XML 38 R27.htm IDEA: XBRL DOCUMENT v3.4.0.3
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2016
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
A breakdown of the allowance for loan losses as of March 31, 2016, December 31, 2015, and March 31, 2015, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2016
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
$
69,000

 
$
1,236,000

 
$
2,219,000

 
$

 
$
3,524,000

   Construction
96,000

 
89,000

 
160,000

 

 
345,000

   Other
21,000

 
592,000

 
1,063,000

 

 
1,676,000

Municipal

 

 
17,000

 

 
17,000

Residential
 
 
 
 
 
 
 
 
 
   Term
384,000

 
630,000

 
460,000

 

 
1,474,000

   Construction

 
19,000

 
14,000

 

 
33,000

Home equity line of credit
29,000

 
502,000

 
374,000

 

 
905,000

Consumer

 
413,000

 
241,000

 

 
654,000

Unallocated

 

 

 
1,591,000

 
1,591,000

 
$
599,000

 
$
3,481,000

 
$
4,548,000

 
$
1,591,000

 
$
10,219,000

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 March 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
$
248,000

 
$
1,094,000

 
$
1,775,000

 
$

 
$
3,117,000

   Construction
396,000

 
157,000

 
254,000

 

 
807,000

   Other
347,000

 
521,000

 
846,000

 

 
1,714,000

Municipal

 

 
16,000

 

 
16,000

Residential
 
 
 
 
 
 
 
 
 
   Term
421,000

 
298,000

 
389,000

 

 
1,108,000

   Construction

 
10,000

 
13,000

 

 
23,000

Home equity line of credit
24,000

 
716,000

 
304,000

 

 
1,044,000

Consumer

 
318,000

 
208,000

 

 
526,000

Unallocated

 

 

 
1,841,000

 
1,841,000

 
$
1,436,000

 
$
3,114,000

 
$
3,805,000

 
$
1,841,000

 
$
10,196,000

Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2016:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
6,000

 
$

 
$
990,000

 
$

 
$
996,000

2 Above Average
27,586,000

 
55,000

 
7,707,000

 
17,331,000

 
52,679,000

3 Satisfactory
59,080,000

 
2,898,000

 
31,629,000

 
1,711,000

 
95,318,000

4 Average
129,432,000

 
11,926,000

 
67,550,000

 

 
208,908,000

5 Watch
34,025,000

 
5,109,000

 
20,345,000

 

 
59,479,000

6 OAEM
9,821,000

 

 
2,490,000

 

 
12,311,000

7 Substandard
19,733,000

 
150,000

 
2,918,000

 

 
22,801,000

8 Doubtful

 

 

 

 

Total
$
279,683,000

 
$
20,138,000

 
$
133,629,000

 
$
19,042,000

 
$
452,492,000

The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, 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 real estate, commercial construction, commercial other, and municipal loans as of March 31, 2015:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
11,000

 
$

 
$
344,000

 
$

 
$
355,000

2 Above Average
11,599,000

 
766,000

 
8,282,000

 
24,687,000

 
45,334,000

3 Satisfactory
52,828,000

 
2,227,000

 
24,758,000

 
1,590,000

 
81,403,000

4 Average
108,480,000

 
25,867,000

 
55,120,000

 

 
189,467,000

5 Watch
36,816,000

 
2,567,000

 
17,642,000

 

 
57,025,000

6 OAEM
9,670,000

 
2,509,000

 
1,669,000

 

 
13,848,000

7 Substandard
22,617,000

 
747,000

 
7,640,000

 

 
31,004,000

8 Doubtful

 

 

 

 

Total
$
242,021,000

 
$
34,683,000

 
$
115,455,000

 
$
26,277,000

 
$
418,436,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2016, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2016:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2016
Beginning 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

Charge offs

58,000



20,000


49,000

63,000


190,000

Recoveries


20,000


65,000


1,000

32,000


118,000

Provision (credit)
404,000

(177,000
)
204,000


38,000

9,000

60,000

119,000

(282,000
)
375,000

Ending balance
$
3,524,000

$
345,000

$
1,676,000

$
17,000

$
1,474,000

$
33,000

$
905,000

$
654,000

$
1,591,000

$
10,219,000

Allowance for loan losses as of March 31, 2016
Ending balance specifically evaluated for impairment
$
69,000

$
96,000

$
21,000

$

$
384,000

$

$
29,000

$

$

$
599,000

Ending balance collectively evaluated for impairment
$
3,455,000

$
249,000

$
1,655,000

$
17,000

$
1,090,000

$
33,000

$
876,000

$
654,000

$
1,591,000

$
9,620,000

Related loan balances as of March 31, 2016
Ending balance
$
279,683,000

$
20,138,000

$
133,629,000

$
19,042,000

$
405,495,000

$
11,754,000

$
110,249,000

$
24,952,000

$

$
1,004,942,000

Ending balance specifically evaluated for impairment
$
10,510,000

$
967,000

$
1,185,000

$

$
14,540,000

$

$
1,408,000

$

$

$
28,610,000

Ending balance collectively evaluated for impairment
$
269,173,000

$
19,171,000

$
132,444,000

$
19,042,000

$
390,955,000

$
11,754,000

$
108,841,000

$
24,952,000

$

$
976,332,000


The following table presents allowance for loan losses activity by class for the year-ended December 31, 2015 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2015:
 
Commercial
Municipal
Residential
 
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
 
Construction
 
Other
 
Term
 
Construction
 
 
 
 
 
For the year ended December 31, 2015
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

Charge offs
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

Allowance for loan losses as of December 31, 2015
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 as of December 31, 2015
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


The following table presents allowance for loan losses activity by class for the three months ended March 31, 2015, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2015:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2015
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

Charge offs
122,000


2,000


83,000


447,000

62,000


716,000

Recoveries


4,000


6,000


22,000

36,000


68,000

Provision (credit)
(293,000
)
(16,000
)
207,000

1,000


3,000

409,000

10,000

179,000

500,000

Ending balance
$
3,117,000

$
807,000

$
1,714,000

$
16,000

$
1,108,000

$
23,000

$
1,044,000

$
526,000

$
1,841,000

$
10,196,000

Allowance for loan losses as of March 31, 2015
Ending balance specifically evaluated for impairment
$
248,000

$
396,000

$
347,000

$

$
421,000

$

$
24,000

$

$

$
1,436,000

Ending balance collectively evaluated for impairment
$
2,869,000

$
411,000

$
1,367,000

$
16,000

$
687,000

$
23,000

$
1,020,000

$
526,000

$
1,841,000

$
8,760,000

Related loan balances as of March 31, 2015
Ending balance
$
242,021,000

$
34,683,000

$
115,455,000

$
26,277,000

$
383,869,000

$
13,036,000

$
104,100,000

$
19,728,000

$

$
939,169,000

Ending balance specifically evaluated for impairment
$
12,705,000

$
1,380,000

$
2,721,000

$

$
16,348,000

$

$
1,654,000

$
25,000

$

$
34,833,000

Ending balance collectively evaluated for impairment
$
229,316,000

$
33,303,000

$
112,734,000

$
26,277,000

$
367,521,000

$
13,036,000

$
102,446,000

$
19,703,000

$

$
904,336,000