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 March 31, 2017 and December 31, 2016 are summarized as follows. Net deferred loan costs were $494 and $579 at March 31, 2017 and December 31, 2016. March 31, 2017 December 31, 2016 Commercial $ 431,164 $ 408,814 Real estate: Commercial 703,194 700,144 Residential 286,389 289,781 Consumer 139,120 134,226 Total $ 1,559,867 $ 1,532,965 The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2017 and 2016 are summarized as follows: Real estate March 31, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance January 1, 2017 $ 3,799 $ 5,847 $ 4,707 $ 1,608 $ $ 15,961 Charge-offs (125) (15) (171) (311) Recoveries 7 33 22 57 119 Provisions 323 536 264 77 1,200 Ending balance $ 4,129 $ 6,291 $ 4,978 $ 1,571 $ $ 16,969 Real estate March 31, 2016 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance January 1, 2016 $ 3,042 $ 4,245 $ 4,082 $ 1,583 $ 23 $ 12,975 Charge-offs (3) (55) (65) (123) Recoveries 2 16 25 63 106 Provisions 281 410 252 65 192 1,200 Ending balance $ 3,322 $ 4,616 $ 4,359 $ 1,646 $ 215 $ 14,158 The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2017 and December 31, 2016 is summarized as follows: Real estate March 31, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 4,129 $ 6,291 $ 4,978 $ 1,571 $ $ 16,969 Ending balance: individually evaluated for impairment 404 513 484 23 1,424 Ending balance: collectively evaluated for impairment 3,725 5,778 4,494 1,548 15,545 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 431,164 $ 703,194 $ 286,389 $ 139,120 $ $ 1,559,867 Ending balance: individually evaluated for impairment 2,311 3,849 3,359 207 9,726 Ending balance: collectively evaluated for impairment 428,476 698,008 282,996 138,913 1,548,393 Ending balance: loans acquired with deteriorated credit quality $ 377 $ 1,337 $ 34 $ $ $ 1,748 Real estate December 31, 2016 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 3,799 $ 5,847 $ 4,707 $ 1,608 $ $ 15,961 Ending balance: individually evaluated for impairment 225 1,197 520 1,942 Ending balance: collectively evaluated for impairment 3,574 4,650 4,187 1,608 14,019 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 408,814 $ 700,144 $ 289,781 $ 134,226 $ $ 1,532,965 Ending balance: individually evaluated for impairment 1,724 5,820 3,543 155 11,242 Ending balance: collectively evaluated for impairment 406,127 692,987 286,201 134,071 1,519,386 Ending balance: loans acquired with deteriorated credit quality $ 963 $ 1,337 $ 37 $ $ $ 2,337 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 March 31, 2017 and December 31, 2016: Special March 31, 2017 Pass Mention Substandard Doubtful Total Commercial $ 422,506 $ 4,698 $ 3,960 $ $ 431,164 Real estate: Commercial 680,231 10,409 12,554 703,194 Residential 279,384 205 6,800 286,389 Consumer 138,853 — 267 139,120 Total $ 1,520,974 $ 15,312 $ 23,581 $ $ 1,559,867 Special December 31, 2016 Pass Mention Substandard Doubtful Total Commercial $ 398,867 $ 6,222 $ 3,725 $ $ 408,814 Real estate: Commercial 674,914 10,392 14,838 700,144 Residential 282,737 233 6,811 289,781 Consumer 133,983 243 134,226 Total $ 1,490,501 $ 16,847 $ 25,617 $ $ 1,532,965 Information concerning nonaccrual loans by major loan classification at March 31, 2017 and December 31, 2016 is summarized as follows: March 31, 2017 December 31, 2016 Commercial $ 1,532 $ 934 Real estate: Commercial 4,701 7,016 Residential 2,821 3,003 Consumer 207 155 Total $ 9,261 $ 11,108 The major classifications of loans by past due status are summarized as follows: Greater Loans > 90 30-59 Days 60-89 Days than 90 Total Past Days and March 31, 2017 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 440 $ 33 $ 1,532 $ 2,005 $ 429,159 $ 431,164 Real estate: Commercial 1,257 779 4,809 6,845 696,349 703,194 $ 108 Residential 2,766 904 2,945 6,615 279,774 286,389 124 Consumer 864 168 437 1,469 137,651 139,120 230 Total $ 5,327 $ 1,884 $ 9,723 $ 16,934 $ 1,542,933 $ 1,559,867 $ 462 Greater Loans > 90 30-59 Days 60-89 Days than 90 Total Past Days and December 31, 2016 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 249 $ 75 $ 934 $ 1,258 $ 407,556 $ 408,814 Real estate: Commercial 4,782 527 7,016 12,325 687,819 700,144 Residential 2,100 354 3,561 6,015 283,766 289,781 $ 558 Consumer 962 259 441 1,662 132,564 134,226 286 Total $ 8,093 $ 1,215 $ 11,952 $ 21,260 $ 1,511,705 $ 1,532,965 $ 844 The following tables summarize information concerning impaired loans as of and for the three months ended March 31, 2017 and March 31, 2016, and as of and for the year ended, December 31, 2016 by major loan classification: For the Quarter Ended Unpaid Average Interest Recorded Principal Related Recorded Income March 31, 2017 Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 765 $ 1,386 $ 1,585 $ 4 Real estate: Commercial 3,715 4,368 3,039 4 Residential 2,349 2,533 2,277 4 Consumer 184 184 170 Total 7,013 8,471 7,071 12 With an allowance recorded: Commercial 1,923 1,923 $ 404 1,103 13 Real estate: Commercial 1,471 1,471 513 3,132 6 Residential 1,044 1,044 484 1,210 4 Consumer 23 23 23 12 Total 4,461 4,461 1,424 5,457 23 Commercial 2,688 3,309 404 2,688 17 Real estate: Commercial 5,186 5,839 513 6,171 10 Residential 3,393 3,577 484 3,487 8 Consumer 207 207 23 182 Total $ 11,474 $ 12,932 $ 1,424 $ 12,528 $ 35 For the Year Ended Unpaid Average Interest Recorded Principal Related Recorded Income December 31, 2016 Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 2,404 $ 3,213 $ 1,461 $ 48 Real estate: Commercial 2,364 3,018 4,300 71 Residential 2,205 2,388 2,133 35 Consumer 155 155 147 Total 7,128 8,774 8,041 154 With an allowance recorded: Commercial 283 283 $ 225 859 Real estate: Commercial 4,793 4,793 1,197 2,366 2 Residential 1,375 1,376 520 1,185 7 Consumer 50 Total 6,451 6,452 1,942 4,460 9 Commercial 2,687 3,496 225 2,320 48 Real estate: Commercial 7,157 7,811 1,197 6,666 73 Residential 3,580 3,764 520 3,318 42 Consumer 155 155 197 Total $ 13,579 $ 15,226 $ 1,942 $ 12,501 $ 163 For the Quarter Ended Unpaid Average Interest Recorded Principal Related Recorded Income March 31, 2016 Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 1,173 $ 2,383 $ 1,263 $ Real estate: Commercial 3,162 3,832 2,947 Residential 2,216 2,399 2,632 Consumer 89 89 60 Total 6,640 8,703 6,902 50 With an allowance recorded: Commercial 1,141 1,141 $ 1,040 968 Real estate: Commercial 3,028 3,028 541 2,836 Residential 992 992 533 1,455 2 Consumer 89 89 89 103 Total 5,250 5,250 2,203 5,362 2 Commercial 2,314 3,524 1,040 2,231 17 Real estate: Commercial 6,190 6,860 541 5,783 32 Residential 3,208 3,391 533 4,087 3 Consumer 178 178 89 163 Total $ 11,890 $ 13,953 $ 2,203 $ 12,264 $ 52 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 $2,226 at March 31, 2017, $1,909 at December 31, 2016 and $2,834 at March 31, 2016. 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 was one loan modified as a troubled debt restructuring for the three months ended March 31, 2017, in the amount of $345. There was one loan modified as a troubled debt restructuring for the three months ended March 31, 2016, in the amount of $75. During the three months ended March 31, 2017, there were no payment defaults on restructured loans; there were two payment defaults on restructured residential real estate loans during the three months ended March 31, 2016 totaling $208. |