Loans and Allowance for Loan Losses | 4. Loans and Allowance for Loan Losses A summary of the Company’s loan portfolio is as follows: September 30, December 31, 2018 2017 (unaudited) Commercial real estate: Construction $ 10,407 $ 5,621 Non-residential 201,913 192,469 Multifamily 12,379 13,103 Residential real estate 44,388 43,300 Commercial and industrial 79,055 67,650 Consumer: Indirect automobile 272,892 214,823 Home equity 19,559 19,452 Other consumer 10,453 9,929 Total gross loans 651,046 566,347 Net deferred loan costs 7,317 5,288 Allowance for loan losses (6,310 ) (5,457 ) Total net loans $ 652,053 $ 566,178 At September 30, 2018 and December 31, 2017, the unpaid principal balances of loans held for sale, included in the residential real estate category above, were $286 and $2,059. The following tables present the classes of the loan portfolio summarized by the pass category and the criticized categories of special mention, substandard and doubtful within the internal risk system: September 30, 2018 (unaudited) Special Pass Mention Substandard Doubtful Total Commercial real estate: Construction $ 10,407 $ - $ - $ - $ 10,407 Non-residential 189,009 7,276 1,414 4,214 201,913 Multifamily 11,926 - - 453 12,379 Residential 41,943 - - 2,445 44,388 Commercial and industrial 77,768 - 657 630 79,055 Consumer: Indirect automobile 272,350 - - 542 272,892 Home equity 19,287 - - 272 19,559 Other consumer 10,430 - - 23 10,453 Total $ 633,120 $ 7,276 $ 2,071 $ 8,579 $ 651,046 December 31, 2017 Special Pass Mention Substandard Doubtful Total Commercial real estate: Construction $ 4,495 $ - $ 1,126 $ - $ 5,621 Non-residential 181,720 3,485 7,264 - 192,469 Multifamily 13,103 - - - 13,103 Residential 41,115 - - 2,185 43,300 Commercial and industrial 65,351 125 2,156 18 67,650 Consumer: Indirect automobile 214,381 - - 442 214,823 Home equity 19,334 - - 118 19,452 Other consumer 9,925 - - 4 9,929 Total $ 549,424 $ 3,610 $ 10,546 $ 2,767 $ 566,347 Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The past due status of all classes of loans is determined based on contractual due dates for loan payments. The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans: September 30, 2018 (unaudited) Greater Than 30-59 Days 60-89 Days 90 Days Past Total Loans Current Past Due Past Due Due Receivable Nonaccrual Commercial real estate: Construction $ 10,407 $ - $ - $ - $ 10,407 $ - Non-residential 197,367 - 332 4,214 201,913 4,214 Multifamily 11,745 181 - 453 12,379 453 Residential 42,823 849 56 660 44,388 2,366 Commercial and industrial 78,710 16 6 323 79,055 630 Consumer: Indirect automobile 268,108 3,627 640 517 272,892 542 Home equity 19,255 137 - 167 19,559 265 Other consumer 10,281 112 38 22 10,453 23 Total $ 638,696 $ 4,922 $ 1,072 $ 6,356 $ 651,046 $ 8,493 December 31, 2017 Greater Than 30-59 Days 60-89 Days 90 Days Past Total Loans Current Past Due Past Due Due Receivable Nonaccrual Commercial real estate: Construction $ 4,494 $ - $ - $ 1,127 $ 5,621 $ 1,127 Non-residential 184,877 2,229 921 4,442 192,469 4,442 Multifamily 12,637 - 466 - 13,103 - Residential 41,989 450 422 439 43,300 2,100 Commercial and industrial 66,542 69 19 1,020 67,650 1,237 Consumer: Indirect automobile 209,574 4,022 808 419 214,823 442 Home equity 18,637 676 127 12 19,452 12 Other consumer 9,742 176 7 4 9,929 4 Total $ 548,492 $ 7,622 $ 2,770 $ 7,463 $ 566,347 $ 9,364 The following tables summarize information in regards to impaired loans by loan portfolio class: September 30, 2018 (unaudited) Recorded Unpaid Related Average With no related allowance recorded: Commercial real estate: Construction $ - $ - $ - $ 563 Non-residential 4,214 4,616 - 3,877 Multifamily 453 458 - 227 Residential 2,445 3,070 - 2,315 Commercial and industrial 625 749 - 922 Consumer: Indirect automobile 211 247 - 210 Home equity 272 282 - 195 Other consumer 2 2 - 1 Total $ 8,222 $ 9,424 $ - $ 8,310 With an allowance recorded: Commercial real estate: Construction $ - $ - $ - $ - Non-residential - - - 451 Multifamily - - - - Residential - - - - Commercial and industrial 5 5 5 12 Consumer: Indirect automobile 331 338 83 282 Home equity - - - - Other consumer 20 20 11 12 Total $ 356 $ 363 $ 99 $ 757 Total: Commercial real estate: Construction $ - $ - $ - $ 563 Non-residential 4,214 4,616 - 4,328 Multifamily 453 458 - 227 Residential 2,445 3,070 - 2,315 Commercial and industrial 630 754 5 934 Consumer: Indirect automobile 542 585 83 492 Home equity 272 282 - 195 Other consumer 22 22 11 13 Total $ 8,578 $ 9,787 $ 99 $ 9,067 December 31, 2017 Recorded Unpaid Related Average With no related allowance recorded: Commercial real estate: Construction $ 1,127 $ 1,137 $ - $ 1,127 Non-residential 3,539 3,584 - 2,878 Multifamily - - - - Residential 2,184 2,741 - 2,114 Commercial and industrial 1,219 1,700 - 1,325 Consumer: Indirect automobile 210 237 - 179 Home equity 118 119 - 182 Other consumer - 1 - 2 Total $ 8,397 $ 9,519 $ - $ 7,807 With an allowance recorded: Commercial real estate: Construction $ - $ - $ - $ - Non-residential 903 903 300 451 Multifamily - - - - Residential - - - - Commercial and industrial 19 447 19 221 Consumer: Indirect automobile 232 247 75 292 Home equity - - - - Other consumer 3 3 3 18 Total $ 1,157 $ 1,600 $ 397 $ 982 Total: Commercial real estate: Construction $ 1,127 $ 1,137 $ - $ 1,127 Non-residential 4,442 4,487 300 3,330 Multifamily - - - - Residential 2,184 2,741 - 2,114 Commercial and industrial 1,238 2,147 19 1,546 Consumer: Indirect automobile 442 484 75 471 Home equity 118 119 - 182 Other consumer 3 4 3 19 Total $ 9,554 $ 11,119 $ 397 $ 8,789 A loan is considered impaired when based on current information and events it is probable that the Company will be unable to collect all amounts due from the borrower in accordance with the contractual terms of the loan. Impaired loans include nonperforming loans and loans modified as troubled debt restructurings (“TDRs”). Loan modifications, which resulted in these loans being considered TDRs, are primarily in the form of rate concessions and extensions of maturity dates. The Company does not generally recognize interest income on a loan in an impaired status. At September 30, 2018 and December 31, 2017, three loans totaling $1,803 and four loans totaling $1,815, respectively, which were included in impaired loans, were identified as TDRs. In 2018, the Company restructured two loans, a residential mortgage and home equity loan, into a single residential mortgage, with a carrying value of $117, which included both rate and term modifications. In 2017, the Company modified a residential loan and a commercial loan with carrying amounts of $1,661 and $19, respectively, through rate and term modifications. Interest income on impaired loans was immaterial during each of the periods presented. At September 30, 2018 and December 31, 2017, all loans were performing in accordance with their restructured terms. During the nine months ended September 30, 2018, one loan for $19 had defaulted in its modified terms and was charged off. At September 30, 2018 and December 31, 2017, the Company had no commitments to advance additional funds to borrowers under TDR loans. The Company services certain loans that it has sold without recourse to third parties. The aggregate balances of loans serviced for others were $253,856 and $244,765 as of September 30, 2018 and December 31, 2017, respectively. The balance of capitalized servicing rights, included in other assets at September 30, 2018 and December 31, 2017, were $2,278 and $2,260, respectively. Fair value exceeds carrying value. No impairment charges related to servicing rights were recognized during the nine months ended September 30, 2018 and 2017. The following tables summarize the segments of the loan portfolio and the allowance for loan losses, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment and the activity in the allowance for loan losses for the periods then ended: Commercial Real Estate Residential Commercial and Industrial Consumer Totals Three months ended September 30, 2018 (unaudited) Allowance for loan losses: Beginning balance $ 947 $ 513 $ 1,082 $ 3,397 $ 5,939 Provision for loan losses (77 ) (40 ) (27 ) 669 525 Loans charged-off - - - (372 ) (372 ) Recoveries - 1 - 217 218 Ending balance $ 870 $ 474 $ 1,055 $ 3,911 $ 6,310 Ending balance: Individually evaluated for impairment $ - $ - $ 5 $ 94 $ 99 Collectively evaluated for impairment $ 870 $ 474 $ 1,050 $ 3,817 $ 6,211 Loan receivables: Ending balance $ 224,699 $ 44,387 $ 79,055 $ 302,905 $ 651,046 Ending balance: Individually evaluated for impairment $ 4,668 $ 2,445 $ 630 $ 836 $ 8,579 Collectively evaluated for impairment $ 220,031 $ 41,942 $ 78,425 $ 302,069 $ 642,467 Three months ended September 30, 2017 (unaudited) Allowance for loan losses: Beginning balance $ 936 $ 585 $ 574 $ 3,383 $ 5,478 Provision for loan losses 46 3 (60 ) 236 225 Loans charged-off (16 ) - (181 ) (378 ) (575 ) Recoveries - 3 - 272 275 Ending balance $ 966 $ 591 $ 333 $ 3,513 $ 5,403 Ending balance: Individually evaluated for impairment $ - $ - $ 2 $ 74 $ 76 Collectively evaluated for impairment $ 966 $ 591 $ 331 $ 3,439 $ 5,327 Loan receivables: Ending balance $ 204,793 $ 41,417 $ 60,706 $ 240,124 $ 547,040 Ending balance: Individually evaluated for impairment $ 3,011 $ 1,988 $ 2,325 $ 652 $ 7,976 Collectively evaluated for impairment $ 201,782 $ 39,429 $ 58,381 $ 239,472 $ 539,064 Commercial Real Estate Residential Commercial and Industrial Consumer Totals Nine months ended September 30, 2018 (unaudited) Allowance for loan losses: Beginning balance $ 1,305 $ 455 $ 879 $ 2,818 $ 5,457 Provision for loan losses (132 ) 15 91 1,601 1,575 Loans charged-off (303 ) - (28 ) (1,125 ) (1,456 ) Recoveries - 4 113 617 734 Ending balance $ 870 $ 474 $ 1,055 $ 3,911 $ 6,310 Ending balance: Individually evaluated for impairment $ - $ - $ 5 $ 94 $ 99 Collectively evaluated for impairment $ 870 $ 474 $ 1,050 $ 3,817 $ 6,211 Loan receivables: Ending balance $ 224,699 $ 44,387 $ 79,055 $ 302,905 $ 651,046 Ending balance: Individually evaluated for impairment $ 4,668 $ 2,445 $ 630 $ 836 $ 8,579 Collectively evaluated for impairment $ 220,031 $ 41,942 $ 78,425 $ 302,069 $ 642,467 Nine months ended September 30, 2017 (unaudited) Allowance for loan losses: Beginning balance $ 1,092 $ 1,231 $ 775 $ 2,778 $ 5,876 Provision for loan losses (202 ) (567 ) 152 1,292 675 Loans charged-off (16 ) (79 ) (596 ) (1,313 ) (2,004 ) Recoveries 92 6 2 756 856 Ending balance $ 966 $ 591 $ 333 $ 3,513 $ 5,403 Ending balance: Individually evaluated for impairment $ - $ - $ 2 $ 74 $ 76 Collectively evaluated for impairment $ 966 $ 591 $ 331 $ 3,439 $ 5,327 Loan receivables: Ending balance $ 204,793 $ 41,417 $ 60,706 $ 240,124 $ 547,040 Ending balance: Individually evaluated for impairment $ 3,011 $ 1,988 $ 2,325 $ 652 $ 7,976 Collectively evaluated for impairment $ 201,782 $ 39,429 $ 58,381 $ 239,472 $ 539,064 Commercial Residential Commercial Consumer Totals December 31, 2017 Allowance for loan losses: Beginning balance $ 1,092 $ 1,231 $ 775 $ 2,778 $ 5,876 Provision for loan losses 137 (707 ) 698 772 900 Loans charged-off (16 ) (78 ) (596 ) (1,724 ) (2,414 ) Recoveries 92 9 2 992 1,095 Ending balance $ 1,305 $ 455 $ 879 $ 2,818 $ 5,457 Ending balance: Individually evaluated for impairment $ 300 $ - $ 19 $ 78 $ 397 Collectively evaluated for impairment $ 1,005 $ 455 $ 860 $ 2,740 $ 5,060 Loan receivables: Ending balance $ 211,193 $ 43,300 $ 67,650 $ 244,204 $ 566,347 Ending balance: Individually evaluated for impairment $ 5,569 $ 2,184 $ 1,238 $ 563 $ 9,554 Collectively evaluated for impairment $ 205,624 $ 41,116 $ 66,412 $ 243,641 $ 556,793 In the normal course of business, the Company grants loans to officers, trustees and other related parties. Such loans were not significant in presented periods. |