XML 37 R26.htm IDEA: XBRL DOCUMENT v3.4.0.3
Loans (Tables)
3 Months Ended
Mar. 31, 2016
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of March 31, 2016 and 2015 and at December 31, 2015:
 
March 31, 2016
 
December 31, 2015
 
March 31, 2015
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
279,683,000

 
27.8
%
$
269,462,000

 
27.3
%
$
242,021,000

 
25.8
%
   Construction
20,138,000

 
2.0
%
24,881,000

 
2.5
%
34,683,000

 
3.7
%
   Other
133,629,000

 
13.3
%
128,341,000

 
13.0
%
115,455,000

 
12.3
%
Municipal
19,042,000

 
1.9
%
19,751,000

 
2.0
%
26,277,000

 
2.8
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
405,495,000

 
40.3
%
403,030,000

 
40.7
%
383,869,000

 
40.8
%
   Construction
11,754,000

 
1.2
%
8,451,000

 
0.9
%
13,036,000

 
1.4
%
Home equity line of credit
110,249,000

 
11.0
%
110,202,000

 
11.1
%
104,100,000

 
11.1
%
Consumer
24,952,000

 
2.5
%
24,520,000

 
2.5
%
19,728,000

 
2.1
%
Total
$
1,004,942,000

 
100.0
%
$
988,638,000

 
100.0
%
$
939,169,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of March 31, 2016, is presented in the following table:
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90+ Days
Past Due
 
All
Past Due
 
Current
 
Total
 
90+ Days
& Accruing
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
428,000

 
$
376,000

 
$
451,000

 
$
1,255,000

 
$
278,428,000

 
$
279,683,000

 
$

   Construction

 

 
150,000

 
150,000

 
19,988,000

 
20,138,000

 

   Other
323,000

 
110,000

 

 
433,000

 
133,196,000

 
133,629,000

 

Municipal

 

 

 

 
19,042,000

 
19,042,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
2,321,000

 
62,000

 
2,400,000

 
4,783,000

 
400,712,000

 
405,495,000

 
411,000

   Construction

 

 

 

 
11,754,000

 
11,754,000

 

Home equity line of credit
718,000

 
122,000

 
543,000

 
1,383,000

 
108,866,000

 
110,249,000

 

Consumer
176,000

 
26,000

 
41,000

 
243,000

 
24,709,000

 
24,952,000

 
41,000

Total
$
3,966,000

 
$
696,000

 
$
3,585,000

 
$
8,247,000

 
$
996,695,000

 
$
1,004,942,000

 
$
452,000

Information on the past-due status of loans by class of financing receivable as of December 31, 2015, is presented in the following table:
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90+ Days
Past Due
 
All
Past Due
 
Current
 
Total
 
90+ Days
& Accruing
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
603,000

 
$

 
$
281,000

 
$
884,000

 
$
268,578,000

 
$
269,462,000

 
$

   Construction
35,000

 

 
238,000

 
273,000

 
24,608,000

 
24,881,000

 

   Other
303,000

 

 
25,000

 
328,000

 
128,013,000

 
128,341,000

 
25,000

Municipal

 

 

 

 
19,751,000

 
19,751,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
450,000

 
2,098,000

 
2,639,000

 
5,187,000

 
397,843,000

 
403,030,000

 
100,000

   Construction
368,000

 

 

 
368,000

 
8,083,000

 
8,451,000

 

Home equity line of credit
261,000

 
255,000

 
592,000

 
1,108,000

 
109,094,000

 
110,202,000

 

Consumer
102,000

 
26,000

 
11,000

 
139,000

 
24,381,000

 
24,520,000

 
11,000

Total
$
2,122,000

 
$
2,379,000

 
$
3,786,000

 
$
8,287,000

 
$
980,351,000

 
$
988,638,000

 
$
136,000

Information on the past-due status of loans by class of financing receivable as of March 31, 2015, is presented in the following table:
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90+ Days
Past Due
 
All
Past Due
 
Current
 
Total
 
90+ Days
& Accruing
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
491,000

 
$

 
$
307,000

 
$
798,000

 
$
241,223,000

 
$
242,021,000

 
$

   Construction
21,000

 

 
208,000

 
229,000

 
34,454,000

 
34,683,000

 

   Other
135,000

 
2,000

 
857,000

 
994,000

 
114,461,000

 
115,455,000

 

Municipal

 

 

 

 
26,277,000

 
26,277,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
3,948,000

 
1,438,000

 
2,857,000

 
8,243,000

 
375,626,000

 
383,869,000

 
100,000

   Construction

 

 

 

 
13,036,000

 
13,036,000

 

Home equity line of credit
488,000

 
105,000

 
864,000

 
1,457,000

 
102,643,000

 
104,100,000

 

Consumer
136,000

 
16,000

 
85,000

 
237,000

 
19,491,000

 
19,728,000

 
84,000

Total
$
5,219,000

 
$
1,561,000

 
$
5,178,000

 
$
11,958,000

 
$
927,211,000

 
$
939,169,000

 
$
184,000

Nonaccrual Loans
Information on nonaccrual loans as of March 31, 2016 and 2015 and at December 31, 2015 is presented in the following table:
 
March 31, 2016
 
December 31, 2015
 
March 31, 2015
Commercial
 
 
 
 
 
   Real estate
$
920,000

 
$
915,000

 
$
1,609,000

   Construction
180,000

 
238,000

 
208,000

   Other
69,000

 
66,000

 
932,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
4,677,000

 
5,260,000

 
6,514,000

   Construction

 

 

Home equity line of credit
841,000

 
893,000

 
1,039,000

Consumer

 

 
25,000

Total
$
6,687,000

 
$
7,372,000

 
$
10,327,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the three months ended March 31, 2016 is presented in the following table:
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
7,381,000

 
$
7,712,000

 
$

 
$
7,221,000

 
$
79,000

  Construction
179,000

 
238,000

 

 
80,000

 
1,000

  Other
1,097,000

 
1,137,000

 

 
1,121,000

 
8,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
10,543,000

 
11,541,000

 

 
10,715,000

 
91,000

  Construction

 

 

 

 

Home equity line of credit
1,344,000

 
2,023,000

 

 
1,353,000

 
8,000

Consumer

 

 

 

 

 
$
20,544,000

 
$
22,651,000

 
$

 
$
20,490,000

 
$
187,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
3,129,000

 
$
3,213,000

 
$
69,000

 
$
3,399,000

 
$
36,000

  Construction
788,000

 
788,000

 
96,000

 
926,000

 
8,000

  Other
88,000

 
96,000

 
21,000

 
80,000

 

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
3,997,000

 
4,265,000

 
384,000

 
3,995,000

 
43,000

  Construction

 

 

 

 

Home equity line of credit
64,000

 
65,000

 
29,000

 
83,000

 
1,000

Consumer

 

 

 

 

 
$
8,066,000

 
$
8,427,000

 
$
599,000

 
$
8,483,000

 
$
88,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
10,510,000

 
$
10,925,000

 
$
69,000

 
$
10,620,000

 
$
115,000

  Construction
967,000

 
1,026,000

 
96,000

 
1,006,000

 
9,000

  Other
1,185,000

 
1,233,000

 
21,000

 
1,201,000

 
8,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
14,540,000

 
15,806,000

 
384,000

 
14,710,000

 
134,000

  Construction

 

 

 

 

Home equity line of credit
1,408,000

 
2,088,000

 
29,000

 
1,436,000

 
9,000

Consumer

 

 

 

 

 
$
28,610,000

 
$
31,078,000

 
$
599,000

 
$
28,973,000

 
$
275,000

Substantially all interest income recognized on impaired loans for all classes of financing receivables was recognized on a cash basis as received.
A breakdown of impaired loans by class of financing receivable as of and for the year ended December 31, 2015 is presented in the following table:
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
7,173,000

 
$
7,496,000

 
$

 
$
8,990,000

 
$
301,000

  Construction
30,000

 
30,000

 

 
3,000

 
1,000

  Other
1,163,000

 
1,210,000

 

 
1,893,000

 
76,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
11,122,000

 
12,157,000

 

 
10,480,000

 
415,000

  Construction

 

 

 

 

Home equity line of credit
1,401,000

 
2,054,000

 

 
1,400,000

 
43,000

Consumer

 

 

 
42,000

 
3,000

 
$
20,889,000

 
$
22,947,000

 
$

 
$
22,808,000

 
$
839,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
3,544,000

 
$
3,627,000

 
$
89,000

 
$
3,066,000

 
$
149,000

  Construction
996,000

 
996,000

 
302,000

 
1,153,000

 
44,000

  Other
71,000

 
77,000

 
8,000

 
256,000

 
5,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
3,966,000

 
4,193,000

 
326,000

 
5,228,000

 
180,000

  Construction

 

 

 

 

Home equity line of credit
65,000

 
66,000

 
29,000

 
187,000

 
3,000

Consumer

 

 

 

 

 
$
8,642,000

 
$
8,959,000

 
$
754,000

 
$
9,890,000

 
$
381,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
10,717,000

 
$
11,123,000

 
$
89,000

 
$
12,056,000

 
$
450,000

  Construction
1,026,000

 
1,026,000

 
302,000

 
1,156,000

 
45,000

  Other
1,234,000

 
1,287,000

 
8,000

 
2,149,000

 
81,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
15,088,000

 
16,350,000

 
326,000

 
15,708,000

 
595,000

  Construction

 

 

 

 

Home equity line of credit
1,466,000

 
2,120,000

 
29,000

 
1,587,000

 
46,000

Consumer

 

 

 
42,000

 
3,000

 
$
29,531,000

 
$
31,906,000

 
$
754,000

 
$
32,698,000

 
$
1,220,000


A breakdown of impaired loans by class of financing receivable as of and for the three months ended March 31, 2015 is presented in the following table:
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
9,062,000

 
$
9,496,000

 
$

 
$
10,899,000

 
$
88,000

  Construction

 

 

 

 

  Other
2,305,000

 
2,411,000

 

 
2,465,000

 
16,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
11,235,000

 
12,243,000

 

 
11,136,000

 
100,000

  Construction

 

 

 

 

Home equity line of credit
1,363,000

 
1,958,000

 

 
1,281,000

 
8,000

Consumer
25,000

 
28,000

 

 
25,000

 
1,000

 
$
23,990,000

 
$
26,136,000

 
$

 
$
25,806,000

 
$
213,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
3,643,000

 
$
3,955,000

 
$
248,000

 
$
1,996,000

 
$
32,000

  Construction
1,380,000

 
1,380,000

 
396,000

 
1,372,000

 
13,000

  Other
416,000

 
1,115,000

 
347,000

 
327,000

 

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
5,113,000

 
5,363,000

 
421,000

 
5,233,000

 
53,000

  Construction

 

 

 

 

Home equity line of credit
291,000

 
295,000

 
24,000

 
387,000

 

Consumer

 

 

 

 

 
$
10,843,000

 
$
12,108,000

 
$
1,436,000

 
$
9,315,000

 
$
98,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
12,705,000

 
$
13,451,000

 
$
248,000

 
$
12,895,000

 
$
120,000

  Construction
1,380,000

 
1,380,000

 
396,000

 
1,372,000

 
13,000

  Other
2,721,000

 
3,526,000

 
347,000

 
2,792,000

 
16,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
16,348,000

 
17,606,000

 
421,000

 
16,369,000

 
153,000

  Construction

 

 

 

 

Home equity line of credit
1,654,000

 
2,253,000

 
24,000

 
1,668,000

 
8,000

Consumer
25,000

 
28,000

 

 
25,000

 
1,000

 
$
34,833,000

 
$
38,244,000

 
$
1,436,000

 
$
35,121,000

 
$
311,000

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of March 31, 2016:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
14

 
$
10,133,000

 
$
65,000

   Construction
1

 
788,000

 
96,000

   Other
10

 
1,116,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
10,856,000

 
275,000

   Construction

 

 

Home equity line of credit
4

 
735,000

 

Consumer

 

 

 
82

 
$
23,628,000

 
$
436,000

The following table shows TDRs by class and the specific reserve as of December 31, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
15

 
$
10,350,000

 
$
85,000

   Construction
1

 
788,000

 
94,000

   Other
11

 
1,168,000

 
1,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
10,875,000

 
275,000

   Construction

 

 

Home equity line of credit
4

 
742,000

 

Consumer

 

 

 
84

 
$
23,923,000

 
$
455,000

     





The following table shows TDRs by class and the specific reserve as of March 31, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
11,831,000

 
$
133,000

   Construction
1

 
1,172,000

 
189,000

   Other
13

 
1,789,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
54

 
10,917,000

 
351,000

   Construction

 

 

Home equity line of credit
5

 
815,000

 
22,000

Consumer

 

 

 
90

 
$
26,524,000

 
$
695,000


As of March 31, 2016, six of the loans classified as TDRs with a total balance of $890,000 were more than 30 days past due. None of these loans had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of March 31, 2016:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
1

 
$
155,000

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
5

 
735,000

 
46,000

   Construction

 

 

Home equity line of credit

 

 

Consumer

 

 

 
6

 
$
890,000

 
$
46,000


















As of March 31, 2015, eight of the loans classified as TDRs with a total balance of $1,121,000 were more than 30 days past due. None, of these loans had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of March 31, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
7

 
920,000

 

   Construction

 

 

Home equity line of credit
1

 
201,000

 
22,000

Consumer

 

 

 
8

 
$
1,121,000

 
$
22,000