
1.34
%
Substandard (Rating 7)
   
27,212,910
     
4,901,739
     
5,093,211
     
8,082,503
     
45,290,363
     
2.18
%
Doubtful (Rating 8)
   
-
     
-
     
-
     
-
     
-
     
0.00
%
    $
942,538,419
    $
317,225,055
    $
179,316,027
    $
635,365,041
    $
2,074,444,542
     
100.00
%
 
 
   
As of June 30, 2017
 
Delinquency Status *
 
Direct Financing Leases
   
Residential
Real Estate
   
Installment and
Other Consumer
   
Total
   
As a % of Total
 
                                         
Performing
  $
149,599,768
    $
232,214,292
    $
83,686,932
    $
465,500,992
     
98.78
%
Nonperforming
   
3,736,780
     
1,656,386
     
360,471
     
5,753,637
     
1.22
%
    $
153,336,548
    $
233,870,678
    $
84,047,403
    $
471,254,629
     
100.00
%
 
 
 
   
As of December 31, 2016
 
           
CRE
                 
                   
Non Owner-Occupied
                 
Internally Assigned Risk Rating
 
C&I
   
Owner-Occupied CRE
   
Commercial Construction,
Land
Development,
and Other Land
   
Other CRE
   
Total
   
As a % of
Total
 
                                                 
Pass (Ratings 1 through 5)
  $
796,568,451
    $
314,447,662
    $
158,108,465
    $
582,854,048
    $
1,851,978,626
     
96.40
%
Special Mention (Rating 6)
   
6,305,772
     
7,559,380
     
1,780,000
     
4,437,122
     
20,082,274
     
1.05
%
Substandard (Rating 7)
   
24,763,040
     
10,380,369
     
5,261,026
     
8,630,578
     
49,035,013
     
2.55
%
Doubtful (Rating 8)
   
-
     
210
     
-
     
-
     
210
     
0.00
%
    $
827,637,263
    $
332,387,621
    $
165,149,491
    $
595,921,748
    $
1,921,096,123
     
100.00
%
 
 
   
As of December 31, 2016
 
Delinquency Status *
 
Direct Financing Leases
   
Residential
Real Estate
   
Installment and Other Consumer
   
Total
   
As a % of Total
 
                                         
Performing
  $
161,749,710
    $
227,277,070
    $
81,449,104
    $
470,475,884
     
98.77
%
Nonperforming
   
3,669,650
     
1,956,034
     
216,591
     
5,842,275
     
1.23
%
    $
165,419,360
    $
229,233,104
    $
81,665,695
    $
476,318,159
     
100.00
%
 
*Performing = loans/leases accruing and less than
90
days past due. Nonperforming
= loans/leases on nonaccrual, accruing loans/leases that are greater than or equal to
90
days past due, and accruing TDRs.
 
As of
June 30, 2017
and
December 31, 2016,
TDRs totaled
$9,083,036
and
$8,647,007,
respectively.
 
For each class of financing receivable, the following presents the number and recorded investment of
TDRs, by type of concession, that were restructured during the
three
and
six
months ended
June 30, 2017
and
2016.
The difference between the pre-modification recorded investment and the post-modification recorded investment would be any partial charge-offs at the time of the restructuring.
 
   
For the three months ended June 30, 2017
   
For the three months ended June 30, 2016
 
Classes of Loans/Leases
 
Number of Loans /
Leases
   
Pre-
Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
   
Number of Loans /
Leases
   
Pre-
Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                                                 
CONCESSION - Extension of Maturity
                                                               
C&I
   
-
     
-
     
-
     
-
     
1
    $
52,286
    $
52,286
    $
-
 
Direct Financing Leases
   
1
    $
98,119
    $
98,119
    $
-
     
-
    $
-
    $
-
    $
-
 
     
1
    $
98,119
    $
98,119
    $
-
     
1
    $
52,286
    $
52,286
    $
-
 
                                                                 
CONCESSION - Significant Payment Delay
                                                               
C&I
   
1
    $
47,509
    $
47,509
    $
-
     
1
    $
62,140
    $
62,140
    $
-
 
Direct Financing Leases
   
15
     
802,542
     
802,542
     
-
     
4
     
494,692
     
494,692
     
-
 
     
16
    $
850,051
    $
850,051
    $
-
     
5
    $
556,832
    $
556,832
    $
-
 
                                                                 
CONCESSION - Significant Payment Delay
                                                               
C&I
   
-
    $
-
    $
-
    $
-
     
1
    $
1,233,740
    $
1,233,740
    $
-
 
     
-
    $
-
    $
-
    $
-
     
1
    $
1,233,740
    $
1,233,740
    $
-
 
                                                                 
                                                                 
TOTAL
   
17
    $
948,170
    $
948,170
    $
-
     
7
    $
1,842,858
    $
1,842,858
    $
-
 
 
 
   
For the six months ended June 30, 2017
   
For the six months ended June 30, 2016
 
Classes of Loans/Leases
 
Number of Loans /
Leases
   
Pre-
Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
   
Number of Loans /
Leases
   
Pre-
Modification Recorded Investment
   
Post-Modification Recorded Investment
   
Specific Allowance
 
                                                                 
CONCESSION - Extension of Maturity
                                                               
C&I
   
-
    $
-
    $
-
    $
-
     
1
    $
52,286
    $
52,286
    $
-
 
Direct Financing Leases
   
2
     
104,382
     
104,382
     
-
     
4
     
410,653
     
410,653
     
-
 
     
2
    $
104,382
    $
104,382
    $
-
     
5
    $
462,939
    $
462,939
    $
-
 
                                                                 
CONCESSION - Significant Payment Delay
                                                               
C&I
   
3
    $
181,198
    $
181,198
    $
-
     
1
    $
62,140
    $
62,140
    $
-
 
Direct Financing Leases
   
23
     
1,472,403
     
1,472,403
     
-
     
5
     
540,631
     
540,631
     
-
 
     
26
    $
1,653,601
    $
1,653,601
    $
-
     
6
    $
602,771
    $
602,771
    $
-
 
                                                                 
CONCESSION - Interest Rate Adjusted Below Market
                                                               
CRE - Other
   
-
    $
-
    $
-
    $
-
     
1
    $
1,233,740
    $
1,233,740
    $
-
 
     
-
    $
-
    $
-
    $
-
     
1
     
1,233,740
     
1,233,740
     
-
 
                                                                 
TOTAL
   
28
    $
1,757,983
    $
1,757,983
    $
-
     
12
    $
2,299,450
    $
2,299,450
    $
-
 
 
Of the
TDRs reported above,
none
were on nonaccrual as of
June 30, 2017.
One with a post-modification recorded balance of
$1,233,740
was on nonaccrual as of
June 30, 2016.
 
For the
three
and
six
months ended
June 30, 2017,
two
of the Company’s TDRs redefaulted within
12
months subsequent to restructure where default is defined as delinquency of
90
days or more and/or placement on nonaccrual status. These
two
TDRs were related to the same customer and were restructured in the
fourth
quarter of
2016
with pre-modification balances totaling
$195
thousand.
 
For the
three
and
six
months ended
June 30, 2016,
none
of the Company’s TDRs had redefaulted within
12
months subsequent to restructure.