XML 43 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2016
Allowance for Loan Losses [Abstract]  
Allowance for Credit Losses on Financing Receivables [Table Text Block]

The following tables summarize the rollforward of the allowance for loan losses by portfolio segment for the three and nine month periods ending September 30, 2016 and 2015 (in thousands). 
 
 
Three months ended September 30, 2016
Balance at
June 30,
2016
Charge-Offs
Recoveries
Provision
(Credit)
Balance at
September 30,
2016
Commercial
$
4,322
$
(295
)
$
115
$
92
$
4,234
Commercial loans secured by real estate
3,274
(13
)
2
85
3,348
Real estate – mortgage
1,075
(104
)
24
77
1,072
Consumer
135
(57
)
8
53
139
Allocation for general risk
940
(7
)
933
Total
$
9,746
$
(469
)
$
149
$
300
$
9,726
  
 
 
Three months ended September 30, 2015
Balance at
June 30,
2015
Charge-Offs
Recoveries
Provision
(Credit)
Balance at
September 30,
2015
Commercial
$
3,171
$
(35
)
$
21
$
(47
)
$
3,110
Commercial loans secured by real estate
4,140
(235
)
3
113
4,021
Real estate – mortgage
1,321
(85
)
98
58
1,392
Consumer
201
(18
)
6
88
277
Allocation for general risk
884
88
972
Total
$
9,717
$
(373
)
$
128
$
300
$
9,772
 
 
 
Nine months ended September 30, 2016
Balance at
December 31,
2015
Charge-Offs
Recoveries
Provision
(Credit)
Balance at
September 30,
2016
Commercial
$
4,244
$
(3,648
)
$
126
$
3,512
$
4,234
Commercial loans secured by real estate
3,449
(13
)
38
(126
)
3,348
Real estate – mortgage
1,173
(150
)
86
(37
)
1,072
Consumer
151
(302
)
18
272
139
Allocation for general risk
904
29
933
Total
$
9,921
$
(4,113
)
$
268
$
3,650
$
9,726
 
 
 
Nine months ended September 30, 2015
Balance at
December 31,
2014
Charge-Offs
Recoveries
Provision
(Credit)
Balance at
September 30,
2015
Commercial
$
3,262
$
(156
)
$
35
$
(31
)
$
3,110
Commercial loans secured by real estate
3,902
(250
)
54
315
4,021
Real estate – mortgage
1,310
(376
)
153
305
1,392
Consumer
190
(81
)
20
148
277
Allocation for general risk
959
13
972
Total
$
9,623
$
(863
)
$
262
$
750
$
9,772
Schedule of Primary Segments of Loan Portfolio [Table Text Block]
The following tables summarize the loan portfolio and allowance for loan loss by the primary segments of the loan portfolio (in thousands).
 
 
At September 30, 2016
Commercial
Commercial
Loans Secured
by Real Estate
Real
Estate-
Mortgage
Consumer
Allocation
for General
Risk
Total
Loans:
Individually evaluated for impairment
$
656
$
224
$
$
$
880
Collectively evaluated for impairment
180,595
437,687
248,544
19,818
886,644
Total loans
$
181,251
$
437,911
$
248,544
$
19,818
$
887,524
Allowance for loan losses:
Specific reserve allocation
$
507
$
33
$
$
$
$
540
General reserve allocation
3,727
3,315
1,072
139
933
9,186
Total allowance for loan losses
$
4,234
$
3,348
$
1,072
$
139
$
933
$
9,726
 
 
 
At December 31, 2015
Commercial
Commercial
Loans Secured
by Real Estate
Real
Estate-
Mortgage
Consumer
Allocation
for General
Risk
Total
Loans:
Individually evaluated for impairment
$
4,416
$
86
$
$
$
4,502
Collectively evaluated for impairment
176,650
421,551
257,937
20,344
876,482
Total loans
$
181,066
$
421,637
$
257,937
$
20,344
$
880,984
Allowance for loan losses:
Specific reserve allocation
$
1,387
$
$
$
$
$
1,387
General reserve allocation
2,857
3,449
1,173
151
904
8,534
Total allowance for loan losses
$
4,244
$
3,449
$
1,173
$
151
$
904
$
9,921
Impaired Financing Receivables [Table Text Block]
The following tables present impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary (in thousands). 
 
September 30, 2016
Impaired Loans with
Specific Allowance
Impaired
Loans with
no Specific
Allowance
Total Impaired Loans
Recorded
Investment
Related
Allowance
Recorded
Investment
Recorded
Investment
Unpaid
Principal
Balance
Commercial
$
507
$
507
$
149
$
656
$
656
Commercial loans secured by real estate
165
33
59
224
646
Total impaired loans
$
672
$
540
$
208
$
880
$
1,302
 
 
December 31, 2015
Impaired Loans with
Specific Allowance
Impaired
Loans with
no Specific
Allowance
Total Impaired Loans
Recorded
Investment
Related
Allowance
Recorded
Investment
Recorded
Investment
Unpaid
Principal
Balance
Commercial
$
4,416
$
1,387
$
$
4,416
$
4,421
Commercial loans secured by real estate
86
86
522
Total impaired loans
$
4,416
$
1,387
$
86
$
4,502
$
4,943
Schedule of Average Recorded Investment in Impaired Loans and Related Interest Income Recognized [Table Text Block]
The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods indicated (in thousands).
 
 
Three months ended
September 30,
Nine months ended
September 30,
2016
2015
2016
2015
Average loan balance:
Commercial
$
821
$
347
$
992
$
189
Commercial loans secured by real estate
283
966
449
1,583
Consumer
35
23
Average investment in impaired loans
$
1,104
$
1,348
$
1,441
$
1,795
Interest income recognized:
Commercial
$
1
$
7
$
9
$
17
Commercial loans secured by real estate
5
8
15
Consumer
1
Interest income recognized on a cash basis on impaired
loans
$
1
$
12
$
17
$
33
Financing Receivable Credit Quality Indicators [Table Text Block]
The following table presents the classes of the commercial and commercial real estate loan portfolios summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system (in thousands).
 
 
September 30, 2016
Pass
Special
Mention
Substandard
Doubtful
Total
Commercial
$
178,536
$
90
$
2,118
$
507
$
181,251
Commercial loans secured by real estate
428,613
7,593
1,689
16
437,911
Total
$
607,149
$
7,683
$
3,807
$
523
$
619,162
 
 
December 31, 2015
Pass
Special
Mention
Substandard
Doubtful
Total
Commercial
$
174,616
$
1,811
$
3,318
$
1,321
$
181,066
Commercial loans secured by real estate
416,331
3,100
2,188
18
421,637
Total
$
590,947
$
4,911
$
5,506
$
1,339
$
602,703
Schedule of Financing Receivable Performing and Nonperforming [Table Text Block]
The following tables present the performing and non-performing outstanding balances of the residential and consumer portfolios (in thousands).
 
 
September 30, 2016
Performing
Non-Performing
Real estate – mortgage
$
247,628
$
916
Consumer
19,818
Total
$
267,446
$
916
 

 

 
December 31, 2015
Performing
Non-Performing
Real estate – mortgage
$
256,149
$
1,788
Consumer
20,344
Total
$
276,493
$
1,788
Classes of Loan Portfolio by Categories [Table Text Block]
he following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans (in thousands).
 
 
September 30, 2016
Current
30 – 59
Days Past
Due
60 – 89
Days Past
Due
90 Days
Past Due
Total
Past Due
Total
Loans
90 Days
Past Due and
Still Accruing
Commercial
$
180,774
$
328
$
$
149
$
477
$
181,251
$
Commercial loans secured by real estate
437,789
122
122
437,911
Real estate – mortgage
245,023
2,243
554
724
3,521
248,544
Consumer
19,742
66
10
76
19,818
Total
$
883,328
$
2,759
$
564
$
873
$
4,196
$
887,524
$
 
 
 
December 31, 2015
Current
30 – 59
Days Past
Due
60 – 89
Days Past
Due
90 Days
Past Due
Total
Past Due
Total
Loans
90 Days
Past Due and
Still Accruing
Commercial
$
176,216
$
489
$
4,361
$
$
4,850
$
181,066
$
Commercial loans secured by real estate
421,247
208
182
390
421,637
Real estate – mortgage
254,288
2,658
442
549
3,649
257,937
Consumer
20,115
67
162
229
20,344
Total
$
871,866
$
3,422
$
5,147
$
549
$
9,118
$
880,984
$