XML 38 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
3 Months Ended
Mar. 31, 2017
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, 2017 and 2016 and at December 31, 2016:
 
March 31, 2017
 
December 31, 2016
 
March 31, 2016
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
304,663,000

 
28.0
%
$
302,506,000

 
28.2
%
$
279,683,000

 
27.8
%
   Construction
28,775,000

 
2.6
%
25,406,000

 
2.4
%
20,138,000

 
2.0
%
   Other
158,507,000

 
14.4
%
150,769,000

 
14.1
%
133,629,000

 
13.3
%
Municipal
28,327,000

 
2.6
%
27,056,000

 
2.5
%
19,042,000

 
1.9
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
421,202,000

 
38.7
%
411,469,000

 
38.4
%
405,495,000

 
40.3
%
   Construction
13,717,000

 
1.3
%
18,303,000

 
1.7
%
11,754,000

 
1.2
%
Home equity line of credit
110,016,000

 
10.1
%
110,907,000

 
10.4
%
110,249,000

 
11.0
%
Consumer
24,528,000

 
2.3
%
25,110,000

 
2.3
%
24,952,000

 
2.5
%
Total
$
1,089,735,000

 
100.0
%
$
1,071,526,000

 
100.0
%
$
1,004,942,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of March 31, 2017, 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
$
142,000

 
$
772,000

 
$
1,823,000

 
$
2,737,000

 
$
301,926,000

 
$
304,663,000

 
$

   Construction
20,000

 

 

 
20,000

 
28,755,000

 
28,775,000

 

   Other
199,000

 
154,000

 
439,000

 
792,000

 
157,715,000

 
158,507,000

 

Municipal

 

 

 

 
28,327,000

 
28,327,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
3,555,000

 

 
1,603,000

 
5,158,000

 
416,044,000

 
421,202,000

 

   Construction

 

 

 

 
13,717,000

 
13,717,000

 

Home equity line of credit
392,000

 
167,000

 
773,000

 
1,332,000

 
108,684,000

 
110,016,000

 

Consumer
328,000

 
34,000

 
11,000

 
373,000

 
24,155,000

 
24,528,000

 
11,000

Total
$
4,636,000

 
$
1,127,000

 
$
4,649,000

 
$
10,412,000

 
$
1,079,323,000

 
$
1,089,735,000

 
$
11,000

Information on the past-due status of loans by class of financing receivable as of December 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
$
1,039,000

 
$
22,000

 
$
2,415,000

 
$
3,476,000

 
$
299,030,000

 
$
302,506,000

 
$
753,000

   Construction

 

 

 

 
25,406,000

 
25,406,000

 

   Other
202,000

 
33,000

 
796,000

 
1,031,000

 
149,738,000

 
150,769,000

 
20,000

Municipal

 

 

 

 
27,056,000

 
27,056,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
631,000

 
3,970,000

 
1,802,000

 
6,403,000

 
405,066,000

 
411,469,000

 

   Construction

 

 

 

 
18,303,000

 
18,303,000

 

Home equity line of credit
704,000

 
157,000

 
703,000

 
1,564,000

 
109,343,000

 
110,907,000

 

Consumer
135,000

 
45,000

 
4,000

 
184,000

 
24,926,000

 
25,110,000

 
4,000

Total
$
2,711,000

 
$
4,227,000

 
$
5,720,000

 
$
12,658,000

 
$
1,058,868,000

 
$
1,071,526,000

 
$
777,000

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

Nonaccrual Loans
Information on nonaccrual loans as of March 31, 2017 and 2016 and at December 31, 2016 is presented in the following table:
 
March 31, 2017
 
December 31, 2016
 
March 31, 2016
Commercial
 
 
 
 
 
   Real estate
$
2,625,000

 
$
1,907,000

 
$
920,000

   Construction

 

 
180,000

   Other
938,000

 
964,000

 
69,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
4,028,000

 
4,060,000

 
4,677,000

   Construction

 

 

Home equity line of credit
909,000

 
843,000

 
841,000

Consumer

 

 

Total
$
8,500,000

 
$
7,774,000

 
$
6,687,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2017 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2017
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
5,949,000

 
$
6,450,000

 
$

 
$
5,444,000

 
$
51,000

  Construction

 

 

 

 

  Other
1,476,000

 
1,636,000

 

 
1,595,000

 
22,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
11,388,000

 
12,470,000

 

 
11,402,000

 
129,000

  Construction

 

 

 

 

Home equity line of credit
1,422,000

 
1,752,000

 

 
1,376,000

 
9,000

Consumer

 

 

 

 

 
$
20,235,000

 
$
22,308,000

 
$

 
$
19,817,000

 
$
211,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
4,722,000

 
$
4,908,000

 
$
351,000

 
$
4,741,000

 
$
46,000

  Construction
763,000

 
763,000

 
101,000

 
763,000

 
9,000

  Other
234,000

 
272,000

 
39,000

 
125,000

 
4,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
1,872,000

 
2,020,000

 
251,000

 
2,077,000

 
23,000

  Construction

 

 

 

 

Home equity line of credit
26,000

 
27,000

 
26,000

 
26,000

 

Consumer

 

 

 

 

 
$
7,617,000

 
$
7,990,000

 
$
768,000

 
$
7,732,000

 
$
82,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
10,671,000

 
$
11,358,000

 
$
351,000

 
$
10,185,000

 
$
97,000

  Construction
763,000

 
763,000

 
101,000

 
763,000

 
9,000

  Other
1,710,000

 
1,908,000

 
39,000

 
1,720,000

 
26,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
13,260,000

 
14,490,000

 
251,000

 
13,479,000

 
152,000

  Construction

 

 

 

 

Home equity line of credit
1,448,000

 
1,779,000

 
26,000

 
1,402,000

 
9,000

Consumer

 

 

 

 

 
$
27,852,000

 
$
30,298,000

 
$
768,000

 
$
27,549,000

 
$
293,000

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, 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
$
5,201,000

 
$
5,614,000

 
$

 
$
6,252,000

 
$
220,000

  Construction

 

 

 
32,000

 

  Other
1,671,000

 
1,852,000

 

 
1,074,000

 
86,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
11,483,000

 
12,654,000

 

 
11,025,000

 
442,000

  Construction

 

 

 

 

Home equity line of credit
1,361,000

 
1,733,000

 

 
1,213,000

 
33,000

Consumer

 

 

 
9,000

 

 
$
19,716,000

 
$
21,853,000

 
$

 
$
19,605,000

 
$
781,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
4,820,000

 
$
4,925,000

 
$
505,000

 
$
4,153,000

 
$
186,000

  Construction
763,000

 
763,000

 
100,000

 
816,000

 
36,000

  Other
72,000

 
72,000

 
39,000

 
317,000

 

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
2,186,000

 
2,328,000

 
304,000

 
3,209,000

 
101,000

  Construction

 

 

 

 

Home equity line of credit
26,000

 
28,000

 
26,000

 
69,000

 

Consumer

 

 

 
48,000

 

 
$
7,867,000

 
$
8,116,000

 
$
974,000

 
$
8,612,000

 
$
323,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
10,021,000

 
$
10,539,000

 
$
505,000

 
$
10,405,000

 
$
406,000

  Construction
763,000

 
763,000

 
100,000

 
848,000

 
36,000

  Other
1,743,000

 
1,924,000

 
39,000

 
1,391,000

 
86,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
13,669,000

 
14,982,000

 
304,000

 
14,234,000

 
543,000

  Construction

 

 

 

 

Home equity line of credit
1,387,000

 
1,761,000

 
26,000

 
1,282,000

 
33,000

Consumer

 

 

 
57,000

 

 
$
27,583,000

 
$
29,969,000

 
$
974,000

 
$
28,217,000

 
$
1,104,000


A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2016 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2016
 
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

Troubled Debt Restructurings on Financing Receivables
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

The following table shows TDRs by class and the specific reserve as of March 31, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
10

 
$
8,703,000

 
$
82,000

   Construction
1

 
763,000

 
101,000

   Other
5

 
772,000

 
2,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
51

 
10,344,000

 
201,000

   Construction

 

 

Home equity line of credit
3

 
539,000

 

Consumer

 

 

 
70

 
$
21,121,000

 
$
386,000

The following table shows TDRs by class and the specific reserve as of December 31, 2016:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
10

 
$
8,937,000

 
$
375,000

   Construction
1

 
763,000

 
100,000

   Other
5

 
779,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
52

 
10,503,000

 
261,000

   Construction

 

 

Home equity line of credit
3

 
544,000

 

Consumer

 

 

 
71

 
$
21,526,000

 
$
736,000

     





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 these TDRs by class and the associated specific reserves included in the allowance for loan losses as of March 31, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
1

 
$
658,000

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
7

 
826,000

 

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
9

 
$
1,651,000

 
$