Loans, net and allowance for loan losses | 5. Loans, net and allowance for loan losses: The major classifications of loans outstanding, net of deferred loan origination fees and costs at June 30, 2015 and December 31, 2014 are summarized as follows. Net deferred loan costs were $700 and $651 at June 30, 2015 and December 31, 2014. June 30, 2015 December 31, 2014 Commercial $ 322,418 $ 319,590 Real estate: Commercial 511,835 493,481 Residential 312,567 310,667 Consumer 84,721 86,156 Total $ 1,231,541 $ 1,209,894 The changes in the allowance for loan losses account by major classification of loan for the three and six months ended June 30, 2015 and 2014 are summarized as follows: Real estate June 30, 2015 Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning Balance April 1, 2015 $ 2,420 $ 3,087 $ 3,909 $ 1,387 $ 10,803 Charge-offs (3 ) (30 ) (35 ) (106 ) (174 ) Recoveries 3 5 3 38 49 Provisions 15 128 150 457 750 Ending balance $ 2,435 $ 3,190 $ 4,027 $ 1,776 $ 11,428 Real estate June 30, 2015 Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning Balance January 1, 2015 $ 2,321 $ 3,037 $ 3,690 $ 1,290 $ 10,338 Charge-offs (40 ) (79 ) (234 ) (186 ) (539 ) Recoveries 64 6 8 51 129 Provisions 90 226 563 621 1,500 Ending balance $ 2,435 $ 3,190 $ 4,027 $ 1,776 $ 11,428 Real estate June 30, 2014 Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning Balance April 1, 2014 $ 1,961 $ 2,473 $ 3,248 $ 1,177 $ 8,859 Charge-offs (29 ) (404 ) (270 ) (87 ) (790 ) Recoveries 1 269 35 47 352 Provisions 268 337 445 151 1,201 Ending balance $ 2,201 $ 2,675 $ 3,458 $ 1,288 $ 9,622 Real estate June 30, 2014 Commercial Commercial Residential Consumer Total Allowance for loan losses: Beginning Balance January 1, 2014 $ 2,008 $ 2,394 $ 3,135 $ 1,114 $ 8,651 Charge-offs (376 ) (432 ) (510 ) (155 ) (1,473 ) Recoveries 1 269 38 78 386 Provisions 568 444 795 251 2,058 Ending balance $ 2,201 $ 2,675 $ 3,458 $ 1,288 $ 9,622 The allocation of the allowance for loan losses and the related loans by major classifications of loans at June 30, 2015 and December 31, 2014 is summarized as follows: Real estate June 30, 2015 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 2,435 $ 3,190 $ 4,027 $ 1,776 $ $ 11,428 Ending balance: individually evaluated for impairment 1,209 1,338 796 137 3,480 Ending balance: collectively evaluated for impairment 1,226 1,745 3,231 1,639 7,841 Ending balance: loans acquired with deteriorated credit quality $ $ 107 $ $ $ 107 Loans receivable: Ending balance $ 322,418 $ 511,835 $ 312,567 $ 84,721 $ $ 1,231,541 Ending balance: individually evaluated for impairment 1,948 6,080 4,385 137 12,550 Ending balance: collectively evaluated for impairment 319,448 504,379 308,127 $ 84,584 1,216,538 Ending balance: loans acquired with deteriorated credit quality $ 1,022 $ 1,376 $ 55 $ $ 2,453 Real estate December 31, 2014 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 2,321 $ 3,037 $ 3,690 $ 1,290 $ $ 10,338 Ending balance: individually evaluated for impairment 1,072 805 767 38 2,682 Ending balance: collectively evaluated for impairment 1,081 2,125 2,921 1,252 7,379 Ending balance: loans acquired with deteriorated credit quality $ 168 $ 107 $ 2 $ 277 Loans receivable: Ending balance $ 319,590 $ 493,481 $ 310,667 $ 86,156 $ $ 1,209,894 Ending balance: individually evaluated for impairment 2,595 5,084 4,001 127 11,807 Ending balance: collectively evaluated for impairment 315,642 487,024 306,608 $ 86,029 1,195,303 Ending balance: loans acquired with deteriorated credit quality $ 1,353 $ 1,373 $ 58 $ $ 2,784 The Company segments loans into risk categories based on relevant information about the ability of borrowers to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. Loans are individually analyzed for credit risk by classifying them within the Company’s internal risk rating system. The Company’s risk rating classifications are defined as follows: • Pass- A loan to borrowers with acceptable credit quality and risk that is not adversely classified as Substandard, Doubtful, Loss nor designated as Special Mention. • Special Mention- A loan that has potential weaknesses that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the institution’s credit position at some future date. Special Mention loans are not adversely classified since they do not expose the Company to sufficient risk to warrant adverse classification. • Substandard- A loan that is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the bank will sustain some loss if the deficiencies are not corrected. • Doubtful – A loan classified as Doubtful has all the weaknesses inherent in one classified Substandard with the added characteristic that the weaknesses make the collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable. • Loss- A loan classified as Loss is considered uncollectible and of such little value that its continuance as bankable loan is not warranted. This classification does not mean that the loan has absolutely no recovery or salvage value, but rather it is not practical or desirable to defer writing off this basically worthless asset even though partial recovery may be affected in the future. The following tables present the major classification of loans summarized by the aggregate pass rating and the classified ratings of special mention, substandard and doubtful within the Company’s internal risk rating system at June 30, 2015 and December 31, 2014: June 30, 2015 Pass Special Substandard Doubtful Total Commercial $ 309,696 $ 6,171 $ 6,551 $ $ 322,418 Real estate: Commercial 486,289 13,280 12,266 511,835 Residential 301,962 1,865 8,740 312,567 Consumer 84,583 138 84,721 Total $ 1,182,530 $ 21,316 $ 27,695 $ $ 1,231,541 December 31, 2014: Pass Special Substandard Doubtful Total Commercial $ 306,066 $ 6,135 $ 7,389 $ $ 319,590 Real estate: Commercial 472,270 9,858 11,353 493,481 Residential 300,299 2,123 8,245 310,667 Consumer 86,037 13 106 86,156 Total $ 1,164,672 $ 18,129 $ 27,093 $ $ 1,209,894 Information concerning nonaccrual loans by major loan classification at June 30, 2015 and December 31, 2014 is summarized as follows: June 30, 2015 December 31, 2014 Commercial $ 1,499 $ 1,322 Real estate: Commercial 3,468 3,732 Residential 3,881 3,523 Consumer 135 122 Total $ 8,983 $ 8,699 The major classifications of loans by past due status are summarized as follows: June 30, 2015 30-59 Days 60-89 Days Greater Total Current Total Loans Loans > 90 Commercial $ 426 $ 61 $ 1,499 $ 1,986 $ 320,432 $ 322,418 Real estate: Commercial 3,000 205 3,468 6,673 505,162 511,835 Residential 1,098 1,708 4,611 7,417 305,150 312,567 $ 730 Consumer 654 232 477 1,363 83,358 84,721 342 Total $ 5,178 $ 2,206 $ 10,055 $ 17,439 $ 1,214,102 $ 1,231,541 $ 1,072 December 31, 2014 30-59 Days 60-89 Days Greater Total Current Total Loans Loans > 90 Commercial $ 898 $ 117 $ 1,322 $ 2,337 $ 317,253 $ 319,590 Real estate: Commercial 2,100 888 3,868 6,856 486,625 493,481 $ 136 Residential 3,154 1,239 4,585 8,978 301,689 310,667 1,062 Consumer 848 247 547 1,642 84,514 86,156 425 Total $ 7,000 $ 2,491 $ 10,322 $ 19,813 $ 1,190,081 $ 1,209,894 $ 1,623 The following tables summarize information concerning impaired loans as of and for the three and six months ended June 30, 2015 and June 30, 2014, and as of and for the year ended, December 31, 2014 by major loan classification: This Quarter Year-to-Date June 30, 2015 Recorded Unpaid Related Average Interest Average Interest With no related allowance: Commercial $ 1,658 $ 3,184 $ 1,989 $ 17 $ 2,168 $ 37 Real estate: Commercial 2,140 2,852 2,169 28 2,366 47 Residential 2,734 2,917 2,503 1 2,488 2 Consumer 6 26 Total 6,532 8,953 6,667 46 7,048 86 With an allowance recorded: Commercial 1,312 1,312 $ 1,209 1,469 13 1,533 27 Real estate: Commercial 5,316 5,316 1,445 4,628 48 4,182 65 Residential 1,706 1,706 796 1,673 7 1,593 17 Consumer 137 137 137 114 91 Total 8,471 8,471 3,587 7,884 68 7,399 109 Commercial 2,970 4,496 1,209 3,458 30 3,701 64 Real estate: Commercial 7,456 8,168 1,445 6,797 76 6,548 112 Residential 4,440 4,623 796 4,176 8 4,081 19 Consumer 137 137 137 120 117 Total $ 15,003 $ 17,424 $ 3,587 $ 14,551 $ 114 $ 14,447 $ 195 For the Year Ended December 31, 2014 Recorded Unpaid Related Average Interest With no related allowance: Commercial $ 2,379 $ 4,084 $ 2,669 141 Real estate: Commercial 2,932 3,690 7,944 120 Residential 2,672 2,857 2,731 4 Consumer 83 83 94 Total 8,066 10,714 13,438 265 With an allowance recorded: Commercial 1,569 1,569 $ 1,240 1,787 $ 58 Real estate: Commercial 3,525 3,525 912 2,293 28 Residential 1,387 1,387 769 590 10 Consumer 44 44 38 10 1 Total 6,525 6,525 2,959 4,680 97 Commercial 3,948 5,653 1,240 4,456 199 Real estate: Commercial 6,457 7,215 912 10,237 148 Residential 4,059 4,244 769 3,321 14 Consumer 127 127 38 104 1 Total $ 14,591 $ 17,239 $ 2,959 $ 18,118 $ 362 This Quarter Year-to-Date June 30, 2014 Recorded Unpaid Related Average Interest Average Interest With no related allowance: Commercial $ 2,649 $ 4,470 $ 2,329 $ 28 $ 2,908 $ 52 Real estate: Commercial 9,899 12,619 9,929 19 10,077 38 Residential 2,720 2,908 2,730 1 2,801 2 Consumer 97 97 113 111 Total 15,365 20,094 15,101 48 15,897 92 With an allowance recorded: Commercial 1,757 1,757 $ 1,157 1,743 23 1,853 43 Real estate: Commercial 1,387 1,387 527 1,395 14 1,397 29 Residential 257 257 162 259 390 Consumer Total 3,401 3,401 1,846 3,397 37 3,640 72 Commercial 4,406 6,227 1,157 4,072 51 4,761 95 Real estate: Commercial 11,286 14,006 527 11,324 33 11,474 67 Residential 2,977 3,165 162 2,989 1 3,191 2 Consumer 97 97 113 111 Total $ 18,766 $ 23,495 $ 1,846 $ 18,498 $ 85 $ 19,537 $ 164 Included in the commercial loan and commercial and residential real estate categories are troubled debt restructurings that are classified as impaired. Troubled debt restructurings totaled $3,046 at June 30, 2015, $2,933 at December 31, 2014 and $1,900 at June 30, 2014. Troubled debt restructured loans are loans with original terms, interest rate, or both, that have been modified as a result of a deterioration in the borrower’s financial condition and a concession has been granted that the Company would not otherwise consider. Unless on nonaccrual, interest income on these loans is recognized when earned, using the interest method. The Company offers a variety of modifications to borrowers that would be considered concessions. The modification categories offered generally fall within the following categories: • Rate Modification - A modification in which the interest rate is changed to a below market rate. • Term Modification - A modification in which the maturity date, timing of payments or frequency of payments is changed. • Interest Only Modification - A modification in which the loan is converted to interest only payments for a period of time. • Payment Modification - A modification in which the dollar amount of the payment is changed, other than an interest only modification described above. • Combination Modification - Any other type of modification, including the use of multiple categories above. There were four loans modified as a troubled debt restructuring for the three months ended June 30, 2015, in the amount of $170. There were eight loans modified as troubled debt restructurings for the first six months ended June 30, 2015, in the amount of $554. There were no loans modified as troubled debt restructurings for the three or six months ended June 30, 2014. During the three and six months ended June 30, 2015 and 2014, there were no defaults on loans restructured within the last twelve months. |