XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2016 and 2015 and at December 31, 2015:
 
September 30, 2016
 
December 31, 2015
 
September 30, 2015
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
297,808,000

 
28.9
%
$
269,462,000

 
27.3
%
$
268,741,000

 
27.9
%
   Construction
18,828,000

 
1.8
%
24,881,000

 
2.5
%
23,624,000

 
2.5
%
   Other
131,198,000

 
12.8
%
128,341,000

 
13.0
%
119,097,000

 
12.4
%
Municipal
26,153,000

 
2.5
%
19,751,000

 
2.0
%
21,377,000

 
2.2
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
403,159,000

 
39.2
%
403,030,000

 
40.7
%
385,145,000

 
39.9
%
   Construction
14,269,000

 
1.4
%
8,451,000

 
0.9
%
12,029,000

 
1.2
%
Home equity line of credit
111,994,000

 
10.9
%
110,202,000

 
11.1
%
109,390,000

 
11.4
%
Consumer
25,583,000

 
2.5
%
24,520,000

 
2.5
%
23,748,000

 
2.5
%
Total
$
1,028,992,000

 
100.0
%
$
988,638,000

 
100.0
%
$
963,151,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of September 30, 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
$

 
$
385,000

 
$
1,101,000

 
$
1,486,000

 
$
296,322,000

 
$
297,808,000

 
$

   Construction

 

 

 

 
18,828,000

 
18,828,000

 

   Other
573,000

 
18,000

 
53,000

 
644,000

 
130,554,000

 
131,198,000

 

Municipal

 

 

 

 
26,153,000

 
26,153,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
414,000

 
3,896,000

 
1,925,000

 
6,235,000

 
396,924,000

 
403,159,000

 

   Construction

 

 

 

 
14,269,000

 
14,269,000

 

Home equity line of credit
310,000

 
49,000

 
708,000

 
1,067,000

 
110,927,000

 
111,994,000

 

Consumer
124,000

 
124,000

 
62,000

 
310,000

 
25,273,000

 
25,583,000

 
7,000

Total
$
1,421,000

 
$
4,472,000

 
$
3,849,000

 
$
9,742,000

 
$
1,019,250,000

 
$
1,028,992,000

 
$
7,000

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 September 30, 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
$
193,000

 
$
863,000

 
$

 
$
1,056,000

 
$
267,685,000

 
$
268,741,000

 
$

   Construction

 
31,000

 
208,000

 
239,000

 
23,385,000

 
23,624,000

 

   Other
10,000

 

 

 
10,000

 
119,087,000

 
119,097,000

 

Municipal

 

 

 

 
21,377,000

 
21,377,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
982,000

 
3,012,000

 
2,956,000

 
6,950,000

 
378,195,000

 
385,145,000

 

   Construction

 

 

 

 
12,029,000

 
12,029,000

 

Home equity line of credit
577,000

 

 
618,000

 
1,195,000

 
108,195,000

 
109,390,000

 

Consumer
146,000

 
52,000

 
110,000

 
308,000

 
23,440,000

 
23,748,000

 
109,000

Total
$
1,908,000

 
$
3,958,000

 
$
3,892,000

 
$
9,758,000

 
$
953,393,000

 
$
963,151,000

 
$
109,000

Nonaccrual Loans
Information on nonaccrual loans as of September 30, 2016 and 2015 and at December 31, 2015 is presented in the following table:
 
September 30, 2016
 
December 31, 2015
 
September 30, 2015
Commercial
 
 
 
 
 
   Real estate
$
1,222,000

 
$
915,000

 
$
1,220,000

   Construction

 
238,000

 
208,000

   Other
412,000

 
66,000

 
114,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
4,475,000

 
5,260,000

 
5,491,000

   Construction

 

 

Home equity line of credit
851,000

 
893,000

 
948,000

Consumer
170,000

 

 

Total
$
7,130,000

 
$
7,372,000

 
$
7,981,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended September 30, 2016 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2016
 
For the quarter ended September 30, 2016
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
5,530,000

 
$
5,601,000

 
$

 
$
6,559,000

 
$
186,000

 
$
5,540,000

 
$
41,000

  Construction

 

 

 
43,000

 
1,000

 
10,000

 

  Other
754,000

 
801,000

 

 
1,016,000

 
33,000

 
883,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
11,675,000

 
12,830,000

 

 
10,830,000

 
340,000

 
11,183,000

 
131,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,334,000

 
1,705,000

 

 
1,171,000

 
26,000

 
1,080,000

 
13,000

Consumer
55,000

 
96,000

 

 
6,000

 
3,000

 
18,000

 
3,000

 
$
19,348,000

 
$
21,033,000

 
$

 
$
19,625,000

 
$
589,000

 
$
18,714,000

 
$
200,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,912,000

 
$
5,094,000

 
$
381,000

 
$
3,940,000

 
$
130,000

 
$
4,899,000

 
$
59,000

  Construction
788,000

 
788,000

 
99,000

 
834,000

 
27,000

 
788,000

 
9,000

  Other
500,000

 
503,000

 
68,000

 
312,000

 
21,000

 
519,000

 
9,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
2,456,000

 
2,667,000

 
318,000

 
3,529,000

 
79,000

 
2,929,000

 
13,000

  Construction

 

 

 

 

 

 

Home equity line of credit
66,000

 
68,000

 
32,000

 
75,000

 
1,000

 
80,000

 

Consumer
115,000

 
115,000

 
51,000

 
51,000

 
2,000

 
115,000

 
2,000

 
$
8,837,000

 
$
9,235,000

 
$
949,000

 
$
8,741,000

 
$
260,000

 
$
9,330,000

 
$
92,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
10,442,000

 
$
10,695,000

 
$
381,000

 
$
10,499,000

 
$
316,000

 
$
10,439,000

 
$
100,000

  Construction
788,000

 
788,000

 
99,000

 
877,000

 
28,000

 
798,000

 
9,000

  Other
1,254,000

 
1,304,000

 
68,000

 
1,328,000

 
54,000

 
1,402,000

 
21,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
14,131,000

 
15,497,000

 
318,000

 
14,359,000

 
419,000

 
14,112,000

 
144,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,400,000

 
1,773,000

 
32,000

 
1,246,000

 
27,000

 
1,160,000

 
13,000

Consumer
170,000

 
211,000

 
51,000

 
57,000

 
5,000

 
133,000

 
5,000

 
$
28,185,000

 
$
30,268,000

 
$
949,000

 
$
28,366,000

 
$
849,000

 
$
28,044,000

 
$
292,000

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 period ended September 30, 2015 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2015
 
For the quarter ended September 30, 2015
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
7,976,000

 
$
8,444,000

 
$

 
$
9,410,000

 
$
247,000

 
$
8,310,000

 
$
65,000

  Construction

 

 

 

 

 

 

  Other
1,660,000

 
1,728,000

 

 
2,077,000

 
76,000

 
1,698,000

 
34,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,096,000

 
11,006,000

 

 
10,482,000

 
268,000

 
9,852,000

 
95,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,484,000

 
2,135,000

 

 
1,383,000

 
36,000

 
1,498,000

 
21,000

Consumer

 

 

 
56,000

 
3,000

 
62,000

 

 
$
21,216,000

 
$
23,313,000

 
$

 
$
23,408,000

 
$
630,000

 
$
21,420,000

 
$
215,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,252,000

 
$
3,332,000

 
$
71,000

 
$
2,969,000

 
$
108,000

 
$
3,294,000

 
$
37,000

  Construction
996,000

 
996,000

 
282,000

 
1,206,000

 
38,000

 
996,000

 
13,000

  Other
76,000

 
83,000

 
8,000

 
317,000

 
4,000

 
152,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
5,180,000

 
5,485,000

 
435,000

 
5,375,000

 
166,000

 
5,429,000

 
46,000

  Construction

 

 

 

 

 

 

Home equity line of credit
66,000

 
67,000

 
30,000

 
227,000

 
2,000

 
67,000

 

Consumer

 

 

 

 

 

 

 
$
9,570,000

 
$
9,963,000

 
$
826,000

 
$
10,094,000

 
$
318,000

 
$
9,938,000

 
$
96,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
11,228,000

 
$
11,776,000

 
$
71,000

 
$
12,379,000

 
$
355,000

 
$
11,604,000

 
$
102,000

  Construction
996,000

 
996,000

 
282,000

 
1,206,000

 
38,000

 
996,000

 
13,000

  Other
1,736,000

 
1,811,000

 
8,000

 
2,394,000

 
80,000

 
1,850,000

 
34,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
15,276,000

 
16,491,000

 
435,000

 
15,857,000

 
434,000

 
15,281,000

 
141,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,550,000

 
2,202,000

 
30,000

 
1,610,000

 
38,000

 
1,565,000

 
21,000

Consumer

 

 

 
56,000

 
3,000

 
62,000

 

 
$
30,786,000

 
$
33,276,000

 
$
826,000

 
$
33,502,000

 
$
948,000

 
$
31,358,000

 
$
311,000

Troubled Debt Restructurings on Financing Receivables
The following table shows loans placed on TDR status in the nine months ended September 30, 2015, by class of loan and the associated specific reserve included in the allowance for loan losses as of September 30, 2015:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
1

 
111,000

 
108,000

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
1

 
$
111,000

 
$
108,000

 
$

The following table shows loans placed on TDR status in the three months ended September 30, 2015, by class of loan and the associated specific reserve included in the allowance for loan losses as of September 30, 2015:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
1

 
111,000

 
108,000

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
1

 
$
111,000

 
$
108,000

 
$

The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
10

 
1,593,000

 
96,000

   Construction

 

 

Home equity line of credit

 

 

Consumer

 

 

 
10

 
$
1,593,000

 
$
96,000

The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2016:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
8

 
1,060,000

 
78,000

   Construction

 

 

Home equity line of credit

 

 

Consumer

 

 

 
8

 
$
1,060,000

 
$
78,000

The following table shows TDRs by class and the specific reserve as of September 30, 2016:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
11

 
$
9,221,000

 
$
116,000

   Construction
1

 
788,000

 
99,000

   Other
7

 
841,000

 
5,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
10,626,000

 
272,000

   Construction

 

 

Home equity line of credit
3

 
549,000

 

Consumer

 

 

 
75

 
$
22,025,000

 
$
492,000

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 September 30, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
16

 
$
10,696,000

 
$
69,000

   Construction
1

 
788,000

 
76,000

   Other
13

 
1,621,000

 
1,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
10,837,000

 
378,000

   Construction

 

 

Home equity line of credit
5

 
773,000

 

Consumer

 

 

 
88

 
$
24,715,000

 
$
524,000