XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
A breakdown of the allowance for loan losses as of June 30, 2016, December 31, 2015, and June 30, 2015, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 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
$
369,000

 
$
1,296,000

 
$
2,290,000

 
$

 
$
3,955,000

   Construction
97,000

 
80,000

 
141,000

 

 
318,000

   Other
158,000

 
585,000

 
1,035,000

 

 
1,778,000

Municipal

 

 
17,000

 

 
17,000

Residential
 
 
 
 
 
 
 
 
 
   Term
326,000

 
577,000

 
462,000

 

 
1,365,000

   Construction

 
19,000

 
15,000

 

 
34,000

Home equity line of credit
28,000

 
475,000

 
377,000

 

 
880,000

Consumer
51,000

 
341,000

 
243,000

 

 
635,000

Unallocated

 

 

 
1,216,000

 
1,216,000

 
$
1,029,000

 
$
3,373,000

 
$
4,580,000

 
$
1,216,000

 
$
10,198,000

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 June 30, 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
$
225,000

 
$
1,017,000

 
$
1,701,000

 
$

 
$
2,943,000

   Construction
275,000

 
161,000

 
269,000

 

 
705,000

   Other
275,000

 
522,000

 
874,000

 

 
1,671,000

Municipal

 

 
16,000

 

 
16,000

Residential
 
 
 
 
 
 
 
 
 
   Term
501,000

 
303,000

 
380,000

 

 
1,184,000

   Construction

 
12,000

 
15,000

 

 
27,000

Home equity line of credit
31,000

 
584,000

 
303,000

 

 
918,000

Consumer

 
373,000

 
207,000

 

 
580,000

Unallocated

 

 

 
1,864,000

 
1,864,000

 
$
1,307,000

 
$
2,972,000

 
$
3,765,000

 
$
1,864,000

 
$
9,908,000

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 June 30, 2016:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
3,000

 
$

 
$
897,000

 
$

 
$
900,000

2 Above Average
27,602,000

 
54,000

 
7,567,000

 
23,898,000

 
59,121,000

3 Satisfactory
71,595,000

 
995,000

 
25,038,000

 
1,633,000

 
99,261,000

4 Average
136,010,000

 
11,769,000

 
72,919,000

 

 
220,698,000

5 Watch
41,328,000

 
5,621,000

 
24,702,000

 

 
71,651,000

6 OAEM
9,443,000

 

 
2,587,000

 

 
12,030,000

7 Substandard
17,331,000

 

 
2,941,000

 

 
20,272,000

8 Doubtful

 

 

 

 

Total
$
303,312,000

 
$
18,439,000

 
$
136,651,000

 
$
25,531,000

 
$
483,933,000

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 June 30, 2015:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
10,000

 
$

 
$
1,177,000

 
$

 
$
1,187,000

2 Above Average
14,233,000

 
59,000

 
8,854,000

 
21,284,000

 
44,430,000

3 Satisfactory
53,204,000

 
1,760,000

 
25,281,000

 
1,537,000

 
81,782,000

4 Average
117,345,000

 
33,579,000

 
68,015,000

 

 
218,939,000

5 Watch
35,279,000

 
3,359,000

 
19,723,000

 

 
58,361,000

6 OAEM
8,799,000

 

 
1,458,000

 

 
10,257,000

7 Substandard
20,544,000

 
747,000

 
3,664,000

 

 
24,955,000

8 Doubtful

 

 
77,000

 

 
77,000

Total
$
249,414,000

 
$
39,504,000

 
$
128,249,000

 
$
22,821,000

 
$
439,988,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2016, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2016:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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
33,000

58,000

30,000


266,000


122,000

157,000


666,000

Recoveries


56,000


74,000


2,000

66,000


198,000

Provision (credit)
868,000

(204,000
)
300,000


166,000

10,000

107,000

160,000

(657,000
)
750,000

Ending balance
$
3,955,000

$
318,000

$
1,778,000

$
17,000

$
1,365,000

$
34,000

$
880,000

$
635,000

$
1,216,000

$
10,198,000

For the three months ended June 30, 2016
Beginning 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

Charge offs
33,000


30,000


246,000


73,000

94,000


476,000

Recoveries


36,000


9,000


1,000

34,000


80,000

Provision (credit)
464,000

(27,000
)
96,000


128,000

1,000

47,000

41,000

(375,000
)
375,000

Ending balance
$
3,955,000

$
318,000

$
1,778,000

$
17,000

$
1,365,000

$
34,000

$
880,000

$
635,000

$
1,216,000

$
10,198,000

Allowance for loan losses as of June 30, 2016
Ending balance specifically evaluated for impairment
$
369,000

$
97,000

$
158,000

$

$
326,000

$

$
28,000

$
51,000

$

$
1,029,000

Ending balance collectively evaluated for impairment
$
3,586,000

$
221,000

$
1,620,000

$
17,000

$
1,039,000

$
34,000

$
852,000

$
584,000

$
1,216,000

$
9,169,000

Related loan balances as of June 30, 2016
Ending balance
$
303,312,000

$
18,439,000

$
136,651,000

$
25,531,000

$
403,461,000

$
13,403,000

$
112,536,000

$
24,880,000

$

$
1,038,213,000

Ending balance specifically evaluated for impairment
$
10,685,000

$
834,000

$
1,479,000

$

$
14,105,000

$

$
975,000

$
115,000

$

$
28,193,000

Ending balance collectively evaluated for impairment
$
292,627,000

$
17,605,000

$
135,172,000

$
25,531,000

$
389,356,000

$
13,403,000

$
111,561,000

$
24,765,000

$

$
1,010,020,000


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 six months and quarter ended June 30, 2015, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2015:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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

9,000

486,000


149,000


508,000

205,000


1,479,000

Recoveries


15,000


33,000


30,000

65,000


143,000

Provision (credit)
(467,000
)
(109,000
)
637,000

1,000

115,000

7,000

336,000

178,000

202,000

900,000

Ending balance
$
2,943,000

$
705,000

$
1,671,000

$
16,000

$
1,184,000

$
27,000

$
918,000

$
580,000

$
1,864,000

$
9,908,000

For the three months ended June 30, 2015
Beginning 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

Charge offs

9,000

484,000


66,000


61,000

143,000


763,000

Recoveries


11,000


27,000


8,000

29,000


75,000

Provision (credit)
(174,000
)
(93,000
)
430,000


115,000

4,000

(73,000
)
168,000

23,000

400,000

Ending balance
$
2,943,000

$
705,000

$
1,671,000

$
16,000

$
1,184,000

$
27,000

$
918,000

$
580,000

$
1,864,000

$
9,908,000

Allowance for loan losses as of June 30, 2015
Ending balance specifically evaluated for impairment
$
225,000

$
275,000

$
275,000

$

$
501,000

$

$
31,000

$

$

$
1,307,000

Ending balance collectively evaluated for impairment
$
2,718,000

$
430,000

$
1,396,000

$
16,000

$
683,000

$
27,000

$
887,000

$
580,000

$
1,864,000

$
8,601,000

Related loan balances as of June 30, 2015
Ending balance
$
249,414,000

$
39,504,000

$
128,249,000

$
22,821,000

$
378,090,000

$
14,215,000

$
108,788,000

$
22,028,000

$

$
963,109,000

Ending balance specifically evaluated for impairment
$
12,566,000

$
989,000

$
2,106,000

$

$
15,420,000

$

$
1,572,000

$
95,000

$

$
32,748,000

Ending balance collectively evaluated for impairment
$
236,848,000

$
38,515,000

$
126,143,000

$
22,821,000

$
362,670,000

$
14,215,000

$
107,216,000

$
21,933,000

$

$
930,361,000