XML 52 R38.htm IDEA: XBRL DOCUMENT v3.3.1.900
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2015
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
The following table summarizes the composition of the allowance for loan losses, by class of financing receivable and allowance, as of December 31, 2015 and 2014:

As of December 31,
2015
 
2014
Allowance for Loans Evaluated Individually for Impairment
Commercial
 
 
 
Real estate
$
89,000

 
$
346,000

Construction
302,000

 
413,000

Other
8,000

 
129,000

Municipal

 

Residential
 
 
 
Term
326,000

 
519,000

Construction

 

Home equity line of credit
29,000

 
396,000

Consumer

 

Total
$
754,000

 
$
1,803,000

Allowance for Loans Evaluated Collectively for Impairment
Commercial
 
 
 
Real estate
$
3,031,000

 
$
3,186,000

Construction
278,000

 
410,000

Other
1,444,000

 
1,376,000

Municipal
17,000

 
15,000

Residential
 
 
 
Term
1,065,000

 
666,000

Construction
24,000

 
20,000

Home equity line of credit
864,000

 
664,000

Consumer
566,000

 
542,000

Unallocated
1,873,000

 
1,662,000

Total
$
9,162,000

 
$
8,541,000

Total Allowance for Loan Losses
Commercial
 

 
 

Real estate
$
3,120,000

 
$
3,532,000

Construction
580,000

 
823,000

Other
1,452,000

 
1,505,000

Municipal
17,000

 
15,000

Residential
 
 
 
Term
1,391,000

 
1,185,000

Construction
24,000

 
20,000

Home equity line of credit
893,000

 
1,060,000

Consumer
566,000

 
542,000

Unallocated
1,873,000

 
1,662,000

Total
$
9,916,000

 
$
10,344,000

Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2015 and 2014, by class of financing receivable and allowance element, is presented in the following tables:

As of December 31, 2015
Specific Reserves on Loans Evaluated Individually for Impairment
 
General Reserves on Loans Based on Historical Loss Experience
 
Reserves for Qualitative Factors
 
Unallocated Reserves
 
Total Reserves
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
89,000

 
$
893,000

 
$
2,138,000

 
$

 
$
3,120,000

Construction
302,000

 
82,000

 
196,000

 

 
580,000

Other
8,000

 
425,000

 
1,019,000

 

 
1,452,000

Municipal

 

 
17,000

 

 
17,000

Residential
 
 
 
 
 
 
 
 
 
Term
326,000

 
613,000

 
452,000

 

 
1,391,000

Construction

 
14,000

 
10,000

 

 
24,000

Home equity line of credit
29,000

 
500,000

 
364,000

 

 
893,000

Consumer

 
331,000

 
235,000

 

 
566,000

Unallocated

 

 

 
1,873,000

 
1,873,000

 
$
754,000

 
$
2,858,000

 
$
4,431,000

 
$
1,873,000

 
$
9,916,000


As of December 31, 2014
Specific Reserves on Loans Evaluated Individually for Impairment
 
General Reserves on Loans Based on Historical Loss Experience
 
Reserves for Qualitative Factors
 
Unallocated Reserves
 
Total Reserves
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
346,000

 
$
1,444,000

 
$
1,742,000

 
$

 
$
3,532,000

Construction
413,000

 
186,000

 
224,000

 

 
823,000

Other
129,000

 
624,000

 
752,000

 

 
1,505,000

Municipal

 

 
15,000

 

 
15,000

Residential
 

 
 

 
 

 
 

 
 
Term
519,000

 
297,000

 
369,000

 

 
1,185,000

Construction

 
9,000

 
11,000

 

 
20,000

Home equity line of credit
396,000

 
376,000

 
288,000

 

 
1,060,000

Consumer

 
346,000

 
196,000

 

 
542,000

Unallocated

 

 

 
1,662,000

 
1,662,000

 
$
1,803,000

 
$
3,282,000

 
$
3,597,000

 
$
1,662,000

 
$
10,344,000

Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2015:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
6,000

 
$

 
$
1,256,000

 
$

 
$
1,262,000

2 Above average
29,176,000

 
56,000

 
7,506,000

 
18,321,000

 
55,059,000

3 Satisfactory
52,821,000

 
2,057,000

 
28,787,000

 
1,430,000

 
85,095,000

4 Average
122,071,000

 
18,070,000

 
67,301,000

 

 
207,442,000

5 Watch
36,075,000

 
4,490,000

 
18,135,000

 

 
58,700,000

6 OAEM
9,742,000

 

 
2,410,000

 

 
12,152,000

7 Substandard
19,571,000

 
208,000

 
2,946,000

 

 
22,725,000

8 Doubtful

 

 

 

 

Total
$
269,462,000

 
$
24,881,000

 
$
128,341,000

 
$
19,751,000

 
$
442,435,000


The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2014:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
12,000

 
$

 
$
330,000

 
$

 
$
342,000

2 Above average
12,668,000

 
771,000

 
7,210,000

 
18,789,000

 
39,438,000

3 Satisfactory
50,275,000

 
1,983,000

 
24,232,000

 
1,635,000

 
78,125,000

4 Average
108,719,000

 
23,345,000

 
44,895,000

 

 
176,959,000

5 Watch
36,974,000

 
1,567,000

 
18,171,000

 

 
56,712,000

6 OAEM
9,846,000

 
2,519,000

 
1,970,000

 

 
14,335,000

7 Substandard
23,817,000

 
747,000

 
7,723,000

 

 
32,287,000

8 Doubtful

 

 

 

 

Total
$
242,311,000

 
$
30,932,000

 
$
104,531,000

 
$
20,424,000

 
$
398,198,000


Allowance for Loan Losses Transactions
Allowance for loan losses activity for the years ended December 31, 2015, 2014 and 2013 was as follows:
For the year ended December 31, 2015
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
3,532,000

 
$
823,000

 
$
1,505,000

 
$
15,000

 
$
1,185,000

 
$
20,000

 
$
1,060,000

 
$
542,000

 
$
1,662,000

 
$
10,344,000

Chargeoffs
280,000

 
9,000

 
732,000

 

 
420,000

 

 
582,000

 
350,000

 

 
2,373,000

Recoveries
2,000

 
1,000

 
88,000

 

 
152,000

 

 
31,000

 
121,000

 

 
395,000

Provision (credit)
(134,000
)
 
(235,000
)
 
591,000

 
2,000

 
474,000

 
4,000

 
384,000

 
253,000

 
211,000

 
1,550,000

Ending balance
$
3,120,000

 
$
580,000

 
$
1,452,000

 
$
17,000

 
$
1,391,000

 
$
24,000

 
$
893,000

 
$
566,000

 
$
1,873,000

 
$
9,916,000

Ending balance specifically evaluated for impairment
$
89,000

 
$
302,000

 
$
8,000

 
$

 
$
326,000

 
$

 
$
29,000

 
$

 
$

 
$
754,000

Ending balance collectively evaluated for impairment
$
3,031,000

 
$
278,000

 
$
1,444,000

 
$
17,000

 
$
1,065,000

 
$
24,000

 
$
864,000

 
$
566,000

 
$
1,873,000

 
$
9,162,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
269,462,000

 
$
24,881,000

 
$
128,341,000

 
$
19,751,000

 
$
403,030,000

 
$
8,451,000

 
$
110,202,000

 
$
24,520,000

 
$

 
$
988,638,000

Ending balance specifically evaluated for impairment
$
10,717,000

 
$
1,026,000

 
$
1,234,000

 
$

 
$
15,088,000

 
$

 
$
1,466,000

 
$

 
$

 
$
29,531,000

Ending balance collectively evaluated for impairment
$
258,745,000

 
$
23,855,000

 
$
127,107,000

 
$
19,751,000

 
$
387,942,000

 
$
8,451,000

 
$
108,736,000

 
$
24,520,000

 
$

 
$
959,107,000

For the year ended December 31, 2014
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
4,602,000

 
$
575,000

 
$
2,276,000

 
$
15,000

 
$
1,099,000

 
$
21,000

 
$
675,000

 
$
573,000

 
$
1,678,000

 
$
11,514,000

Chargeoffs
1,205,000

 

 
989,000

 

 
699,000

 

 
153,000

 
449,000

 

 
3,495,000

Recoveries
144,000

 

 
758,000

 

 
36,000

 
25,000

 
16,000

 
196,000

 

 
1,175,000

Provision (credit)
(9,000
)
 
248,000

 
(540,000
)
 

 
749,000

 
(26,000
)
 
522,000

 
222,000

 
(16,000
)
 
1,150,000

Ending balance
$
3,532,000

 
$
823,000

 
$
1,505,000

 
$
15,000

 
$
1,185,000

 
$
20,000

 
$
1,060,000

 
$
542,000

 
$
1,662,000

 
$
10,344,000

Ending balance specifically evaluated for impairment
$
346,000

 
$
413,000

 
$
129,000

 
$

 
$
519,000

 
$

 
$
396,000

 
$

 
$

 
$
1,803,000

Ending balance collectively evaluated for impairment
$
3,186,000

 
$
410,000

 
$
1,376,000

 
$
15,000

 
$
666,000

 
$
20,000

 
$
664,000

 
$
542,000

 
$
1,662,000

 
$
8,541,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
242,311,000

 
$
30,932,000

 
$
104,531,000

 
$
20,424,000

 
$
384,032,000

 
$
12,160,000

 
$
103,521,000

 
$
19,653,000

 
$

 
$
917,564,000

Ending balance specifically evaluated for impairment
$
13,304,000

 
$
1,380,000

 
$
2,942,000

 
$

 
$
16,123,000

 
$

 
$
2,087,000

 
$
26,000

 
$

 
$
35,862,000

Ending balance collectively evaluated for impairment
$
229,007,000

 
$
29,552,000

 
$
101,589,000

 
$
20,424,000

 
$
367,909,000

 
$
12,160,000

 
$
101,434,000

 
$
19,627,000

 
$

 
$
881,702,000

For the year ended December 31, 2013
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,865,000

 
$
1,359,000

 
$
2,050,000

 
$
18,000

 
$
1,109,000

 
$
11,000

 
$
654,000

 
$
592,000

 
$
842,000

 
$
12,500,000

Chargeoffs
150,000

 
963,000

 
2,583,000

 

 
1,118,000

 

 
611,000

 
430,000

 

 
5,855,000

Recoveries

 

 
359,000

 

 
103,000

 

 
24,000

 
183,000

 

 
669,000

Provision (credit)
(1,113,000
)
 
179,000

 
2,450,000

 
(3,000
)
 
1,005,000

 
10,000

 
608,000

 
228,000

 
836,000

 
4,200,000

Ending balance
$
4,602,000

 
$
575,000

 
$
2,276,000

 
$
15,000

 
$
1,099,000

 
$
21,000

 
$
675,000

 
$
573,000

 
$
1,678,000

 
$
11,514,000

Ending balance specifically evaluated for impairment
$
890,000

 
$
272,000

 
$
841,000

 
$

 
$
404,000

 
$

 
$
54,000

 
$

 
$

 
$
2,461,000

Ending balance collectively evaluated for impairment
$
3,712,000

 
$
303,000

 
$
1,435,000

 
$
15,000

 
$
695,000

 
$
21,000

 
$
621,000

 
$
573,000

 
$
1,678,000

 
$
9,053,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
245,943,000

 
$
20,382,000

 
$
95,289,000

 
$
19,117,000

 
$
377,218,000

 
$
11,803,000

 
$
91,549,000

 
$
15,066,000

 
$

 
$
876,367,000

Ending balance specifically evaluated for impairment
$
14,935,000

 
$
1,284,000

 
$
6,698,000

 
$

 
$
17,786,000

 
$

 
$
1,648,000

 
$

 
$

 
$
42,351,000

Ending balance collectively evaluated for impairment
$
231,008,000

 
$
19,098,000

 
$
88,591,000

 
$
19,117,000

 
$
359,432,000

 
$
11,803,000

 
$
89,901,000

 
$
15,066,000

 
$

 
$
834,016,000