XML 27 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses and Credit Quality Disclosures
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Allowance for Loan Losses and Credit Quality Disclosures Allowance for Loan Losses and Credit Quality Disclosures

The Company’s primary lending emphasis is the origination of commercial business and commercial real estate loans and mortgage warehouse lines of credit.  Based on the composition of the loan portfolio, the primary inherent risks are deteriorating credit quality, a decline in the economy and a decline in New Jersey real estate market values.  Any one, or a combination, of these events may adversely affect the loan portfolio and may result in increased delinquencies, loan losses and increased future provision levels.

The following table provides an aging of the loan portfolio by loan class at December 31, 2017 and 2016:
 
2017
(Dollars in thousands)
30-59 Days
 
60-89 Days
 
Greater than 90 Days
 
Total Past Due
 
Current
 
Total Loans Receivable
 
Recorded Investment > 90 Days Accruing
 
Nonaccrual Loans
Commercial real estate
$
540

 
$

 
$
2,465

 
$
3,005

 
$
305,919

 
$
308,924

 
$

 
$
2,465

Mortgage warehouse lines

 

 

 

 
189,412

 
189,412

 

 

Construction

 
$

 

 
$

 
136,412

 
136,412

 

 

Commercial business
180

 
545

 
619

 
1,344

 
91,562

 
92,906

 

 
4,212

Residential real estate
911

 
256

 
69

 
1,236

 
39,258

 
40,494

 

 
69

Loans to individuals
119

 

 
116

 
235

 
20,790

 
21,025

 

 
368

Other

 

 

 

 
183

 
183

 

 

 
$
1,750

 
$
801

 
$
3,269

 
$
5,820

 
$
783,536

 
789,356

 
$

 
$
7,114

Deferred loan costs, net
 
 
 
 
 
 
 
 
 
 
550

 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
$
789,906

 
 
 
 
 
2016
(Dollars in thousands)
30-59 Days
 
60-89 Days
 
Greater than 90 Days
 
Total Past Due
 
Current
 
Total Loans Receivable
 
Recorded Investment > 90 Days Accruing
 
Nonaccrual Loans
Commercial real estate
$
741

 
$
942

 
$
2,707

 
$
4,390

 
$
237,794

 
$
242,184

 
$

 
$
3,187

Mortgage warehouse lines

 

 

 

 
216,259

 
216,259

 

 

Construction

 

 
186

 
$
186

 
95,849

 
96,035

 

 
186

Commercial business
113

 
115

 
790

 
1,018

 
98,841

 
99,859

 

 
920

Residential real estate
564

 

 
392

 
956

 
43,835

 
44,791

 

 
544

Loans to individuals

 
29

 
361

 
390

 
23,346

 
23,736

 
24

 
337

Other

 

 

 

 
207

 
207

 

 

 
$
1,418

 
$
144

 
$
4,436

 
$
6,940

 
$
716,131

 
723,071

 
$
24

 
$
5,174

Deferred loan costs, net
 
 
 
 
 
 
 
 
 
 
1,737

 
 
 
 
Total
 
 
 
 
 
 
 
 
 
 
$
724,808

 
 
 
 
 
As provided by ASC 310-30, the excess of cash flows expected at acquisition over the initial investment in the loan is recognized as interest income over the life of the loan. At December 31, 2017 and 2016, there were no PCI loans and $439,000 of PCI loans, respectively, that were not classified as non-performing loans due to the accretion of income based on their original contract terms.
 
Additional income before taxes amounting to $514,000, $522,000 and $471,000 would have been recognized in 2017, 2016 and 2015, respectively, if interest on all loans had been recorded based upon their original contract terms. 

Management reviews the adequacy of the allowance for loan losses on at least a quarterly basis to ensure that the provision for loan losses has been charged against earnings in an amount necessary to maintain the allowance at a level that is adequate based on management’s assessment of probable estimated losses. The Company’s methodology for assessing the adequacy of the allowance for loan losses consists of several key elements and is consistent with U.S. GAAP and interagency supervisory guidance. The allowance for loan losses methodology consists of two major components. The first component is an estimation of losses associated with individually identified impaired loans, which follows ASC Topic 310. The second major component estimates losses under ASC Topic 450, which provides guidance for estimating losses on groups of loans with similar risk characteristics. The Company’s methodology results in an allowance for loan losses which includes a specific reserve for impaired loans, an allocated reserve and an unallocated portion.

When analyzing groups of loans under ASC Topic 450, the Company follows the Interagency Policy Statement on the Allowance for Loan and Lease Losses. The methodology considers the Company’s historical loss experience adjusted for changes in trends, conditions, and other relevant factors that affect repayment of the loans as of the evaluation date. These adjustment factors, known as qualitative factors, include:

Delinquencies and non-accruals;
Portfolio quality;
Concentration of credit;
Trends in volume and type of loans;
Quality of collateral;
Policy and procedures;
Experience, ability and depth of management;
Economic trends – national and local; and
External factors – competition, legal and regulatory.

The methodology includes the segregation of the loan portfolio into loan classes with a further segregation into risk rating categories, such as special mention, substandard, doubtful, and loss. This allows for an allocation of the allowance for loan losses by loan type; however, the allowance is available to absorb any loan loss without restriction. Larger balance, non-homogeneous loans representing significant individual credit exposures are evaluated individually through the internal loan review process. It is this process that produces the watch list for loans that have indications of credit weakness. The borrower’s overall financial condition, repayment sources, guarantors and value of collateral, if appropriate, are evaluated. Based on these reviews, an estimate of probable losses for the individual larger-balance loans are determined, whenever possible, and used to establish specific loan loss reserves. In general, for non-homogeneous loans not individually assessed and for homogeneous groups, such as residential mortgages and consumer credits, the loans are collectively evaluated based on delinquency status, loan type, and historical losses. These loan groups are then internally risk rated.

The watch list includes loans that are assigned a rating of special mention, substandard, doubtful and loss. Loans assigned a rating of special mention have potential weaknesses that deserve management’s close attention. If uncorrected, the potential weaknesses may result in deterioration of the repayment prospects. Loans classified as substandard have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They include loans that are inadequately protected by the current sound net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans classified as doubtful have all the weaknesses inherent in loans classified as substandard with the added characteristic that collection or liquidation in full, on the basis of current conditions and facts, is highly improbable. Loans rated as doubtful in whole, or in part, are placed in non-accrual status. Loans classified as a loss are considered uncollectible and are charged off against the allowance for loan losses.

The specific allowance for impaired loans is established for specific loans that have been identified by management as being impaired. These loans are considered to be impaired primarily because the loans have not performed according to payment terms and there is reason to believe that repayment of the loan principal in whole, or in part, is unlikely. The specific portion of the allowance is the total amount of potential unconfirmed losses for these individual impaired loans. To assist in determining the fair value of loan collateral, the Company often utilizes independent third party qualified appraisal firms which, in turn, employ their own criteria and assumptions that may include occupancy rates, rental rates and property expenses, among others.

The second category of reserves consists of the allocated portion of the allowance. The allocated portion of the allowance is determined by taking pools of loans outstanding that have similar characteristics and applying historical loss experience for each pool. This estimate represents the potential unconfirmed losses within the portfolio. Individual loan pools are created for commercial business loans and commercial real estate loans, construction loans, warehouse lines of credit and various types of loans to individuals. The historical loss estimation for each loan pool is then adjusted for qualitative factors such as economic trends, concentrations of credit, trends in the volume of loans, portfolio quality, delinquencies and non-accrual trends. These factors are evaluated for each class of the loan portfolio and may have positive or negative effects on the allocated allowance for the loan portfolio segment. The aggregate amount resulting from the application of these qualitative factors determines the overall risk for the portfolio and results in an allocated allowance for each of the loan segments.

The Company also maintains an unallocated allowance. The unallocated allowance is used to cover any factors or conditions which may cause a potential loan loss but are not specifically identifiable. It is prudent to maintain an unallocated portion of the allowance because no matter how detailed an analysis of potential loan losses is performed, these estimates, by definition, lack precision. Management must make estimates using assumptions and information that is often subjective and changing rapidly.

The following discusses the risk characteristics of each of our loan portfolios.

Commercial Business

The Company offers a variety of commercial loan services, including term loans, lines of credit and loans secured by equipment and receivables. A broad range of short-to-medium term commercial loans, both secured and unsecured, are made available to businesses for working capital (including inventory and receivables), business expansion (including acquisition and development of real estate and improvements) and the purchase of equipment and machinery. Commercial business loans are granted based on the borrower's
ability to generate cash flow to support its debt obligations and other cash related expenses. A borrower's ability to repay commercial business loans is substantially dependent on the success of the business itself and on the quality of its management. As a general practice, the Company takes as collateral a security interest in any available real estate, equipment, inventory, receivables or other personal property of its borrowers, although the Company occasionally makes commercial business loans on an unsecured basis. Generally, the Company requires personal guarantees of its commercial business loans to offset the risks associated with such loans.

Much of the Company's lending is in northern and central New Jersey. As a result of this geographic concentration, a significant broad-based deterioration in economic conditions in New Jersey and the New York City metropolitan area could have a material adverse impact on the Company's loan portfolio. A prolonged decline in economic conditions in our market area could restrict borrowers' ability to pay outstanding principal and interest on loans when due. The value of assets pledged as collateral may decline and the proceeds from the sale or liquidation of these assets may not be sufficient to repay the loan.

Commercial Real Estate

Commercial real estate loans are made to businesses to expand their facilities and operations and to real estate operators to finance the acquisition of income producing properties. The Company's loan policy requires that borrowers have sufficient cash flow to meet the debt service requirements and the value of the property meets the loan-to-value criteria set in the loan policy. The Company monitors loan concentrations by borrower, by type of property and by location and other criteria.

The Company's commercial real estate portfolio is largely secured by real estate collateral located in the State of New Jersey. Conditions in the real estate markets in which the collateral for the Company's loans are located strongly influence the level of the Company's non-performing loans. A decline in the New Jersey real estate market could adversely affect the Company's loan portfolio. Decreases in local real estate values would adversely affect the value of property used as collateral for the Company's loans. Adverse changes in the economy also may have a negative effect on the ability of our borrowers to make timely repayments of their loans.

Construction Financing

Construction financing is provided to businesses to expand their facilities and operations and to real estate developers for the acquisition, development and construction of residential and commercial properties. First mortgage construction loans are made to developers and builders primarily for single family homes and multi-family buildings that are presold or are to be sold or leased on a speculative basis.

The Company lends to builders and developers with established relationships, successful operating histories and sound financial resources. Management has established underwriting and monitoring criteria to minimize the inherent risks of real estate construction lending. The risks associated with speculative construction lending include the borrower's inability to complete the construction process on time and within budget, the sale or rental of the project within projected absorption periods and the economic risks associated with real estate collateral. Such loans may include financing the development and/or construction of residential subdivisions. This activity may involve financing land purchases and infrastructure development (i.e., roads, utilities, etc.) as well as construction of residences or multi-family dwellings for subsequent sale by the developer/builder. Because the sale or rental of developed properties is integral to the success of developer business, loan repayment may be especially subject to the volatility of real estate market values.

Mortgage Warehouse Lines of Credit

The Company’s Mortgage Warehouse Funding Group provides revolving lines of credit that are available to licensed mortgage banking companies. The warehouse line of credit is used by the mortgage banker to originate one-to-four family residential mortgage loans that are pre-sold into the secondary mortgage market, which includes state and national banks, national mortgage banking firms, insurance companies and government-sponsored enterprises, including the Federal National Mortgage Association, the Federal Home Loan Mortgage Corporation and others. On average, an advance under the warehouse line of credit remains outstanding for a period of less than 30 days, with repayment coming directly from the sale of the loan into the secondary mortgage market. Interest and a transaction fee are collected by the Company at the time of repayment.

As a separate segment of the total portfolio, the warehouse loan portfolio is individually analyzed as a whole for allowance for loan losses purposes.  Warehouse lines of credit are subject to the same inherent risks as other commercial lending, but the overall degree of risk differs. While the Company’s loss experience with this type of lending has been non-existent since the product was introduced in 2008, there are other risks unique to this lending that still must be considered in assessing the adequacy of the allowance for loan losses. These unique risks may include, but are not limited to, (i) credit risks relating to the mortgage bankers that borrow from us, (ii) the risk of intentional misrepresentation or fraud by any of such mortgage bankers, (iii) changes in the market value of mortgage loans originated by the mortgage banker, the sale of which is the expected source of repayment of the borrowings under a warehouse line of credit, due to changes in interest rates during the time in warehouse or (iv) unsalable or impaired mortgage loans so originated,
which could lead to decreased collateral value and the failure of a purchaser of the mortgage loan to purchase the loan from the mortgage banker.


Consumer

The Company’s consumer loan portfolio segment is comprised of residential real estate loans, loans to individuals and other loans. Individual loan pools are created for the various types of loans to individuals. The principal risk is the borrower becomes unemployed or has a significant reduction in income.    

In general, for homogeneous groups such as residential mortgages and consumer credits, the loans are collectively evaluated based on delinquency status, loan type and historical losses. These loan groups are then internally risk rated.

The Company considers the following credit quality indicators in assessing the risk in the loan portfolio:

Consumer credit scores;
Internal credit risk grades;
Loan-to-value ratios;
Collateral; and
Collection experience.

Internal Risk Rating of Loans

The Company’s internal credit risk grades are based on the definitions currently utilized by the banking regulatory agencies.  The grades assigned and their definitions are as follows, and loans graded excellent, above average, good and watch list are treated as “pass” for grading purposes:

1.  Excellent - Loans that are based upon cash collateral held at the Company and adequately margined. Loans that are based upon "blue chip" stocks listed on the major stock exchanges and adequately margined.

2.  Above Average - Loans to companies whose balance sheets show excellent liquidity and long-term debt is on well-spread schedules of repayment easily covered by cash flow.  Such companies have been consistently profitable and have diversification in their product lines or sources of revenue.  The continuation of profitable operations for the foreseeable future is likely.  Management is comprised of a mix of ages, experience and backgrounds, and management succession is in place. Sources of raw materials and, for service companies, the sources of revenue are abundant.  Future needs have been planned for. Character and management ability of individuals or company principals are excellent.  Loans to individuals are supported by high net worths and liquid assets.

3.  Good - Loans to companies whose balance sheets show good liquidity and cash flow adequate to meet maturities of long-term debt with a comfortable margin. Such companies have established profitable records over a number of years, and there has been growth in net worth.  Operating ratios are in line with those of the industry, and expenses are in proper relationship to the volume of business done and the profits achieved. Management is well-balanced and competent in their responsibilities. Economic environment is favorable; however, competition is strong. The prospects for growth are good. Loans in this category do not meet the collateral requirements of loans in categories 1 and 2 above. Loans to individuals are supported by good net worth but whose supporting assets are illiquid.

3w.  Watch - Included in this category are loans evidencing problems identified by Company management that require closer supervision.  Such problems have not developed to the point which requires a "special mention" rating. This category also covers situations where the Company does not have adequate current information upon which credit quality can be determined.  The account officer has the obligation to correct these deficiencies within 30 days from the time of notification.

4.  Special Mention - A "special mention" loan has potential weaknesses that deserve management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or in the Company's credit position at some future date. Special mention loans are not adversely classified and do not expose the Company to sufficient risk to warrant adverse classification.

5.  Substandard - A "substandard" loan is inadequately protected by the current sound worth and paying capacity of the obligor or by 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 Company will sustain some loss if the deficiencies are not corrected.

6.  Doubtful - A loan classified as "doubtful" has all the weaknesses inherent in a loan classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently known facts, conditions and values, highly questionable and improbable.

7.  Loss - A loan classified as "loss" is considered uncollectible and of such little value that its continuance on the books 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 desireable to defer writing off this loan even though partial recovery may occur in the future.

The following table provides a breakdown of the loan portfolio by credit quality indicator at December 31, 2017 and 2016:
 
Commercial Credit Exposure by Internally Assigned Grade
2017
(In thousands)
Construction
 
Commercial
Business
 
Commercial
Real Estate
 
Mortgage
Warehouse
Lines
 
Residential
Real Estate
Pass
$
136,180

 
$
84,746

 
$
289,203

 
$
189,412

 
$
39,539

Special Mention
232

 
3,454

 
13,267

 

 
666

Substandard

 
1,252

 
6,454

 

 
289

Doubtful

 
3,454

 

 

 

Total
$
136,412

 
$
92,906

 
$
308,924

 
$
189,412

 
$
40,494

Consumer Credit Exposure by Payment Activity
2017
(In thousands)
Loans to Individuals
 
Other
Performing
$
20,657

 
$
183

Nonperforming
368

 

Total
$
21,025

 
$
183


Commercial Credit Exposure by Internally Assigned Grade
2016
(In thousands)
Construction
 
Commercial
Business
 
Commercial
Real Estate
 
Mortgage
Warehouse
Lines
 
Residential
Real Estate
Pass
$
95,548

 
$
92,117

 
$
223,226

 
$
216,259

 
$
43,950

Special Mention
301

 
7,102

 
14,334

 

 
244

Substandard
186

 
611

 
4,624

 

 
597

Doubtful

 
29

 

 

 

Total
$
96,035


$
99,859


$
242,184


$
216,259


$
44,791

Consumer Credit Exposure by Payment Activity
2016
(In thousands)
Loans to Individuals
 
Other
Performing
$
23,375

 
$
207

Nonperforming
361

 

Total
$
23,736

 
$
207



Impaired Loans Disclosures

Loans are considered to be impaired when, based on current information and events, it is determined that the Company will not be able to collect all amounts due according to the loan contract, including scheduled interest payments. When a loan is placed on non-accrual status, it is also considered to be impaired. Loans are placed on non-accrual status when: (1) the full collection of interest or principal becomes uncertain; or (2) they are contractually past due 90 days or more as to interest or principal payments unless the loans are both well secured and in the process of collection.

The following tables summarize the distribution of the allowance for loan losses and loans receivable by loan class and impairment method as of and for the years ended December 31, 2017, 2016 and 2015, respectively.
 
2017
(Dollars in thousands)
Construction
Commercial Business
Commercial Real Estate
Mortgage Warehouse Lines
Residential Real Estate
Loans to Individuals
Other
Unallocated
Deferred Fees
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
1,204

$
1,732

$
2,574

$
973

$
367

$
112

$

$
532

 
$
7,494

Provision (credit) charged to operations
499

2

358

(121
)
126

(2
)
(13
)
(249
)
 
600

Loans charged off

(61
)


(101
)



 
(162
)
Recoveries of loans charged off

47

17



4

13


 
81

Ending balance
$
1,703

$
1,720

$
2,949

$
852

$
392

$
114

$

$
283

 
$
8,013

 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$

$
592

$
92

$

$

$

$

$

 
$
684

Collectively evaluated
for impairment
1,703

1,128

2,460

852

392

114


283

 
7,329

Ending balance
$
1,703

$
1,720

$
2,949

$
852

$
392

$
114

$

$
283

 
$
8,013

Loans receivables:
 
 
 
 
 
 
 
 
 
 
Loans acquired with deteriorated credit quality
$

$
274

$
590

$

$

$

$

$

$

$
864

Individually evaluated for impairment
232

4,459

5,713


69

368




10,841

Collectively evaluated for impairment
$
136,180

88,173

$
302,621

189,412

40,425

$
20,657

183


550

778,201

Total
$
136,412

$
92,906

$
308,924

$
189,412

$
40,494

$
21,025

$
183

$

$
550

$
789,906




 
2016
(In thousands)
Construction
Commercial Business
Commercial Real Estate
Mortgage Warehouse Lines
Residential Real Estate
Loans to Individuals
Other
Unallocated
Deferred Fees
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
1,025

$
2,005

$
3,049

$
866

$
288

$
109

$

$
218

 
$
7,560

(Credit) provision charged to operations
179

(177
)
(800
)
107

79

(3
)
1

314

 
(300
)
Loans charged off

(97
)
(60
)



(1
)

 
(158
)
Recoveries of loans charged off

1

385



6

 


 
392

Ending balance
$
1,204

$
1,732

$
2,574

$
973

$
367

$
112

$

$
532

 
$
7,494

 
 
 
 
 
 
 
 
 
 
 
Individually evaluated for impairment
$
7

$
101

$
114

$

$
38

$

$

$

 
$
260

Collectively evaluated for impairment
1,197

1,631

2,460

973

329

112


532

 
7,234

Ending balance
$
1,204

$
1,732

$
2,574

$
973

$
367

$
112

$

$
532

 
$
7,494

Loans receivable:
 

 

 

 

 

 

 

 

 

 

Loans acquired with deteriorated credit quality
$

$
191

$
930

$

$

$

$

$

$

$
1,121

Individually evaluated for impairment
391

947

3,817


544

337




6,036

Collectively evaluated for impairment
95,644

98,721

237,437

216,259

44,247

23,399

207


1,737

717,651

Total
$
96,035

$
99,859

$
242,184

$
216,259

$
44,791

$
23,736

$
207

$

$
1,737

$
724,808


 
2015
(In thousands)
Construction
Commercial Business
Commercial Real Estate
Mortgage Warehouse Lines
Residential Real Estate
Loans to Individuals
Other
Unallocated
Deferred Fees
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
1,215

$
1,761

$
2,393

$
896

$
197

$
129

$
2

$
332

 
$
6,925

(Credit) provision charged to operations
(190
)
347

1,010

(30
)
91

(13
)
(1
)
(114
)
 
1,100

Loans charged off

(116
)
(361
)


(13
)
(1
)

 
(491
)
Recoveries of loans charged off

13

7



6



 
26

Ending balance
$
1,025

$
2,005

$
3,049

$
866

$
288

$
109

$

$
218


$
7,560



When a loan is identified as impaired, the measurement of impairment is based on the present value of expected future cash flows, discounted at the loan’s effective interest rate, except when the sole remaining source of repayment for the loan is the liquidation of the collateral.  In such cases, the current fair value of the collateral less selling costs is used.  If the value of the impaired loan is less than the recorded investment in the loan, the impairment is recognized through an allowance estimate or a charge to the allowance.

The following tables summarize information regarding impaired loans receivable by loan class as of and for the years ended December 31, 2017, 2016 and 2015, respectively.
 
2017
(Dollars in thousands)
Recorded
Investment
 
Unpaid Principal
Balance
 
Related
Allowance
 
Year to Date 2017 Average
Recorded
Investment
 
Year to Date
2017 Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Construction
$
232

 
$
232

 
$

 
$
209

 
$
12

Commercial business
1,271

 
1,419

 

 
828

 
153

Commercial real estate
1,348

 
1,372

 

 
2,772

 
128

Mortgage warehouse lines

 

 

 

 

 
2,851

 
3,023

 

 
3,809

 
293

Consumer:
 

 
 

 
 

 
 

 
 

Residential real estate
69

 
123

 

 
142

 

Loans to individuals
368

 
438

 

 
342

 

Other

 

 

 

 

 
437

 
561

 

 
484

 

With no related allowance
3,288


3,584




4,293


293

With an allowance:
 

 
 

 
 

 
 

 
 

Commercial:
 

 
 

 
 

 
 

 
 

Construction

 

 

 
86

 

Commercial business
3,462

 
3,464

 
592

 
2,864

 
84

Commercial real estate
4,955

 
5,748

 
92

 
3,005

 
188

Mortgage warehouse lines

 

 

 

 

 
8,417


9,212


684


5,955


272

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate

 

 

 
75

 

Loans to individuals

 

 

 

 

Other

 

 

 

 

 






75



With an allowance
8,417


9,212


684


6,030


272

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

   Construction
232

 
232

 

 
295

 
12

Commercial business
4,733

 
4,883

 
592

 
3,692

 
237

Commercial real estate
6,303

 
7,120

 
92

 
5,777

 
316

Mortgage warehouse lines

 

 

 

 

Residential real estate
69

 
123

 

 
217

 

Loans to individuals
368

 
438

 

 
342

 

Other

 

 

 

 

 
$
11,705


$
12,796


$
684


$
10,323


$
565





 
December 31, 2016
(Dollars in thousands)
Recorded
Investment
 
Unpaid
Principal
Balance
 
Related
Allowance
 
Year to Date 2016 Average
Recorded
Investment
 
Year to Date
2016 Interest
Income
Recognized
With no related allowance:
 
 
 
 
 
 
 
 
 
Commercial:
 
 
 
 
 
 
 
 
 
Construction
$
186

 
$
186

 
$

 
$
260

 
$

Commercial business
883

 
1,054

 

 
623

 
14

Commercial real estate
1,380

 
1,380

 

 
1,528

 
74

Mortgage warehouse lines

 

 

 

 

 
2,449


2,620




2,411


88

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
244

 
244

 

 
725

 

Loans to individuals
337

 
337

 

 
281

 

Other

 

 

 

 

 
581

 
581

 

 
1,006

 

With no related allowance
3,030


3,201




3,417


88

With an allowance:
 

 
 

 
 

 
 

 
 

Commercial:
 

 
 

 
 

 
 

 
 

Construction
205

 
205

 
7

 
51

 
9

Commercial business
255

 
255

 
101

 
238

 

Commercial real estate
3,367

 
3,367

 
114

 
3,603

 
19

Mortgage warehouse lines

 

 

 

 

 
3,827


3,827


222


3,892


28

Consumer:
 
 
 
 
 
 
 
 
 
Residential real estate
300

 
316

 
38

 
200

 

Loans to individuals

 

 

 

 

Other

 

 

 

 

 
300


316


38


200



With an allowance
4,127

 
4,143

 
260

 
4,092

 
28

 
 
 
 
 
 
 
 
 
 
Total:
 

 
 

 
 

 
 

 
 

   Construction
391

 
391

 
7

 
311

 
9

Commercial business
1,138

 
1,309

 
101

 
861

 
14

Commercial real estate
4,747

 
4,747

 
114

 
5,131

 
93

Mortgage warehouse lines

 

 

 

 

Residential real estate
544

 
560

 
38

 
925

 

Loans to individuals
337

 
337

 

 
281

 

Other

 

 

 

 

 
$
7,157


$
7,344


$
260


$
7,509


$
116



(Dollars in thousands)
Year to Date 2015 Average
Recorded
Investment
 
Year to Date
2015 Interest
Income
Recognized
With no related allowance:
 
 
 
Commercial:
 
 
 
Construction
$
477

 
$
27

Commercial business
492

 
23

Commercial real estate
2,998

 
94

Mortgage warehouse lines

 

 
3,967

 
144

Consumer:
 
 
 
Residential real estate
981

 

Loans to individuals
88

 

Other

 

 
88

 

With no related allowance
5,036

 
144

With an allowance:
 

 
 

Commercial:
 

 
 

Construction

 

Commercial business
307

 
5

Commercial real estate
4,200

 
154

Mortgage warehouse lines

 

 
4,507

 
159

Consumer:
 
 
 
Residential real estate
100

 

Loans to individuals
175

 

Other

 

 
275

 

With an allowance
4,882

 
159

 
 
 
 
Total:
 

 
 

   Construction
477

 
27

Commercial business
799

 
28

Commercial real estate
7,198

 
248

Mortgage warehouse lines

 

Residential real estate
1,081

 

Loans to individuals
263

 

Other

 

 
$
9,818

 
$
303



Purchased Credit-Impaired Loans

Purchased Credit-Impaired Loans ("PCI") are loans acquired at a discount that is due in part to credit quality.  Acquired loans totaling $2.6 million were deemed to be PCI at February 7, 2014 and were initially recorded at fair value (as determined by the present value of expected future cash flows) with no valuation allowance (i.e., the allowance for loan losses).

The following table presents additional information regarding PCI loans at December 31, 2017 and 2016:
(In thousands)
2017
 
2016
Outstanding balance
$
998

 
$
1,470

Carrying amount
860

 
1,121



In 2017 and 2016, no loan loss provision was recorded for PCI loans. In 2015, a loan loss provision in the amount of $64,000 was recorded for one PCI loan.

The following table presents changes in accretable discount for PCI loans for the years ended December 31, 2017, 2016 and 2015:
(In thousands)
2017
 
2016
 
2015
Balance at beginning of year
$
30

 
$
73

 
$
135

Transfer from non-accretable to accretable
161

 

 

Accretion of discount
(65
)
 
(43
)
 
(62
)
Balance at end of year
$
126

 
$
30

 
73

 
 

 
 
 
 
Non-accretable difference at end of year
$
26

 
$
215

 
$
215



The following table presents the years for the scheduled remaining accretable discount that will accrete to income based on the Company’s most recent estimates of cash flows for PCI loans:
(In thousands)
Years ending December 31,
 
2018
 
$
82

 
2019
 
44

 
Thereafter
 

 
Total
 
$
126



Consumer Mortgage Loans Secured by Residential Real Estate in Process of Foreclosure

The following table summarizes the recorded investment in consumer mortgage loans secured by residential real estate in process of foreclosure:
 
December 31,
(Dollars in thousands)
2017
 
2016
 
Number of loans
 
Recorded Investment
 
Number of loans
 
Recorded Investment
 
1
 
$
77

 
3
 
$
524



In the normal course of business, the Company may consider modifying loan terms for various reasons. These reasons may include as a retention strategy to compete in the current interest rate environment or to re-amortize or extend a loan term to better match the loan’s payment stream with the borrower’s cash flow. A modified loan would be considered a troubled debt restructuring (“TDR”) if the Company grants a concession to a borrower and has determined that the borrower is troubled (i.e., experiencing financial difficulties).

If the Company restructures a loan to a troubled borrower, the loan terms (i.e., interest rate, payment, amortization period, maturity date) may be modified in various ways to enable the borrower to cover the modified debt service payments based on current financial information and cash flow adequacy. If a borrower’s hardship is thought to be temporary, then modified terms may only be offered for that time period. Where possible, the Company would attempt to obtain additional collateral and/or secondary repayment sources at the time of the restructure in order to put the Company in the best possible position if the borrower is not able to meet the modified terms. The Company will not offer modified terms if it believes that modifying the loan terms will only delay an inevitable permanent default.

In evaluating whether a restructuring constitutes a troubled debt restructuring, applicable guidance requires that a creditor must separately conclude that the restructuring constitutes a concession and the borrower is experiencing financial difficulties. The following table is a breakdown of troubled debt restructurings, all of which are classified as impaired, which occurred during the years ended December 31, 2017 and 2016:
 
2017
(Dollars in thousands)
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Troubled Debt Restructurings:
 
 
 
 
 
Commercial Real Estate
1

 
$
2,337

 
$
2,322


 
2016
 (Dollars in thousands)
Number of
Contracts
 
Pre-Modification
Outstanding
Recorded
Investment
 
Post-Modification
Outstanding
Recorded
Investment
Troubled Debt Restructurings:
 
 
 
 
 
Commercial Business
1

 
$
458

 
$
458



There were no troubled debt restructurings that subsequently defaulted within 12 months of restructuring during the year ended December 31, 2017. There was one troubled debt restructuring in the amount of $458,000 that defaulted within twelve months of restructuring during the year ended December 31, 2016.