XML 23 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Note 4 - Loans Leases Receivable
9 Months Ended
Sep. 30, 2018
Notes to Financial Statements  
LOANS/LEASES RECEIVABLE

NOTE 4 – LOANS/LEASES RECEIVABLE

The composition of the loan/lease portfolio as of September 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

As of

 

As of

 

 

September 30, 

 

December 31, 

 

    

2018

    

2017

 

 

 

 

 

 

 

C&I loans*

 

$

1,380,542,524

 

$

1,134,516,315

CRE loans

 

 

  

 

 

  

Owner-occupied CRE

 

 

449,056,125

 

 

332,742,477

Commercial construction, land development, and other land

 

 

224,295,259

 

 

186,402,404

Other non owner-occupied CRE

 

 

1,053,974,806

 

 

784,347,000

 

 

 

1,727,326,190

 

 

1,303,491,882

Direct financing leases **

 

 

126,751,783

 

 

141,448,232

Residential real estate loans ***

 

 

309,287,535

 

 

258,646,265

Installment and other consumer loans

 

 

100,191,471

 

 

118,610,799

 

 

 

3,644,099,503

 

 

2,956,713,493

Plus deferred loan/lease origination costs, net of fees

 

 

9,286,864

 

 

7,771,907

 

 

 

3,653,386,367

 

 

2,964,485,400

Less allowance

 

 

(43,077,457)

 

 

(34,355,728)

 

 

$

3,610,308,910

 

$

2,930,129,672

** Direct financing leases:

 

 

  

 

 

  

Net minimum lease payments to be received

 

$

140,055,010

 

$

156,583,887

Estimated unguaranteed residual values of leased assets

 

 

929,932

 

 

929,932

Unearned lease/residual income

 

 

(14,233,159)

 

 

(16,065,587)

 

 

 

126,751,783

 

 

141,448,232

Plus deferred lease origination costs, net of fees

 

 

4,039,635

 

 

4,624,027

 

 

 

130,791,418

 

 

146,072,259

Less allowance

 

 

(2,632,247)

 

 

(2,382,098)

 

 

$

128,159,171

 

$

143,690,161


*     Includes equipment financing agreements outstanding at m2, totaling $98,823,351 and $66,758,397 as of September 30, 2018 and December 31, 2017, respectively.

**   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 nine months ended September 30, 2018 and 2017.

*** Includes residential real estate loans held for sale totaling $2,557,907 and $645,001 as of September 30, 2018, and December 31, 2017, respectively.

Changes in accretable yield for acquired loans were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2018

 

Nine months ended September 30, 2018

 

 

    

PCI

    

Performing

    

 

 

 

PCI

    

Performing

    

 

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

Balance at the beginning of the period

 

$

(142,048)

 

$

(5,051,424)

 

$

(5,193,472)

 

$

(191,132)

 

$

(6,280,075)

 

$

(6,471,207)

 

Discount added at acquisition

 

 

(293,445)

 

 

(7,799,860)

 

 

(8,093,305)

 

 

(293,445)

 

 

(7,799,860)

 

 

(8,093,305)

 

Reclassification of nonaccretable discount to accretable

 

 

(891,569)

 

 

 —

 

 

(891,569)

 

 

(891,569)

 

 

 —

 

 

(891,569)

 

Accretion recognized

 

 

268,694

 

 

1,579,568

 

 

1,848,262

 

 

317,778

 

 

2,808,219

 

 

3,125,997

 

Balance at the end of the period

 

$

(1,058,368)

 

$

(11,271,716)

 

$

(12,330,084)

 

$

(1,058,368)

 

$

(11,271,716)

 

$

(12,330,084)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended September 30, 2017

 

Nine months ended September 30, 2017

 

 

    

PCI

    

Performing

    

 

 

PCI

    

Performing

    

 

 

 

 

Loans

 

Loans

 

Total

    

Loans

    

Loans

    

Total

 

Balance at the beginning of the period

 

$

(83,860)

 

$

(5,325,471)

 

$

(5,409,331)

 

$

(194,306)

 

$

(9,115,614)

 

$

(9,309,920)

 

Accretion recognized

 

 

25,158

 

 

658,547

 

 

683,705

 

 

135,604

 

 

4,448,690

 

 

4,584,294

 

Balance at the end of the period

 

$

(58,702)

 

$

(4,666,924)

 

$

(4,725,626)

 

$

(58,702)

 

$

(4,666,924)

 

$

(4,725,626)

 

 

The aging of the loan/lease portfolio by classes of loans/leases as of September 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,371,826,021

 

$

143,866

 

$

526,049

 

$

 —

 

$

8,046,588

 

$

1,380,542,524

 

CRE

 

 

  

 

 

 

 

 

  

 

 

  

 

 

 

 

 

  

 

Owner-Occupied CRE

 

 

447,031,462

 

 

1,506,334

 

 

109,681

 

 

 —

 

 

408,648

 

 

449,056,125

 

Commercial Construction, Land Development, and Other Land

 

 

217,512,489

 

 

3,994,986

 

 

 —

 

 

1,131,975

 

 

1,655,809

 

 

224,295,259

 

Other Non Owner-Occupied CRE

 

 

1,043,267,553

 

 

413,292

 

 

 —

 

 

 —

 

 

10,293,961

 

 

1,053,974,806

 

Direct Financing Leases

 

 

123,407,592

 

 

1,153,460

 

 

224,015

 

 

 —

 

 

1,966,716

 

 

126,751,783

 

Residential Real Estate

 

 

306,900,388

 

 

 —

 

 

1,142,787

 

 

270,413

 

 

973,947

 

 

309,287,535

 

Installment and Other Consumer

 

 

99,501,411

 

 

38,912

 

 

413,565

 

 

6,967

 

 

230,616

 

 

100,191,471

 

 

 

$

3,609,446,916

 

$

7,250,850

 

$

2,416,097

 

$

1,409,355

 

$

23,576,285

 

$

3,644,099,503

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

As a percentage of total loan/lease portfolio

 

 

99.05

%  

 

0.20

%  

 

0.07

%  

 

0.04

%  

 

0.65

%  

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

30-59 Days

 

60-89 Days

 

Due 90 Days or

 

Nonaccrual

 

 

 

Classes of Loans/Leases

    

Current

    

Past Due

    

Past Due

    

More

    

Loans/Leases

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C&I

 

$

1,124,734,486

 

$

8,306,829

 

$

243,647

 

$

 —

 

$

1,231,353

 

$

1,134,516,315

 

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

331,868,142

 

 

540,435

 

 

 —

 

 

 —

 

 

333,900

 

 

332,742,477

 

Commercial Construction, Land Development, and Other Land

 

 

181,558,092

 

 

 —

 

 

 —

 

 

 —

 

 

4,844,312

 

 

186,402,404

 

Other Non Owner-Occupied CRE

 

 

782,526,249

 

 

572,877

 

 

4,146

 

 

 —

 

 

1,243,728

 

 

784,347,000

 

Direct Financing Leases

 

 

137,708,397

 

 

1,305,191

 

 

259,600

 

 

 —

 

 

2,175,044

 

 

141,448,232

 

Residential Real Estate

 

 

253,261,821

 

 

3,552,709

 

 

393,410

 

 

74,519

 

 

1,363,806

 

 

258,646,265

 

Installment and Other Consumer

 

 

117,773,259

 

 

517,537

 

 

56,760

 

 

14,152

 

 

249,091

 

 

118,610,799

 

 

 

$

2,929,430,446

 

$

14,795,578

 

$

957,563

 

$

88,671

 

$

11,441,234

 

$

2,956,713,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As a percentage of total loan/lease portfolio

 

 

99.08

%  

 

0.50

%  

 

0.03

%  

 

0.00

%  

 

0.39

%  

 

100.00

%

NPLs by classes of loans/leases as of September 30, 2018 and December 31, 2017 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases*

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

C&I

 

$

 —

 

$

8,046,588

 

$

677,859

 

$

8,724,447

 

29.85

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

408,648

 

 

106,470

 

 

515,118

 

1.76

%

Commercial Construction, Land Development, and Other Land

 

 

1,131,975

 

 

1,655,809

 

 

 —

 

 

2,787,784

 

9.54

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

10,293,961

 

 

2,975,703

 

 

13,269,664

 

45.41

%

Direct Financing Leases

 

 

 —

 

 

1,966,716

 

 

163,681

 

 

2,130,397

 

7.29

%

Residential Real Estate

 

 

270,413

 

 

973,947

 

 

305,792

 

 

1,550,152

 

5.30

%

Installment and Other Consumer

 

 

6,967

 

 

230,616

 

 

10,410

 

 

247,993

 

0.85

%

 

 

$

1,409,355

 

$

23,576,285

 

$

4,239,915

 

$

29,225,555

 

100.00

%


*     Nonaccrual loans/leases included $3,036,422 of TDRs, including $336,168 in C&I loans, $2,026,376 in CRE loans, $587,613 in direct financing leases, $82,151 in residential real estate loans, and $4,114 in installment loans.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

Accruing Past

 

 

 

 

 

 

 

 

 

 

 

Due 90 Days or

 

Nonaccrual

 

 

 

 

 

Percentage of

 

Classes of Loans/Leases

    

More

    

Loans/Leases **

    

Accruing TDRs

    

Total NPLs

    

Total NPLs

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

C&I

 

$

 —

 

$

1,231,353

 

$

5,224,182

 

$

6,455,535

 

34.63

%

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Owner-Occupied CRE

 

 

 —

 

 

333,900

 

 

107,322

 

 

441,222

 

2.37

%

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

4,844,312

 

 

 —

 

 

4,844,312

 

25.99

%

Other Non Owner-Occupied CRE

 

 

 —

 

 

1,243,728

 

 

 —

 

 

1,243,728

 

6.67

%

Direct Financing Leases

 

 

 —

 

 

2,175,044

 

 

1,494,448

 

 

3,669,492

 

19.68

%

Residential Real Estate

 

 

74,519

 

 

1,363,806

 

 

272,493

 

 

1,710,818

 

9.18

%

Installment and Other Consumer

 

 

14,152

 

 

249,091

 

 

14,027

 

 

277,270

 

1.49

%

 

 

$

88,671

 

$

11,441,234

 

$

7,112,472

 

$

18,642,377

 

100.00

%


**   Nonaccrual loans/leases included $2,282,495 of TDRs, including $122,598 in C&I loans, $1,336,871 in CRE loans, $700,255 in direct financing leases, $115,190 in residential real estate loans, and $7,581 in installment loans.

Changes in the allowance by portfolio segment for the three and nine months ended September 30, 2018 and 2017, respectively, are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Balance, beginning

 

$

15,233,871

 

$

15,819,040

 

$

2,724,355

 

$

2,433,102

 

$

1,334,708

 

$

37,545,076

Provisions (credits) charged to expense

 

 

3,698,588

 

 

2,254,313

 

 

124,803

 

 

131,977

 

 

(3,853)

 

 

6,205,828

Loans/leases charged off

 

 

(87,040)

 

 

(387,499)

 

 

(427,638)

 

 

(58,241)

 

 

(30,230)

 

 

(990,648)

Recoveries on loans/leases previously charged off

 

 

71,440

 

 

30,344

 

 

210,727

 

 

 —

 

 

4,690

 

 

317,201

Balance, ending

 

$

18,916,859

 

$

17,716,198

 

$

2,632,247

 

$

2,506,838

 

$

1,305,315

 

$

43,077,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2017

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

14,207,733

 

$

12,999,233

 

$

2,638,301

 

$

2,430,454

 

$

1,080,911

 

$

33,356,632

Provisions (credits) charged to expense

 

 

469,977

 

 

1,349,393

 

 

179,190

 

 

(11,654)

 

 

99,530

 

 

2,086,436

Loans/leases charged off

 

 

(338,361)

 

 

 —

 

 

(268,669)

 

 

(25,822)

 

 

(16,872)

 

 

(649,724)

Recoveries on loans/leases previously charged off

 

 

63,366

 

 

10,748

 

 

103,936

 

 

6,000

 

 

4,947

 

 

188,997

Balance, ending

 

$

14,402,715

 

$

14,359,374

 

$

2,652,758

 

$

2,398,978

 

$

1,168,516

 

$

34,982,341

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2018

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Balance, beginning

 

$

14,323,036

 

$

13,962,688

 

$

2,382,098

 

$

2,466,431

 

$

1,221,475

 

$

34,355,728

 

Provisions charged to expense

 

 

5,283,763

 

 

4,091,170

 

 

1,417,494

 

 

149,923

 

 

104,052

 

 

11,046,402

 

Loans/leases charged off

 

 

(911,429)

 

 

(387,499)

 

 

(1,505,824)

 

 

(110,566)

 

 

(36,063)

 

 

(2,951,381)

 

Recoveries on loans/leases previously charged off

 

 

221,489

 

 

49,839

 

 

338,479

 

 

1,050

 

 

15,851

 

 

626,708

 

Balance, ending

 

$

18,916,859

 

$

17,716,198

 

$

2,632,247

 

$

2,506,838

 

$

1,305,315

 

$

43,077,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

    

 

 

    

 

 

    

Direct Financing

    

Residential Real

    

Installment and

    

 

 

 

 

 

C&I

 

CRE

 

Leases

 

Estate

 

Other Consumer

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, beginning

 

$

12,545,110

 

$

11,670,609

 

$

3,111,898

 

$

2,342,344

 

$

1,087,487

 

$

30,757,448

 

Provisions charged to expense

 

 

2,345,121

 

 

2,655,521

 

 

981,877

 

 

148,017

 

 

84,002

 

 

6,214,538

 

Loans/leases charged off

 

 

(630,704)

 

 

(10,375)

 

 

(1,611,432)

 

 

(101,006)

 

 

(40,436)

 

 

(2,393,953)

 

Recoveries on loans/leases previously charged off

 

 

143,188

 

 

43,619

 

 

170,415

 

 

9,623

 

 

37,463

 

 

404,308

 

Balance, ending

 

$

14,402,715

 

$

14,359,374

 

$

2,652,758

 

$

2,398,978

 

$

1,168,516

 

$

34,982,341

 

The allowance by impairment evaluation and by portfolio segment as of September 30, 2018 and December 31, 2017 is presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance for impaired loans/leases

 

$

4,787,321

 

$

3,555,829

 

$

363,439

 

$

226,263

 

$

102,649

 

$

9,035,501

 

Allowance for nonimpaired loans/leases

 

 

14,129,538

 

 

14,160,369

 

 

2,268,808

 

 

2,280,575

 

 

1,202,666

 

 

34,041,956

 

 

 

$

18,916,859

 

$

17,716,198

 

$

2,632,247

 

$

2,506,838

 

$

1,305,315

 

$

43,077,457

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

11,064,848

 

$

15,944,006

 

$

2,147,125

 

$

1,148,009

 

$

241,614

 

$

30,545,602

 

Nonimpaired loans/leases

 

 

1,369,477,676

 

 

1,711,382,184

 

 

124,604,658

 

 

308,139,526

 

 

99,949,857

 

 

3,613,553,901

 

 

 

$

1,380,542,524

 

$

1,727,326,190

 

$

126,751,783

 

$

309,287,535

 

$

100,191,471

 

$

3,644,099,503

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

43.27

%  

 

22.30

%  

 

16.93

%  

 

19.71

%  

 

42.48

%  

 

29.58

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.03

%  

 

0.83

%  

 

1.82

%  

 

0.74

%  

 

1.20

%  

 

0.94

%

Total allowance as a percentage of total loans/leases

 

 

1.37

%  

 

1.03

%  

 

2.08

%  

 

0.81

%  

 

1.30

%  

 

1.18

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

 

    

C&I

    

CRE

    

Leases

    

Estate

    

Other Consumer

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance for impaired loans/leases

 

$

715,627

 

$

1,429,460

 

$

504,469

 

$

355,167

 

$

38,596

 

$

3,043,319

 

Allowance for nonimpaired loans/leases

 

 

13,607,409

 

 

12,533,228

 

 

1,877,629

 

 

2,111,264

 

 

1,182,879

 

 

31,312,409

 

 

 

$

14,323,036

 

$

13,962,688

 

$

2,382,098

 

$

2,466,431

 

$

1,221,475

 

$

34,355,728

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Impaired loans/leases

 

$

6,248,209

 

$

6,529,262

 

$

3,669,492

 

$

1,704,846

 

$

202,354

 

$

18,354,163

 

Nonimpaired loans/leases

 

 

1,128,268,106

 

 

1,296,962,620

 

 

137,778,740

 

 

256,941,419

 

 

118,408,445

 

 

2,938,359,330

 

 

 

$

1,134,516,315

 

$

1,303,491,882

 

$

141,448,232

 

$

258,646,265

 

$

118,610,799

 

$

2,956,713,493

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

Allowance as a percentage of impaired loans/leases

 

 

11.45

%  

 

21.89

%  

 

13.75

%  

 

20.83

%  

 

19.07

%  

 

16.58

%

Allowance as a percentage of nonimpaired loans/leases

 

 

1.21

%  

 

0.97

%  

 

1.36

%  

 

0.82

%  

 

1.00

%  

 

1.07

%

Total allowance as a percentage of total loans/leases

 

 

1.26

%  

 

1.07

%  

 

1.68

%  

 

0.95

%  

 

1.03

%  

 

1.16

%

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 nine months ended September 30, 2018 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest Income

 

 

 

 

 

 

 

 

Average

 

 

 

Recognized for

 

 

Recorded

 

Unpaid Principal

 

Related

 

Recorded

 

Interest Income

 

Cash Payments

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

    

Investment

    

Recognized

    

Received

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

4,549,509

 

$

4,563,785

 

$

 —

 

$

2,139,521

 

$

145,605

 

$

145,605

CRE

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

288,409

 

 

288,409

 

 

 —

 

 

288,936

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

2,018,910

 

 

2,018,910

 

 

 —

 

 

504,880

 

 

26,649

 

 

26,649

Direct Financing Leases

 

 

1,569,905

 

 

1,569,905

 

 

 —

 

 

2,295,387

 

 

10,852

 

 

10,852

Residential Real Estate

 

 

663,167

 

 

737,946

 

 

 —

 

 

649,064

 

 

207

 

 

207

Installment and Other Consumer

 

 

130,814

 

 

130,814

 

 

 —

 

 

104,290

 

 

 —

 

 

 —

 

 

$

9,220,714

 

$

9,309,769

 

$

 —

 

$

5,982,078

 

$

183,313

 

$

183,313

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

  

C&I

 

$

6,515,339

 

$

6,515,339

 

$

4,787,321

 

$

1,845,156

 

$

5,878

 

$

5,878

CRE

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied CRE

 

 

138,201

 

 

138,201

 

 

34,701

 

 

145,082

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

5,801,618

 

 

5,801,618

 

 

2,145,425

 

 

5,116,524

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

7,696,868

 

 

7,696,868

 

 

1,375,703

 

 

1,924,217

 

 

8,506

 

 

8,506

Direct Financing Leases

 

 

577,220

 

 

577,220

 

 

363,439

 

 

532,999

 

 

 —

 

 

 —

Residential Real Estate

 

 

484,842

 

 

507,918

 

 

226,263

 

 

447,006

 

 

8,877

 

 

8,877

Installment and Other Consumer

 

 

110,800

 

 

110,800

 

 

102,649

 

 

127,434

 

 

229

 

 

229

 

 

$

21,324,888

 

$

21,347,964

 

$

9,035,501

 

$

10,138,418

 

$

23,490

 

$

23,490

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

C&I

 

$

11,064,848

 

$

11,079,124

 

$

4,787,321

 

$

3,984,677

 

$

151,483

 

$

151,483

CRE

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

Owner-Occupied CRE

 

 

426,610

 

 

426,610

 

 

34,701

 

 

434,018

 

 

 —

 

 

 —

Commercial Construction, Land Development, and Other Land

 

 

5,801,618

 

 

5,801,618

 

 

2,145,425

 

 

5,116,524

 

 

 —

 

 

 —

Other Non Owner-Occupied CRE

 

 

9,715,778

 

 

9,715,778

 

 

1,375,703

 

 

2,429,097

 

 

35,155

 

 

35,155

Direct Financing Leases

 

 

2,147,125

 

 

2,147,125

 

 

363,439

 

 

2,828,386

 

 

10,852

 

 

10,852

Residential Real Estate

 

 

1,148,009

 

 

1,245,864

 

 

226,263

 

 

1,096,070

 

 

9,084

 

 

9,084

Installment and Other Consumer

 

 

241,614

 

 

241,614

 

 

102,649

 

 

231,724

 

 

229

 

 

229

 

 

$

30,545,602

 

$

30,657,733

 

$

9,035,501

 

$

16,120,496

 

$

206,803

 

$

206,803

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 September 30, 2018 and 2017, respectively, are presented as follows:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2018

 

 

Three Months Ended September 30, 2017

 

 

    

 

 

    

 

 

    

Interest Income

 

 

 

 

    

 

 

    

Interest Income

 

 

 

Average

 

 

 

 

Recognized for

 

 

Average

 

 

 

 

Recognized for

 

 

 

Recorded

 

Interest Income

 

Cash Payments

 

 

Recorded

 

Interest Income

 

Cash Payments

 

Classes of Loans/Leases

 

Investment

 

Recognized

 

Received

 

 

Investment

 

Recognized

 

Received

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

2,794,748

 

$

16,792

 

$

16,792

 

 

$

1,301,977

 

$

25,816

 

$

25,816

 

CRE

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

288,611

 

 

 —

 

 

 —

 

 

 

53,661

 

 

6,783

 

 

6,783

 

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

 

 —

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

1,009,590

 

 

9,189

 

 

9,189

 

 

 

1,173,629

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

1,780,494

 

 

2,483

 

 

2,483

 

 

 

2,820,518

 

 

39,759

 

 

39,759

 

Residential Real Estate

 

 

665,567

 

 

207

 

 

207

 

 

 

690,791

 

 

 —

 

 

 —

 

Installment and Other Consumer

 

 

115,314

 

 

 —

 

 

 —

 

 

 

139,533

 

 

 —

 

 

 —

 

 

 

$

6,654,324

 

$

28,671

 

$

28,671

 

 

$

6,180,109

 

$

72,358

 

$

72,358

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

3,401,073

 

$

1,916

 

$

1,916

 

 

$

5,157,671

 

$

53,127

 

$

53,127

 

CRE

 

 

 

 

 

  

 

 

 

 

 

 

 

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

140,495

 

 

 —

 

 

 —

 

 

 

155,020

 

 

 —

 

 

 —

 

Commercial Construction, Land Development, and Other Land

 

 

5,483,757

 

 

 —

 

 

 —

 

 

 

4,345,880

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

3,848,434

 

 

8,506

 

 

8,506

 

 

 

4,929,960

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

557,572

 

 

 —

 

 

 —

 

 

 

893,042

 

 

 —

 

 

 —

 

Residential Real Estate

 

 

461,398

 

 

2,984

 

 

2,984

 

 

 

550,476

 

 

5,601

 

 

5,601

 

Installment and Other Consumer

 

 

113,122

 

 

69

 

 

69

 

 

 

48,164

 

 

99

 

 

99

 

 

 

$

14,005,851

 

$

13,475

 

$

13,475

 

 

$

16,080,213

 

$

58,827

 

$

58,827

 

 

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

C&I

 

$

6,195,821

 

$

18,708

 

$

18,708

 

 

$

6,459,648

 

$

78,943

 

$

78,943

 

CRE

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

Owner-Occupied CRE

 

 

429,106

 

 

 —

 

 

 —

 

 

 

208,681

 

 

6,783

 

 

6,783

 

Commercial Construction, Land Development, and Other Land

 

 

5,483,757

 

 

 —

 

 

 —

 

 

 

4,345,880

 

 

 —

 

 

 —

 

Other Non Owner-Occupied CRE

 

 

4,858,024

 

 

17,695

 

 

17,695

 

 

 

6,103,589

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 

2,338,066

 

 

2,483

 

 

2,483

 

 

 

3,713,560

 

 

39,759

 

 

39,759

 

Residential Real Estate

 

 

1,126,965

 

 

3,191

 

 

3,191

 

 

 

1,241,267

 

 

5,601

 

 

5,601

 

Installment and Other Consumer

 

 

228,436

 

 

69

 

 

69

 

 

 

187,697

 

 

99

 

 

99

 

 

 

$

20,660,175

 

$

42,146

 

$

42,146

 

 

$

22,260,322

 

$

131,185

 

$

131,185

 

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, 2017 are presented as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unpaid 

 

 

 

 

 

 

Recorded

 

Principal

 

Related

 

 

Classes of Loans/Leases

    

Investment

    

Balance

    

Allowance

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Impaired Loans/Leases with No Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

C&I

 

$

1,634,269

 

$

1,644,706

 

$

 —

 

 

CRE

 

 

  

 

 

 

 

 

  

 

 

Owner-Occupied CRE

 

 

289,261

 

 

289,261

 

 

 —

 

 

Commercial Construction, Land Development, and Other Land

 

 

 —

 

 

 —

 

 

 —

 

 

Other Non Owner-Occupied CRE

 

 

1,171,565

 

 

1,171,565

 

 

 —

 

 

Direct Financing Leases

 

 

2,944,540

 

 

2,944,540

 

 

 —

 

 

Residential Real Estate

 

 

943,388

 

 

1,018,167

 

 

 —

 

 

Installment and Other Consumer

 

 

134,245

 

 

134,245

 

 

 —

 

 

 

 

$

7,117,268

 

$

7,202,484

 

$

 —

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Impaired Loans/Leases with Specific Allowance Recorded:

 

 

  

 

 

  

 

 

  

 

 

C&I

 

$

4,613,940

 

$

4,617,879

 

$

715,627

 

 

CRE

 

 

 

 

 

  

 

 

 

 

 

Owner-Occupied CRE

 

 

151,962

 

 

151,962

 

 

48,462

 

 

Commercial Construction, Land Development, and Other Land

 

 

4,844,312

 

 

4,844,312

 

 

1,379,235

 

 

Other Non Owner-Occupied CRE

 

 

72,163

 

 

72,163

 

 

1,763

 

 

Direct Financing Leases

 

 

724,953

 

 

724,953

 

 

504,469

 

 

Residential Real Estate

 

 

761,458

 

 

761,458

 

 

355,167

 

 

Installment and Other Consumer

 

 

68,109

 

 

68,109

 

 

38,596

 

 

 

 

$

11,236,897

 

$

11,240,836

 

$

3,043,319

 

 

 

 

 

  

 

 

  

 

 

  

 

 

Total Impaired Loans/Leases:

 

 

  

 

 

  

 

 

 

 

 

C&I

 

$

6,248,209

 

$

6,262,585

 

$

715,627

 

 

CRE

 

 

 

 

 

  

 

 

 

 

 

Owner-Occupied CRE

 

 

441,222

 

 

441,222

 

 

48,462

 

 

Commercial Construction, Land Development, and Other Land

 

 

4,844,312

 

 

4,844,312

 

 

1,379,235

 

 

Other Non Owner-Occupied CRE

 

 

1,243,728

 

 

1,243,728

 

 

1,763

 

 

Direct Financing Leases

 

 

3,669,492

 

 

3,669,492

 

 

504,469

 

 

Residential Real Estate

 

 

1,704,846

 

 

1,779,625

 

 

355,167

 

 

Installment and Other Consumer

 

 

202,354

 

 

202,354

 

 

38,596

 

 

 

 

$

18,354,163

 

$

18,443,318

 

$

3,043,319

 

 

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 certain C&I loans (equipment financing agreements), 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 September 30, 2018 and December 31, 2017:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

Non Owner-Occupied

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass (Ratings 1 through 5)

 

$

1,236,971,045

 

$

438,799,404

 

$

216,655,705

 

$

1,021,710,298

 

$

2,914,136,452

 

96.85

%

Special Mention (Rating 6)

 

 

28,051,461

 

 

6,972,157

 

 

3,850,042

 

 

10,356,053

 

 

49,229,713

 

1.64

%

Substandard (Rating 7)

 

 

16,693,746

 

 

3,284,564

 

 

3,789,512

 

 

21,908,455

 

 

45,676,277

 

1.51

%

Doubtful (Rating 8)

 

 

2,921

 

 

 —

 

 

 —

 

 

 —

 

 

2,921

 

 —

%

 

 

$

1,281,719,173

 

$

449,056,125

 

$

224,295,259

 

$

1,053,974,806

 

$

3,009,045,363

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of September 30, 2018

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Performing

 

$

98,150,050

 

$

124,621,386

 

$

307,737,383

 

$

99,943,478

 

$

630,452,297

 

99.28

%

Nonperforming

 

 

673,301

 

 

2,130,397

 

 

1,550,152

 

 

247,993

 

 

4,601,843

 

0.72

%

 

 

$

98,823,351

 

$

126,751,783

 

$

309,287,535

 

$

100,191,471

 

$

635,054,140

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

CRE

 

 

 

 

 

 

 

 

 

 

 

Non Owner-Occupied

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction,

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

 

 

 

 

 

 

 

 

 

 

Owner-Occupied

 

Development,

 

 

 

 

 

As a % of

 

Internally Assigned Risk Rating

    

C&I

    

CRE

    

and Other Land

    

Other CRE

    

Total

    

Total

 

 

 

 

  

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

Pass (Ratings 1 through 5)

 

$

1,031,963,703

 

$

318,293,608

 

$

179,142,839

 

$

767,119,909

 

$

2,296,520,059

 

96.85

%

Special Mention (Rating 6)

 

 

10,944,924

 

 

8,230,060

 

 

1,780,000

 

 

10,068,870

 

 

31,023,854

 

1.31

%

Substandard (Rating 7)

 

 

24,578,731

 

 

6,218,809

 

 

5,479,565

 

 

7,158,221

 

 

43,435,326

 

1.83

%

Doubtful (Rating 8)

 

 

270,559

 

 

 —

 

 

 —

 

 

 —

 

 

270,559

 

0.01

%

 

 

$

1,067,757,917

 

$

332,742,477

 

$

186,402,404

 

$

784,347,000

 

$

2,371,249,799

 

100.00

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2017

 

 

 

 

 

Direct Financing

 

Residential Real

 

Installment and

 

 

 

As a % of

 

Delinquency Status *

    

C&I

    

Leases

    

Estate

    

Other Consumer

    

Total

    

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

65,847,177

 

$

137,778,740

 

$

256,935,447

 

$

118,333,529

 

$

578,894,893

 

98.88

%

Nonperforming

 

 

911,220

 

 

3,669,492

 

 

1,710,818

 

 

277,270

 

 

6,568,800

 

1.12

%

 

 

$

66,758,397

 

$

141,448,232

 

$

258,646,265

 

$

118,610,799

 

$

585,463,693

 

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 September 30, 2018 and December 31, 2017, TDRs totaled $7,276,337 and $9,394,967, 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 nine months ended September 30, 2018 and 2017. 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.  No loans were restructured during the three months ended September 30, 2018.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended September 30, 2018

 

For the three months ended September 30, 2017

 

 

   

 

   

Pre-

    

Post-

    

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

Loans / Leases

 

Investment

 

Investment

 

Allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 1

 

$

273,717

 

$

273,717

 

$

273,717

 

 4

 

$

620,452

 

$

620,452

 

$

 —

 

Other Non Owner-Occupied CRE

 

 2

 

 

980,899

 

 

980,899

 

 

60,000

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 2

 

 

44,374

 

 

44,374

 

 

 —

 

 4

 

 

416,597

 

 

416,597

 

 

 —

 

 

 

 5

 

$

1,298,990

 

$

1,298,990

 

$

333,717

 

 8

 

$

1,037,049

 

$

1,037,049

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Extension of Maturity

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

Other Non Owner-Occupied CRE

 

 2

 

$

2,975,703

 

$

2,975,703

 

$

815,703

 

 —

 

$

 —

 

$

 —

 

$

 —

 

Residential Real Estate

 

 1

 

 

35,287

 

 

35,287

 

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 

 

 3

 

$

3,010,990

 

$

3,010,990

 

$

815,703

 

 —

 

$

 —

 

$

 —

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL

 

 8

 

$

4,309,980

 

$

4,309,980

 

$

1,149,420

 

 8

 

$

1,037,049

 

$

1,037,049

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2018

 

For the nine months ended September 30, 2017

 

 

    

 

    

Pre-

    

Post-

    

 

 

 

 

    

Pre-

    

Post-

    

 

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Modification

 

Modification

 

 

 

 

 

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Number of

 

Recorded

 

Recorded

 

Specific

 

Classes of Loans/Leases

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

Loans/Leases

 

Investment

 

Investment

 

Allowance

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

CONCESSION - Significant Payment Delay

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

C&I

 

 1

 

$

273,717

 

$

273,717

 

$

273,717

 

 7

 

$

801,650

 

$

801,650

 

$

 —

 

Other Non Owner-Occupied CRE

 

 2

 

 

980,899

 

 

980,899

 

 

60,000

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Real Estate

 

 1

 

 

46,320

 

 

46,320

 

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 4

 

 

91,898

 

 

91,898

 

 

 —

 

27

 

 

1,889,000

 

 

1,889,000

 

 

 —

 

 

 

 8

 

$

1,392,834

 

$

1,392,834

 

$

333,717

 

34

 

$

2,690,650

 

$

2,690,650

 

$

 —

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONCESSION - Extension of Maturity

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

Other Non Owner-Occupied CRE

 

 2

 

$

2,975,703

 

$

2,975,703

 

$

815,703

 

 —

 

$

 —

 

$

 —

 

$

 —

 

Residential Real Estate

 

 1

 

 

35,287

 

 

35,287

 

 

 —

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Direct Financing Leases

 

 —

 

 

 —

 

 

 —

 

 

 —

 

 2

 

 

104,382

 

 

104,382

 

 

 —

 

 

 

 3

 

$

3,010,990

 

$

3,010,990

 

$

815,703

 

 2

 

$

104,382

 

$

104,382

 

$

 —

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

 

 

  

 

 

  

 

 

  

 

 

  

 

  

 

 

  

 

 

  

 

 

  

 

TOTAL

 

11

 

$

4,403,824

 

$

4,403,824

 

$

1,149,420

 

36

 

$

2,795,032

 

$

2,795,032

 

$

 —

 

Of the loans restructured during the nine months ended September 30, 2018, four with a post-modification recorded balance of $1,300,424 were on nonaccrual. Of the loans restructured during the nine moths ended September 30, 2017, three with a post-modification recorded balance of $1,384,680 were on nonaccrual. For the three and nine months ended September 30, 2018, 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 TDRs related to customers whose loans were restructured in the third quarter of 2018 with pre-modification balances totaling $774 thousand.

For the three and nine months ended September 30, 2017, four 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. Two of these TDRs were related to the one customer whose loans were restructured in the second quarter of 2017 with pre-modification balances totaling $112 thousand and the other two TDRs related to another customer whose loans were restructured in the fourth quarter of 2016 with pre-modification balances totaling $195 thousand.  

Not included in the table above, the Company had 8 TDRs that were restructured and charged off in 2018, totaling $577,377.  The Company had 2 TDRs that were restructured and charged off in 2017, totaling $65,623.