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 September 30, 2017 and December 31, 2016 are summarized as follows. Net deferred loan costs were $646 and $579 at September 30, 2017 and December 31, 2016. September 30, 2017 December 31, 2016 Commercial $ 449,464 $ 408,814 Real estate: Commercial 751,510 700,144 Residential 289,582 289,781 Consumer 141,959 134,226 Total $ 1,632,515 $ 1,532,965 The changes in the allowance for loan losses account by major classification of loan for the three and nine months ended September 30, 2017 and 2016 are summarized as follows: Real estate September 30, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance July 1, 2017 $ 4,426 $ 6,587 $ 5,196 $ 1,593 $ $ 17,802 Charge-offs (17) (82) (169) (268) Recoveries 3 41 4 49 97 Provisions 358 566 175 101 1,200 Ending balance $ 4,770 $ 7,194 $ 5,293 $ 1,574 $ $ 18,831 Real estate September 30, 2016 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance July 1, 2016 $ 3,263 $ 5,077 $ 4,465 $ 1,679 $ 315 $ 14,799 Charge-offs (72) (153) (130) (355) Recoveries 2 28 4 34 68 Provisions 321 548 245 86 1,200 Ending balance $ 3,586 $ 5,581 $ 4,561 $ 1,669 $ 315 $ 15,712 Real estate September 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 (49) (367) (105) (489) (1,010) Recoveries 16 96 30 138 280 Provisions 1,004 1,618 661 317 3,600 Ending balance $ 4,770 $ 7,194 $ 5,293 $ 1,574 $ $ 18,831 Real estate September 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) (175) (279) (260) (1,110) Recoveries 38 58 39 112 247 Provisions 902 1,453 719 234 292 3,600 Ending balance $ 3,586 $ 5,581 $ 4,561 $ 1,669 $ 315 $ 15,712 The allocation of the allowance for loan losses and the related loans by major classifications of loans at September 30, 2017 and December 31, 2016 is summarized as follows: Real estate September 30, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 4,770 $ 7,194 $ 5,293 $ 1,574 $ $ 18,831 Ending balance: individually evaluated for impairment 436 631 616 23 1,706 Ending balance: collectively evaluated for impairment 4,334 6,563 4,677 1,551 17,125 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 449,464 $ 751,510 $ 289,582 $ 141,959 $ $ 1,632,515 Ending balance: individually evaluated for impairment 2,789 4,062 3,697 194 10,742 Ending balance: collectively evaluated for impairment 446,322 746,802 285,854 141,765 1,620,743 Ending balance: loans acquired with deteriorated credit quality $ 353 $ 646 $ 31 $ $ $ 1,030 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 September 30, 2017 and December 31, 2016: Special September 30, 2017 Pass Mention Substandard Doubtful Total Commercial $ 441,503 $ 5,028 $ 2,933 $ $ 449,464 Real estate: Commercial 724,659 14,730 12,121 751,510 Residential 283,690 19 5,873 289,582 Consumer 141,618 341 141,959 Total $ 1,591,470 $ 19,777 $ 21,268 $ $ 1,632,515 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 September 30, 2017 and December 31, 2016 is summarized as follows: September 30, 2017 December 31, 2016 Commercial $ 1,263 $ 934 Real estate: Commercial 4,233 7,016 Residential 3,031 3,003 Consumer 194 155 Total $ 8,721 $ 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 September 30, 2017 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 260 $ 84 $ 1,263 $ 1,607 $ 447,857 $ 449,464 Real estate: Commercial 831 135 4,233 5,199 746,311 751,510 Residential 1,756 147 4,312 6,215 283,367 289,582 $ 1,281 Consumer 846 357 423 1,626 140,333 141,959 229 Total $ 3,693 $ 723 $ 10,231 $ 14,647 $ 1,617,868 $ 1,632,515 $ 1,510 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 nine months ended September 30, 2017 and September 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 September 30, 2017 Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance: Commercial $ 2,310 $ 2,455 $ 1,945 $ 28 $ 1,765 $ 63 Real estate: Commercial 2,900 3,192 2,979 6 3,009 19 Residential 2,303 2,727 2,193 4 2,235 10 Consumer 171 183 180 175 Total 7,684 8,557 7,297 38 7,184 92 With an allowance recorded: Commercial 833 910 $ 436 783 943 Real estate: Commercial 1,807 2,073 631 1,673 6 2,402 13 Residential 1,425 1,663 616 1,330 8 1,270 22 Consumer 23 23 23 34 23 Total 4,088 4,669 1,706 3,820 14 4,638 35 Commercial 3,143 3,365 436 2,728 28 2,708 63 Real estate: Commercial 4,707 5,265 631 4,652 12 5,411 32 Residential 3,728 4,390 616 3,523 12 3,505 32 Consumer 194 206 23 214 198 Total $ 11,772 $ 13,226 $ 1,706 $ 11,117 $ 52 $ 11,822 $ 127 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 September 30, 2016 Investment Balance Allowance Investment Recognized Investment Recognized With no related allowance: Commercial $ 970 $ 1,876 $ 1,133 $ $ 1,214 Real estate: Commercial 6,156 6,812 5,837 4,396 Residential 2,171 2,354 2,056 2,263 Consumer 188 188 173 119 Total 9,485 11,230 9,199 22 7,992 124 With an allowance recorded: Commercial 1,396 1,396 $ 895 1,006 954 $ Real estate: Commercial 743 743 337 821 1,877 Residential 1,093 1,093 638 1,186 1,263 4 Consumer 41 41 41 56 80 Total 3,273 3,273 1,911 3,069 — 4,174 4 Commercial 2,366 3,272 895 2,139 10 2,168 40 Real estate: Commercial 6,899 7,555 337 6,658 9 6,273 70 Residential 3,264 3,447 638 3,242 3 3,526 18 Consumer 229 229 41 229 199 Total $ 12,758 $ 14,503 $ 1,911 $ 12,268 $ 22 $ 12,166 $ 128 Included in the commercial real estate, residential real estate and commercial loan categories are troubled debt restructurings that are classified as impaired. Troubled debt restructurings totaled $3,365 at September 30, 2017, $1,909 at December 31, 2016 and $2,666 at September 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 were four loans, representing two credit relationships, modified as troubled debt restructurings for the three months ended September 30, 2017 totaling $1,249. For the nine months ended September 30, 2017, six loans were modified as troubled debt restructurings in the amount of $1,658. There were no loans modified as troubled debt restructurings for the three months ended September 30, 2016. For the nine months ended September 30, 2016, there was one loan modified as a troubled debt restructuring in the amount of $75. During the three and nine months ended September 30, 2017, there were no payment defaults on loans restructured within the last twelve months. During the three months ended September 30, 2016, there were no payment defaults on loans restructured within the last twelve months. During the nine months ended September 30, 2016, there were two payment defaults on restructured residential real estate loans totaling $208. |