Loans and allowance for loan losses | 3. Loans and Allowance for Loan Losses A summary of the Company’s loan portfolio is as follows: September 30, December 31, 2019 2018 Commercial real estate loans: Construction $ 16,654 $ 12,870 Non-residential 208,778 197,499 Multi-family 20,272 12,661 Residential real estate loans 41,344 43,534 Commercial and industrial loans 88,187 83,203 Consumer loans: Indirect automobile 354,394 297,144 Home equity 17,336 19,269 Other consumer 10,133 10,826 Total gross loans 757,098 677,006 Net deferred loan costs 9,804 8,042 Allowance for loan losses (7,903) (6,646) Total net loans $ 758,999 $ 678,402 At September 30, 2019 and December 31, 2018, the unpaid principal balances of loans held for sale, included in the residential real estate category above, were $1,065 and $888, respectively. The following tables present the classes of the loan portfolio summarized by the pass category and the criticized and classified categories of special mention, substandard and doubtful within the internal risk system: September 30, 2019 Pass Special Mention Substandard Doubtful Total Commercial real estate: Construction $ 16,654 $ — $ — $ — $ 16,654 Non-residential 200,820 3,614 4,175 169 208,778 Multifamily 19,888 — 384 — 20,272 Residential real estate 38,687 — — 2,657 41,344 Commercial and industrial 86,255 621 889 422 88,187 Consumer: Indirect automobile 353,720 — — 674 354,394 Home equity 16,854 — — 482 17,336 Other consumer 10,084 — — 49 10,133 Total $ 742,962 $ 4,235 $ 5,448 $ 4,453 $ 757,098 December 31, 2018 Pass Special Mention Substandard Doubtful Total Commercial real estate: Construction $ 12,870 $ — $ — $ — $ 12,870 Non-residential 186,020 6,840 4,639 — 197,499 Multifamily 12,261 — 400 — 12,661 Residential real estate 41,249 — — 2,285 43,534 Commercial and industrial 81,111 965 1,124 3 83,203 Consumer: Indirect automobile 296,692 — — 452 297,144 Home equity 19,071 — — 198 19,269 Other consumer 10,816 — — 10 10,826 Total $ 660,090 $ 7,805 $ 6,163 $ 2,948 $ 677,006 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 non-accrual loans: September 30, 2019 Greater Than 30-59 Days 60-89 Days 90 Days Past Total Loans Current Past Due Past Due Due Receivable Non-accrual Commercial real estate: Construction $ 16,654 $ — $ — $ — $ 16,654 $ — Non-residential 202,855 235 1,835 3,853 208,778 3,853 Multifamily 19,887 — — 385 20,272 385 Residential real estate 39,871 48 357 1,068 41,344 2,657 Commercial and industrial 87,459 10 296 422 88,187 674 Consumer: Indirect automobile 347,611 5,228 902 653 354,394 673 Home equity 16,678 159 115 384 17,336 482 Other consumer 9,878 149 57 49 10,133 49 Total $ 740,893 $ 5,829 $ 3,562 $ 6,814 $ 757,098 $ 8,773 December 31, 2018 Greater Than 30-59 Days 60-89 Days 90 Days Past Total Loans Current Past Due Past Due Due Receivable Non-accrual Commercial real estate: Construction $ 12,870 $ — $ — $ — $ 12,870 $ — Non-residential 193,273 1,466 253 2,507 197,499 2,507 Multifamily 12,487 174 — — 12,661 — Residential real estate 42,083 305 615 531 43,534 2,208 Commercial and industrial 82,992 206 1 4 83,203 297 Consumer: Indirect automobile 291,369 4,429 915 431 297,144 452 Home equity 18,905 264 — 100 19,269 198 Other consumer 10,601 186 29 10 10,826 10 Total $ 664,580 $ 7,030 $ 1,813 $ 3,583 $ 677,006 $ 5,672 The following tables summarize information in regard to impaired loans by loan portfolio class: September 30, 2019 Recorded Unpaid Principal Related Average Recorded Investment Balance Allowance Investment With no related allowance recorded: Commercial real estate: Construction $ — $ — $ — $ — Non-residential 3,853 3,915 — 3,180 Multifamily 385 409 — 192 Residential real estate 2,657 3,150 — 2,471 Commercial and industrial 674 814 — 486 Consumer: Indirect automobile 374 421 — 324 Home equity 482 532 — 340 Other consumer 11 11 — 10 Total $ 8,436 $ 9,252 $ — $ 7,003 With an allowance recorded: Commercial real estate: Construction $ — $ — $ — $ — Non-residential — — — — Multifamily — — — — Residential real estate — — — — Commercial and industrial — — — — Consumer: Indirect automobile 299 323 118 239 Home equity — — — — Other consumer 38 40 6 19 Total $ 337 $ 363 $ 124 $ 258 Total: Commercial real estate: Construction $ — $ — $ — $ — Non-residential 3,853 3,915 — 3,180 Multifamily 385 409 — 192 Residential real estate 2,657 3,150 — 2,471 Commercial and industrial 674 814 — 486 Consumer: Indirect automobile 673 744 118 563 Home equity 482 532 — 340 Other consumer 49 51 6 29 Total $ 8,773 $ 9,615 $ 124 $ 7,261 December 31, 2018 Recorded Unpaid Principal Related Average Recorded Investment Balance Allowance Investment With no related allowance recorded: Commercial real estate: Construction $ — $ — $ — $ 563 Non-residential 2,507 2,601 — 3,023 Multifamily — — — — Residential real estate 2,285 2,841 — 2,235 Commercial and industrial 297 421 — 758 Consumer: Indirect automobile 274 320 — 242 Home equity 198 211 — 158 Other consumer 10 10 — 5 Total $ 5,571 $ 6,404 $ — $ 6,984 With an allowance recorded: Commercial real estate: Construction $ — $ — $ — $ — Non-residential — — — 451 Multifamily — — — — Residential real estate — — — — Commercial and industrial — — — 9 Consumer: Indirect automobile 178 191 50 205 Home equity — — — — Other consumer — — — 2 Total $ 178 $ 191 $ 50 $ 667 Total: Commercial real estate: Construction $ — $ — $ — $ 563 Non-residential 2,507 2,601 — 3,474 Multifamily — — — — Residential real estate 2,285 2,841 — 2,235 Commercial and industrial 297 421 — 767 Consumer: Indirect automobile 452 511 50 447 Home equity 198 211 — 158 Other consumer 10 10 — 7 Total $ 5,749 $ 6,595 $ 50 $ 7,651 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. 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, 2019 and December 31, 2018, three loans totaling $1,687 and the same three loans totaling $1,774, respectively, included in impaired loans, were identified as TDRs. There were no new TDRs in the first nine months of 2019. 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. At September 30, 2019 and December 31, 2018, all TDR loans were performing in accordance with their restructured terms. During the year ended December 31, 2018, one loan for $19 had defaulted in its modified terms and was charged off. At September 30, 2019 and December 31, 2018, 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 $265,629 and $255,892 as of September 30, 2019 and December 31, 2018, respectively. The balance of capitalized servicing rights, included in other assets at September 30, 2019 and December 31, 2018, were $2,192 and $2,278, respectively. Fair value exceeds carrying value. No impairment charges related to servicing rights were recognized during the period ended September 30, 2019 and the year ended December 31, 2018. 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 Commercial Real Estate Residential and Industrial Indirect Consumer Totals Three months ended September 30, 2019 Allowance for loan losses: Beginning balance $ 1,252 $ 305 $ 1,895 $ 3,606 $ 800 $ 7,858 Provision for loan losses (79) (49) (276) 898 (44) 450 Loans charged-off — — (43) (494) (67) (604) Recoveries — — 14 173 12 199 Ending balance $ 1,173 $ 256 $ 1,590 $ 4,183 $ 701 $ 7,903 Commercial Residential Commercial Real Estate Real Estate and Industrial Indirect Consumer Totals Three months ended September 30, 2018 Allowance for loan losses: Beginning balance $ 947 $ 513 $ 1,082 $ 2,621 $ 776 $ 5,939 Provision for loan losses (77) (40) (27) 728 (59) 525 Loans charged-off — — (1) (365) (6) (372) Recoveries — 1 1 211 5 218 Ending balance $ 870 $ 474 $ 1,055 $ 3,195 $ 716 $ 6,310 Commercial Residential Commercial Real Estate Real Estate and Industrial Indirect Consumer Totals Nine months ended September 30, 2019 Allowance for loan losses: Beginning balance $ 1,080 $ 320 $ 1,542 $ 2,915 $ 789 $ 6,646 Provision for loan losses 93 (67) 89 1,930 (35) 2,010 Loans charged-off — — (55) (1,413) (82) (1,550) Recoveries — 3 14 751 29 797 Ending balance $ 1,173 $ 256 $ 1,590 $ 4,183 $ 701 $ 7,903 Ending balance: Loans deemed impaired $ — $ — $ — $ 118 $ 6 $ 124 Loans not deemed impaired $ 1,173 $ 256 $ 1,590 $ 4,065 $ 695 $ 7,779 Loan receivables: Ending balance $ 245,704 $ 41,344 $ 88,187 $ 354,394 $ 27,469 $ 757,098 Ending balance: Loans deemed impaired $ 4,238 $ 2,657 $ 674 $ 673 $ 531 $ 8,773 Loans not deemed impaired $ 241,466 $ 38,687 $ 87,513 $ 353,721 $ 26,938 $ 748,325 Commercial Residential Commercial Real Estate Real Estate and Industrial Indirect Consumer Totals Nine months ended September 30, 2018 Allowance for loan losses: Beginning balance $ 1,305 $ 455 $ 879 $ 2,150 $ 668 $ 5,457 Provision for loan losses (132) 15 91 1,545 56 1,575 Loans charged-off (303) — (28) (1,100) (25) (1,456) Recoveries — 4 113 600 17 734 Ending balance $ 870 $ 474 $ 1,055 $ 3,195 $ 716 $ 6,310 Ending balance: Loans deemed impaired $ — $ — $ 5 $ 83 $ 11 $ 99 Loans not deemed impaired $ 870 $ 474 $ 1,050 $ 3,112 $ 705 $ 6,211 Loan receivables: Ending balance $ 224,699 $ 44,387 $ 79,055 $ 272,892 $ 30,013 $ 651,046 Ending balance: Loans deemed impaired $ 4,668 $ 2,445 $ 630 $ 542 $ 294 $ 8,579 Loans not deemed impaired $ 220,031 $ 41,942 $ 78,425 $ 272,350 $ 29,719 $ 642,467 Commercial Residential Commercial Real Estate Real Estate and Industrial Indirect Consumer Totals Year ended December 31, 2018 Allowance for loan losses: Beginning balance $ 1,305 $ 455 $ 879 $ 2,150 $ 668 $ 5,457 Provision for loan losses (45) (140) 578 1,539 168 2,100 Loans charged-off (303) — (37) (1,607) (66) (2,013) Recoveries 123 5 122 833 19 1,102 Ending balance $ 1,080 $ 320 $ 1,542 $ 2,915 $ 789 $ 6,646 Ending balance: Loans deemed impaired $ — $ — $ — $ 50 $ — $ 50 Loans not deemed impaired $ 1,080 $ 320 $ 1,542 $ 2,865 $ 789 $ 6,596 Loan receivables: Ending balance $ 223,030 $ 43,534 $ 83,203 $ 297,144 $ 30,095 $ 677,006 Ending balance: Loans deemed impaired $ 2,507 $ 2,285 $ 297 $ 452 $ 208 $ 5,749 Loans not deemed impaired $ 220,523 $ 41,249 $ 82,906 $ 296,692 $ 29,887 $ 671,257 In the normal course of business, the Company grants loans to officers, directors and other related parties. Balances and activity of such loans during the periods presented were not material. |