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, 2018 and December 31, 2017 are summarized as follows. Net deferred loan costs were $719 and $575 at March 31, 2018 and December 31, 2017. March 31, 2018 December 31, 2017 Commercial $ 467,404 $ 476,199 Real estate: Commercial 833,497 786,210 Residential 289,367 287,935 Consumer 135,513 142,721 Total $ 1,725,781 $ 1,693,065 The changes in the allowance for loan losses account by major classification of loan for the three months ended March 31, 2018 and 2017 are summarized as follows: Real estate March 31, 2018 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Beginning Balance January 1, 2018 $ 5,052 $ 7,548 $ 4,980 $ 1,380 $ $ 18,960 Charge-offs (299) (127) (426) Recoveries 57 27 10 40 134 Provisions 297 524 148 81 1,050 Ending balance $ 5,406 $ 8,099 $ 4,839 $ 1,374 $ $ 19,718 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 The allocation of the allowance for loan losses and the related loans by major classifications of loans at March 31, 2018 and December 31, 2017 is summarized as follows: Real estate March 31, 2018 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 5,406 $ 8,099 $ 4,839 $ 1,374 $ $ 19,718 Ending balance: individually evaluated for impairment 145 1,411 182 17 1,755 Ending balance: collectively evaluated for impairment 5,261 6,688 4,657 1,357 17,963 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 467,404 $ 833,497 $ 289,367 $ 135,513 $ $ 1,725,781 Ending balance: individually evaluated for impairment 2,023 4,784 3,751 169 10,727 Ending balance: collectively evaluated for impairment 465,060 828,125 285,587 135,344 1,714,116 Ending balance: loans acquired with deteriorated credit quality $ 321 $ 588 $ 29 $ $ $ 938 Real estate December 31, 2017 Commercial Commercial Residential Consumer Unallocated Total Allowance for loan losses: Ending balance $ 5,052 $ 7,548 $ 4,980 $ 1,380 $ $ 18,960 Ending balance: individually evaluated for impairment 159 263 336 8 766 Ending balance: collectively evaluated for impairment 4,893 7,285 4,644 1,372 18,194 Ending balance: loans acquired with deteriorated credit quality $ $ $ $ $ $ Loans receivable: Ending balance $ 476,199 $ 786,210 $ 287,935 $ 142,721 $ $ 1,693,065 Ending balance: individually evaluated for impairment 2,121 3,644 3,763 177 9,705 Ending balance: collectively evaluated for impairment 473,736 781,921 284,142 142,544 1,682,343 Ending balance: loans acquired with deteriorated credit quality $ 342 $ 645 $ 30 $ $ $ 1,017 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, 2018 and December 31, 2017: Special March 31, 2018 Pass Mention Substandard Doubtful Total Commercial $ 462,244 $ 1,192 $ 3,968 $ $ 467,404 Real estate: Commercial 804,815 17,130 11,552 833,497 Residential 284,005 17 5,345 289,367 Consumer 135,313 200 135,513 Total $ 1,686,377 $ 18,339 $ 21,065 $ $ 1,725,781 Special December 31, 2017 Pass Mention Substandard Doubtful Total Commercial $ 472,185 $ 1,958 $ 2,056 $ $ 476,199 Real estate: Commercial 764,320 13,015 8,875 786,210 Residential 282,484 18 5,433 287,935 Consumer 142,507 214 142,721 Total $ 1,661,496 $ 14,991 $ 16,578 $ $ 1,693,065 Information concerning nonaccrual loans by major loan classification at March 31, 2018 and December 31, 2017 is summarized as follows: March 31, 2018 December 31, 2017 Commercial $ 770 $ 860 Real estate: Commercial 4,719 3,821 Residential 3,020 2,994 Consumer 169 177 Total $ 8,678 $ 7,852 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, 2018 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 99 $ 18 $ 774 $ 891 $ 466,513 $ 467,404 $ Real estate: Commercial 4,608 416 4,719 9,743 823,754 833,497 Residential 1,305 780 3,345 5,430 283,937 289,367 325 Consumer 545 342 275 1,162 134,351 135,513 107 Total $ 6,557 $ 1,556 $ 9,113 $ 17,226 $ 1,708,555 $ 1,725,781 $ 435 The Company classifies all nonaccrual loans in the greater than 90 days category. Greater Loans > 90 30-59 Days 60-89 Days than 90 Total Past Days and December 31, 2017 Past Due Past Due Days Due Current Total Loans Accruing Commercial $ 124 $ 216 $ 860 $ 1,200 $ 474,999 $ 476,199 Real estate: Commercial 1,722 194 3,821 5,737 780,473 786,210 Residential 1,134 1,551 3,543 6,228 281,707 287,935 $ 549 Consumer 1,101 364 363 1,828 140,893 142,721 186 Total $ 4,081 $ 2,325 $ 8,587 $ 14,993 $ 1,678,072 $ 1,693,065 $ 735 The following tables summarize information concerning impaired loans as of and for the three months ended March 31, 2018 and March 31, 2017, and as of and for the year ended, December 31, 2017 by major loan classification: For the Quarter Ended Unpaid Average Interest Recorded Principal Related Recorded Income March 31, 2018 Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 1,211 $ 1,375 $ 1,246 $ 17 Real estate: Commercial 2,970 3,312 2,929 6 Residential 2,289 2,762 2,243 4 Consumer 151 159 160 Total 6,621 7,608 6,578 27 With an allowance recorded: Commercial 1,133 1,158 144 1,159 8 Real estate: Commercial 2,402 2,520 1,411 1,902 6 Residential 1,491 1,977 182 1,544 4 Consumer 18 18 18 13 Total 5,044 5,673 1,755 4,618 18 Commercial 2,344 2,533 144 2,405 25 Real estate: Commercial 5,372 5,832 1,411 4,831 12 Residential 3,780 4,739 182 3,787 8 Consumer 169 177 18 173 Total $ 11,665 $ 13,281 $ 1,755 $ 11,196 $ 45 For the Year Ended Unpaid Average Interest Recorded Principal Related Recorded Income December 31, 2017 Investment Balance Allowance Investment Recognized With no related allowance: Commercial $ 1,279 $ 1,439 $ 1,668 $ 43 Real estate: Commercial 2,888 3,190 2,985 24 Residential 2,196 2,672 2,227 21 Consumer 169 181 173 Total 6,532 7,482 7,053 88 With an allowance recorded: Commercial 1,184 1,218 159 991 50 Real estate: Commercial 1,401 1,496 263 2,202 18 Residential 1,597 1,759 336 1,335 23 Consumer 8 8 8 20 Total 4,190 4,481 766 4,548 91 Commercial 2,463 2,657 159 2,659 93 Real estate: Commercial 4,289 4,686 263 5,187 42 Residential 3,793 4,431 336 3,562 44 Consumer 177 189 8 193 Total $ 10,722 $ 11,963 $ 766 $ 11,601 $ 179 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 $ Real estate: Commercial 3,715 4,368 3,039 Residential 2,349 2,533 2,277 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 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 $3,032 at March 31, 2018, $3,074 at December 31, 2017 and $2,226 at March 31, 2017. 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 no loans modified as a troubled debt restructuring for the three months ended March 31, 2018. There was one loan modified as a troubled debt restructuring for the three months ended March 31, 2017, in the amount of $345. During the three months ended March 31, 2018, there was one payment default on a restructured residential mortgage loan with an outstanding balance of $64; there were no payment defaults on restructured loans during the three months ended March 31, 2017. |