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, 2017 and December 31, 2016 are summarized as follows. Net deferred loan costs were $542 and $579 at June 30, 2017 and December 31, 2016. June 30, 2017 December 31, 2016 Commercial $ 452,180 $ 408,814 Real estate: Commercial 719,652 700,144 Residential 286,232 289,781 Consumer 139,298 134,226 Total $ 1,597,362 $ 1,532,965 The changes in the allowance for loan losses account by major classification of loan for the three and six months ended June 30, 2017 and 2016 are summarized as follows: Real estate June 30, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance April 1, 2017 $ 4,129 $ 6,291 $ 4,978 $ 1,571 $ $ 16,969 Charge-offs (32) (242) (8) (149) (431) Recoveries 6 22 4 32 64 Provisions 323 516 222 139 1,200 Ending balance $ 4,426 $ 6,587 $ 5,196 $ 1,593 $ $ 17,802 Real estate June 30, 2016 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance April 1, 2016 $ 3,322 $ 4,616 $ 4,359 $ 1,646 $ 215 $ 14,158 Charge-offs (393) (48) (126) (65) (632) Recoveries 34 14 10 15 73 Provisions 300 495 222 83 100 1,200 Ending balance $ 3,263 $ 5,077 $ 4,465 $ 1,679 $ 315 $ 14,799 Real estate June 30, 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 (32) (367) (23) (320) (742) Recoveries 13 55 26 89 183 Provisions 646 1,052 486 216 2,400 Ending balance $ 4,426 $ 6,587 $ 5,196 $ 1,593 $ $ 17,802 Real estate June 30, 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 (396) (103) (126) (130) (755) Recoveries 36 30 35 78 179 Provisions 581 905 474 148 292 2,400 Ending balance $ 3,263 $ 5,077 $ 4,465 $ 1,679 $ 315 $ 14,799 The allocation of the allowance for loan losses and the related loans by major classifications of loans at June 30, 2017 and December 31, 2016 is summarized as follows: Real estate June 30, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 4,426 $ 6,587 $ 5,196 $ 1,593 $ $ 17,802 Ending balance: individually evaluated for impairment 322 509 461 43 1,335 Ending balance: collectively evaluated for impairment 4,104 6,078 4,735 1,550 16,467 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 452,180 $ 719,652 $ 286,232 $ 139,298 $ $ 1,597,362 Ending balance: individually evaluated for impairment 1,944 3,951 3,285 232 9,412 Ending balance: collectively evaluated for impairment 449,868 715,056 282,915 139,066 1,586,905 Ending balance: loans acquired with deteriorated credit quality $ 368 $ 645 $ 32 $ $ $ 1,045 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 June 30, 2017 and December 31, 2016: Special June 30, 2017 Pass Mention Substandard Doubtful Total Commercial $ 444,700 $ 2,976 $ 4,504 $ $ 452,180 Real estate: Commercial 698,625 8,590 12,437 719,652 Residential 279,578 143 6,511 286,232 Consumer 139,154 144 139,298 Total $ 1,562,057 $ 11,709 $ 23,596 $ $ 1,597,362 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 June 30, 2017 and December 31, 2016 is summarized as follows: June 30, 2017 December 31, 2016 Commercial $ 1,285 $ 934 Real estate: Commercial 4,115 7,016 Residential 2,645 3,003 Consumer 232 155 Total $ 8,277 $ 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 June 30, 2017 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 501 $ 105 $ 1,285 $ 1,891 $ 450,289 $ 452,180 Real estate: Commercial 2,003 71 4,115 6,189 713,463 719,652 Residential 964 474 3,212 4,650 281,582 286,232 $ 567 Consumer 964 346 500 1,810 137,488 139,298 268 Total $ 4,432 $ 996 $ 9,112 $ 14,540 $ 1,582,822 $ 1,597,362 $ 835 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 and six months ended June 30, 2017 and June 30, 2016, and as of and for the year ended, December 31, 2016 by major loan classification: This Quarter Year-to-Date Unpaid Average Interest Average Interest Recorded Principal Related Recorded Income Recorded Income June 30, 2017 Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance: Commercial $ 1,580 $ 2,197 $ 1,173 $ 18 $ 1,583 $ 35 Real estate: Commercial 3,058 3,706 3,387 7 3,045 13 Residential 2,083 2,265 2,216 4 2,212 6 Consumer 188 188 186 176 Total 6,909 8,356 6,962 29 7,016 54 With an allowance recorded: Commercial 732 732 $ 321 1,328 979 Real estate: Commercial 1,538 1,538 509 1,505 3 2,601 7 Residential 1,234 1,234 461 1,139 8 1,218 14 Consumer 44 44 44 34 22 Total 3,548 3,548 1,335 4,006 11 4,820 21 Commercial 2,312 2,929 321 2,501 18 2,562 35 Real estate: Commercial 4,596 5,244 509 4,892 10 5,646 20 Residential 3,317 3,499 461 3,355 12 3,430 20 Consumer 232 232 44 220 198 Total $ 10,457 $ 11,904 $ 1,335 $ 10,968 $ 40 $ 11,836 $ 75 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 This Quarter Year-to-Date Unpaid Average Interest Average Interest Recorded Principal Related Recorded Income Recorded Income June 30, 2016 Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance: Commercial $ 1,296 $ 2,378 $ 1,235 $ $ 1,249 Real estate: Commercial 5,517 6,181 4,340 3,643 Residential 1,941 2,124 2,079 2,355 Consumer 157 157 123 92 Total 8,911 10,840 7,777 47 7,339 102 With an allowance recorded: Commercial 615 615 $ 615 878 923 $ Real estate: Commercial 899 899 405 1,964 2,400 Residential 1,279 1,279 723 1,136 2 1,295 4 Consumer 71 71 71 80 92 Total 2,864 2,864 1,814 4,058 2 4,710 4 Commercial 1,911 2,993 615 2,113 14 2,172 30 Real estate: Commercial 6,416 7,080 405 6,304 30 6,043 61 Residential 3,220 3,403 723 3,215 5 3,650 15 Consumer 228 228 71 203 184 Total $ 11,775 $ 13,704 $ 1,814 $ 11,835 $ 49 $ 12,049 $ 106 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 $2,152 at June 30, 2017, $1,909 at December 31, 2016 and $2,701 at June 30, 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 June 30, 2017 totaling $64. For the six months ended June 30, 2017, two loans were modified as troubled debt restructurings in the amount of $409. There were no loans modified as troubled debt restructurings for the three months ended June 30, 2016. For the six months ended June 30, 2016, there was one loan modified as a troubled debt restructuring in the amount of $75. During the three and six months ended June 30, 2017, there were no payment defaults on loans restructured within the last twelve months. During the three months ended June 30, 2016, there were no payment defaults on loans restructured within the last twelve months. During the six months ended June 30, 2016, there were two payment defaults on restructured residential real estate loans totaling $208. |