XML 53 R39.htm IDEA: XBRL DOCUMENT v3.7.0.1
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2016
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, 2016 and 2015:

As of December 31,
2016
 
2015
Allowance for Loans Evaluated Individually for Impairment
Commercial
 
 
 
Real estate
$
505,000

 
$
89,000

Construction
100,000

 
302,000

Other
39,000

 
8,000

Municipal

 

Residential
 
 
 
Term
304,000

 
326,000

Construction

 

Home equity line of credit
26,000

 
29,000

Consumer

 

Total
$
974,000

 
$
754,000

Allowance for Loans Evaluated Collectively for Impairment
Commercial
 
 
 
Real estate
$
3,483,000

 
$
3,031,000

Construction
296,000

 
278,000

Other
1,741,000

 
1,444,000

Municipal
18,000

 
17,000

Residential
 
 
 
Term
984,000

 
1,065,000

Construction
44,000

 
24,000

Home equity line of credit
781,000

 
864,000

Consumer
559,000

 
566,000

Unallocated
1,258,000

 
1,873,000

Total
$
9,164,000

 
$
9,162,000

Total Allowance for Loan Losses
Commercial
 

 
 

Real estate
$
3,988,000

 
$
3,120,000

Construction
396,000

 
580,000

Other
1,780,000

 
1,452,000

Municipal
18,000

 
17,000

Residential
 
 
 
Term
1,288,000

 
1,391,000

Construction
44,000

 
24,000

Home equity line of credit
807,000

 
893,000

Consumer
559,000

 
566,000

Unallocated
1,258,000

 
1,873,000

Total
$
10,138,000

 
$
9,916,000

Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2016 and 2015, by class of financing receivable and allowance element, is presented in the following tables:

As of December 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
$
505,000

 
$
1,471,000

 
$
2,012,000

 
$

 
$
3,988,000

Construction
100,000

 
125,000

 
171,000

 

 
396,000

Other
39,000

 
735,000

 
1,006,000

 

 
1,780,000

Municipal

 

 
18,000

 

 
18,000

Residential
 
 
 
 
 
 
 
 
 
Term
304,000

 
563,000

 
421,000

 

 
1,288,000

Construction

 
25,000

 
19,000

 

 
44,000

Home equity line of credit
26,000

 
444,000

 
337,000

 

 
807,000

Consumer

 
328,000

 
231,000

 

 
559,000

Unallocated

 

 

 
1,258,000

 
1,258,000

 
$
974,000

 
$
3,691,000

 
$
4,215,000

 
$
1,258,000

 
$
10,138,000


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

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, 2016:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
2,000

 
$

 
$
850,000

 
$

 
$
852,000

2 Above average
13,981,000

 
49,000

 
8,934,000

 
25,527,000

 
48,491,000

3 Satisfactory
81,286,000

 
1,345,000

 
48,212,000

 
1,529,000

 
132,372,000

4 Average
139,421,000

 
16,506,000

 
65,146,000

 

 
221,073,000

5 Watch
43,181,000

 
7,349,000

 
16,864,000

 

 
67,394,000

6 OAEM
4,569,000

 

 
1,587,000

 

 
6,156,000

7 Substandard
20,066,000

 
157,000

 
9,176,000

 

 
29,399,000

8 Doubtful

 

 

 

 

Total
$
302,506,000

 
$
25,406,000

 
$
150,769,000

 
$
27,056,000

 
$
505,737,000


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, 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


Allowance for Loan Losses Transactions
Allowance for loan losses activity for the years ended December 31, 2016, 2015 and 2014 was as follows:
For the year ended December 31, 2016
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

Chargeoffs
294,000

 
75,000

 
376,000

 

 
379,000

 

 
147,000

 
450,000

 

 
1,721,000

Recoveries

 
8,000

 
129,000

 

 
93,000

 

 
5,000

 
108,000

 

 
343,000

Provision (credit)
1,162,000

 
(117,000
)
 
575,000

 
1,000

 
183,000

 
20,000

 
56,000

 
335,000

 
(615,000
)
 
1,600,000

Ending balance
$
3,988,000

 
$
396,000

 
$
1,780,000

 
$
18,000

 
$
1,288,000

 
$
44,000

 
$
807,000

 
$
559,000

 
$
1,258,000

 
$
10,138,000

Ending balance specifically evaluated for impairment
$
505,000

 
$
100,000

 
$
39,000

 
$

 
$
304,000

 
$

 
$
26,000

 
$

 
$

 
$
974,000

Ending balance collectively evaluated for impairment
$
3,483,000

 
$
296,000

 
$
1,741,000

 
$
18,000

 
$
984,000

 
$
44,000

 
$
781,000

 
$
559,000

 
$
1,258,000

 
$
9,164,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
302,506,000

 
$
25,406,000

 
$
150,769,000

 
$
27,056,000

 
$
411,469,000

 
$
18,303,000

 
$
110,907,000

 
$
25,110,000

 
$

 
$
1,071,526,000

Ending balance specifically evaluated for impairment
$
10,021,000

 
$
763,000

 
$
1,743,000

 
$

 
$
13,669,000

 
$

 
$
1,387,000

 
$

 
$

 
$
27,583,000

Ending balance collectively evaluated for impairment
$
292,485,000

 
$
24,643,000

 
$
149,026,000

 
$
27,056,000

 
$
397,800,000

 
$
18,303,000

 
$
109,520,000

 
$
25,110,000

 
$

 
$
1,043,943,000

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