XML 43 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
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, 2017 and 2016 (in thousands).
 
 
 
 
Three months ended September 30, 2017
  
 
Balance at
June 30,
2017
 
Charge-Offs
 
Recoveries
 
Provision
(Credit)
 
Balance at
September
30,
2017
Commercial
 
$
3,825
 
 
$
(228
 
$
9
 
 
$
561
 
 
$
4,167
 
Commercial loans secured by real estate
 
 
4,487
 
 
 
 
 
 
3
 
 
 
(644
 
 
3,846
 
Real estate-mortgage
 
 
1,151
 
 
 
(109
 
 
72
 
 
 
50
 
 
 
1,164
 
Consumer
 
 
138
 
 
 
(42
 
 
50
 
 
 
(7
 
 
139
 
Allocation for general risk
 
 
790
 
 
 
 
 
 
 
 
 
240
 
 
 
1,030
 
Total
 
$
10,391
 
 
$
(379
 
$
134
 
 
$
200
 
 
$
10,346
 
 
 
 
 
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
 
 
 
 
 
Nine months ended September 30, 2017
  
 
Balance at
December
31,
2016
 
Charge-Offs
 
Recoveries
 
Provision
(Credit)
 
Balance at
September
30,
2017
Commercial
 
$
4,041
 
 
$
(228
 
$
22
 
 
$
332
 
 
$
4,167
 
Commercial loans secured by real estate
 
 
3,584
 
 
 
(14
 
 
8
 
 
 
268
 
 
 
3,846
 
Real estate-mortgage
 
 
1,169
 
 
 
(263
 
 
165
 
 
 
93
 
 
 
1,164
 
Consumer
 
 
151
 
 
 
(138
 
 
112
 
 
 
14
 
 
 
139
 
Allocation for general risk
 
 
987
 
 
 
 
 
 
 
 
 
43
 
 
 
1,030
 
Total
 
$
9,932
 
 
$
(643
 
$
307
 
 
$
750
 
 
$
10,346
 
 
 
 
 
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
 
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, 2017
Loans:
 
Commercial
 
Commercial
Loans Secured
by Real
Estate
 
Real Estate-
Mortgage
 
Consumer
 
Allocation for
General Risk
 
Total
Individually evaluated for impairment
 
$
1,458
 
 
$
2,465
 
 
$
 
 
$
 
 
 
  
 
 
$
3,923
 
Collectively evaluated for impairment
 
 
159,460
 
 
 
466,883
 
 
 
246,881
 
 
 
19,063
 
 
 
 
 
 
892,287
 
Total loans
 
$
160,918
 
 
$
469,348
 
 
$
246,881
 
 
$
19,063
 
 
 
 
 
$
896,210
 
Allowance for loan losses:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Specific reserve allocation
 
$
860
 
 
$
28
 
 
$
 
 
$
 
 
$
 
 
$
888
 
General reserve allocation
 
 
3,307
 
 
 
3,818
 
 
 
1,164
 
 
 
139
 
 
 
1,030
 
 
 
9,458
 
Total allowance for loan losses
 
$
4,167
 
 
$
3,846
 
 
$
1,164
 
 
$
139
 
 
$
1,030
 
 
$
10,346
 
 
 
 
 
At December 31, 2016
Loans:
 
Commercial
 
Commercial
Loans Secured
by Real
Estate
 
Real Estate-
Mortgage
 
Consumer
 
Allocation for
General Risk
 
Total
Individually evaluated for impairment
 
$
496
 
 
$
178
 
 
$
 
 
$
 
 
 
  
 
 
$
674
 
Collectively evaluated for impairment
 
 
171,033
 
 
 
446,420
 
 
 
245,765
 
 
 
19,872
 
 
 
 
 
 
883,090
 
Total loans
 
$
171,529
 
 
$
446,598
 
 
$
245,765
 
 
$
19,872
 
 
 
 
 
$
883,764
 
Allowance for loan losses:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Specific reserve allocation
 
$
496
 
 
$
31
 
 
$
 
 
$
 
 
$
 
 
$
527
 
General reserve allocation
 
 
3,545
 
 
 
3,553
 
 
 
1,169
 
 
 
151
 
 
 
987
 
 
 
9,405
 
Total allowance for loan losses
 
$
4,041
 
 
$
3,584
 
 
$
1,169
 
 
$
151
 
 
$
987
 
 
$
9,932
 
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, 2017
  
 
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
 
$
1,448
 
 
$
860
 
 
$
10
 
 
$
1,458
 
 
$
1,458
 
Commercial loans secured by real estate
 
 
151
 
 
 
28
 
 
 
2,314
 
 
 
2,465
 
 
 
2,499
 
Total impaired loans
 
$
1,599
 
 
$
888
 
 
$
2,324
 
 
$
3,923
 
 
$
3,957
 
 
 
 
 
December 31, 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
 
$
496
 
 
$
496
 
 
$
 
 
$
496
 
 
$
517
 
Commercial loans secured by real estate
 
 
162
 
 
 
31
 
 
 
16
 
 
 
178
 
 
 
209
 
Total impaired loans
 
$
658
 
 
$
527
 
 
$
16
 
 
$
674
 
 
$
726
 
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,
  
 
2017
 
2016
 
2017
 
2016
Average loan balance:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Commercial
 
$
1,302
 
 
$
821
 
 
$
816
 
 
$
992
 
Commercial loans secured by real estate
 
 
1,316
 
 
 
283
 
 
 
825
 
 
 
449
 
Average investment in impaired loans
 
$
2,618
 
 
$
1,104
 
 
$
1,641
 
 
$
1,441
 
Interest income recognized:
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
Commercial
 
$
9
 
 
$
1
 
 
$
24
 
 
$
9
 
Commercial loans secured by real estate
 
 
 
 
 
 
 
 
2
 
 
 
8
 
Interest income recognized on a cash basis on impaired loans
 
$
9
 
 
$
1
 
 
$
26
 
 
$
17
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, 2017
  
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial
 
$
158,169
 
 
$
76
 
 
$
2,423
 
 
$
250
 
 
$
160,918
 
Commercial loans secured by real estate
 
 
448,766
 
 
 
16,524
 
 
 
4,044
 
 
 
14
 
 
 
469,348
 
Total
 
$
606,935
 
 
$
16,600
 
 
$
6,467
 
 
$
264
 
 
$
630,266
 
 
 
 
 
December 31, 2016
  
 
Pass
 
Special
Mention
 
Substandard
 
Doubtful
 
Total
Commercial
 
$
168,116
 
 
$
1,087
 
 
$
1,830
 
 
$
496
 
 
$
171,529
 
Commercial loans secured by real estate
 
 
436,318
 
 
 
7,497
 
 
 
2,767
 
 
 
16
 
 
 
446,598
 
Total
 
$
604,434
 
 
$
8,584
 
 
$
4,597
 
 
$
512
 
 
$
618,127
 
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, 2017
  
 
Performing
 
Non-
Performing
Real estate-mortgage
 
$
245,479
 
 
$
1,402
 
Consumer
 
 
19,056
 
 
 
7
 
Total
 
$
264,535
 
 
$
1,409
 
 
 
 
 
December 31, 2016
  
 
Performing
 
Non-
Performing
Real estate-mortgage
 
$
244,836
 
 
$
929
 
Consumer
 
 
19,872
 
 
 
 
Total
 
$
264,708
 
 
$
929
 
Past Due Financing Receivables [Table Text Block]
The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans (in thousands).
 
 
 
September 30, 2017
  
 
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
 
$
159,529
 
 
$
1,228
 
 
$
 
 
$
161
 
 
$
1,389
 
 
$
160,918
 
 
$
 
Commercial loans secured by real estate
 
 
461,506
 
 
 
5,358
 
 
 
 
 
 
2,484
 
 
 
7,842
 
 
 
469,348
 
 
 
 
Real estate-mortgage
 
 
242,793
 
 
 
2,488
 
 
 
861
 
 
 
739
 
 
 
4,088
 
 
 
246,881
 
 
 
 
Consumer
 
 
18,978
 
 
 
73
 
 
 
12
 
 
 
 
 
 
85
 
 
 
19,063
 
 
 
 
Total
 
$
882,806
 
 
$
9,147
 
 
$
873
 
 
$
3,384
 
 
$
13,404
 
 
$
896,210
 
 
$
 
 
 
 
 
December 31, 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
 
$
171,292
 
 
$
237
 
 
$
 
 
$
 
 
$
237
 
 
$
171,529
 
 
$
 
Commercial loans secured by real estate
 
 
446,477
 
 
 
121
 
 
 
 
 
 
 
 
 
121
 
 
 
446,598
 
 
 
 
Real estate-mortgage
 
 
241,802
 
 
 
2,856
 
 
 
610
 
 
 
497
 
 
 
3,963
 
 
 
245,765
 
 
 
 
Consumer
 
 
19,795
 
 
 
50
 
 
 
27
 
 
 
 
 
 
77
 
 
 
19,872
 
 
 
 
Total
 
$
879,366
 
 
$
3,264
 
 
$
637
 
 
$
497
 
 
$
4,398
 
 
$
883,764
 
 
$