XML 38 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2017 and 2016 and at December 31, 2016:
 
June 30, 2017
 
December 31, 2016
 
June 30, 2016
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
306,490,000

 
27.4
%
$
302,506,000

 
28.2
%
$
303,312,000

 
29.2
%
   Construction
33,605,000

 
3.0
%
25,406,000

 
2.4
%
18,439,000

 
1.8
%
   Other
173,691,000

 
15.5
%
150,769,000

 
14.1
%
136,651,000

 
13.2
%
Municipal
28,695,000

 
2.6
%
27,056,000

 
2.5
%
25,531,000

 
2.5
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
427,171,000

 
38.1
%
411,469,000

 
38.4
%
403,461,000

 
38.8
%
   Construction
15,056,000

 
1.3
%
18,303,000

 
1.7
%
13,403,000

 
1.3
%
Home equity line of credit
110,328,000

 
9.8
%
110,907,000

 
10.4
%
112,536,000

 
10.8
%
Consumer
25,629,000

 
2.3
%
25,110,000

 
2.3
%
24,880,000

 
2.4
%
Total
$
1,120,665,000

 
100.0
%
$
1,071,526,000

 
100.0
%
$
1,038,213,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of June 30, 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
$
88,000

 
$

 
$
1,387,000

 
$
1,475,000

 
$
305,015,000

 
$
306,490,000

 
$

   Construction

 

 

 

 
33,605,000

 
33,605,000

 

   Other
29,000

 
259,000

 
515,000

 
803,000

 
172,888,000

 
173,691,000

 

Municipal

 

 

 

 
28,695,000

 
28,695,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
533,000

 
3,343,000

 
1,507,000

 
5,383,000

 
421,788,000

 
427,171,000

 

   Construction
99,000

 

 

 
99,000

 
14,957,000

 
15,056,000

 

Home equity line of credit
440,000

 
406,000

 
751,000

 
1,597,000

 
108,731,000

 
110,328,000

 

Consumer
282,000

 
118,000

 
29,000

 
429,000

 
25,200,000

 
25,629,000

 
29,000

Total
$
1,471,000

 
$
4,126,000

 
$
4,189,000

 
$
9,786,000

 
$
1,110,879,000

 
$
1,120,665,000

 
$
29,000

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 June 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
$
332,000

 
$
998,000

 
$
296,000

 
$
1,626,000

 
$
301,686,000

 
$
303,312,000

 
$

   Construction

 
29,000

 
17,000

 
46,000

 
18,393,000

 
18,439,000

 

   Other
131,000

 
218,000

 
314,000

 
663,000

 
135,988,000

 
136,651,000

 

Municipal

 

 

 

 
25,531,000

 
25,531,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
662,000

 
4,235,000

 
2,110,000

 
7,007,000

 
396,454,000

 
403,461,000

 
245,000

   Construction

 

 

 

 
13,403,000

 
13,403,000

 

Home equity line of credit
764,000

 
27,000

 
362,000

 
1,153,000

 
111,383,000

 
112,536,000

 
68,000

Consumer
283,000

 
7,000

 
8,000

 
298,000

 
24,582,000

 
24,880,000

 
8,000

Total
$
2,172,000

 
$
5,514,000

 
$
3,107,000

 
$
10,793,000

 
$
1,027,420,000

 
$
1,038,213,000

 
$
321,000

Nonaccrual Loans
Information on nonaccrual loans as of June 30, 2017 and 2016 and at December 31, 2016 is presented in the following table:
 
June 30, 2017
 
December 31, 2016
 
June 30, 2016
Commercial
 
 
 
 
 
   Real estate
$
1,814,000

 
$
1,907,000

 
$
1,227,000

   Construction

 

 
46,000

   Other
885,000

 
964,000

 
378,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
3,852,000

 
4,060,000

 
4,291,000

   Construction

 

 

Home equity line of credit
883,000

 
843,000

 
421,000

Consumer

 

 
115,000

Total
$
7,434,000

 
$
7,774,000

 
$
6,478,000

Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2017 is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2017
 
For the quarter ended June 30, 2017
 
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
$
5,686,000

 
$
6,171,000

 
$

 
$
5,429,000

 
$
94,000

 
$
5,414,000

 
$
46,000

  Construction

 

 

 

 

 

 

  Other
1,405,000

 
1,449,000

 

 
1,507,000

 
19,000

 
1,418,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
11,065,000

 
12,152,000

 

 
11,343,000

 
161,000

 
11,283,000

 
73,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,380,000

 
1,731,000

 

 
1,387,000

 
14,000

 
1,397,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
19,536,000

 
$
21,503,000

 
$

 
$
19,666,000

 
$
288,000

 
$
19,512,000

 
$
138,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,167,000

 
$
4,356,000

 
$
221,000

 
$
4,644,000

 
$
85,000

 
$
4,549,000

 
$
43,000

  Construction
763,000

 
763,000

 
103,000

 
763,000

 
18,000

 
763,000

 
9,000

  Other
228,000

 
268,000

 
36,000

 
177,000

 
6,000

 
230,000

 
4,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
1,925,000

 
2,067,000

 
209,000

 
1,971,000

 
41,000

 
1,864,000

 
21,000

  Construction

 

 

 

 

 

 

Home equity line of credit
25,000

 
27,000

 
25,000

 
26,000

 

 
25,000

 

Consumer

 

 

 

 

 

 

 
$
7,108,000

 
$
7,481,000

 
$
594,000

 
$
7,581,000

 
$
150,000

 
$
7,431,000

 
$
77,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,853,000

 
$
10,527,000

 
$
221,000

 
$
10,073,000

 
$
179,000

 
$
9,963,000

 
$
89,000

  Construction
763,000

 
763,000

 
103,000

 
763,000

 
18,000

 
763,000

 
9,000

  Other
1,633,000

 
1,717,000

 
36,000

 
1,684,000

 
25,000

 
1,648,000

 
16,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
12,990,000

 
14,219,000

 
209,000

 
13,314,000

 
202,000

 
13,147,000

 
94,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,405,000

 
1,758,000

 
25,000

 
1,413,000

 
14,000

 
1,422,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
26,644,000

 
$
28,984,000

 
$
594,000

 
$
27,247,000

 
$
438,000

 
$
26,943,000

 
$
215,000

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 June 30, 2016 is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2016
 
For the quarter ended June 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
$
6,654,000

 
$
6,817,000

 
$

 
$
7,068,000

 
$
145,000

 
$
6,916,000

 
$
66,000

  Construction
46,000

 
46,000

 

 
60,000

 
1,000

 
40,000

 

  Other
955,000

 
994,000

 

 
1,083,000

 
21,000

 
1,045,000

 
13,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,924,000

 
12,085,000

 

 
10,653,000

 
209,000

 
10,592,000

 
118,000

  Construction

 

 

 

 

 

 

Home equity line of credit
912,000

 
1,266,000

 

 
1,216,000

 
13,000

 
1,079,000

 
5,000

Consumer

 

 

 

 

 

 

 
$
19,491,000

 
$
21,208,000

 
$

 
$
20,080,000

 
$
389,000

 
$
19,672,000

 
$
202,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,031,000

 
$
4,116,000

 
$
369,000

 
$
3,458,000

 
$
71,000

 
$
3,518,000

 
$
35,000

  Construction
788,000

 
788,000

 
97,000

 
857,000

 
18,000

 
788,000

 
10,000

  Other
524,000

 
530,000

 
158,000

 
209,000

 
12,000

 
337,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
3,181,000

 
3,266,000

 
326,000

 
3,830,000

 
66,000

 
3,664,000

 
23,000

  Construction

 

 

 

 

 

 

Home equity line of credit
63,000

 
64,000

 
28,000

 
73,000

 
1,000

 
63,000

 

Consumer
115,000

 
115,000

 
51,000

 
19,000

 

 
38,000

 

 
$
8,702,000

 
$
8,879,000

 
$
1,029,000

 
$
8,446,000

 
$
168,000

 
$
8,408,000

 
$
80,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
10,685,000

 
$
10,933,000

 
$
369,000

 
$
10,526,000

 
$
216,000

 
$
10,434,000

 
$
101,000

  Construction
834,000

 
834,000

 
97,000

 
917,000

 
19,000

 
828,000

 
10,000

  Other
1,479,000

 
1,524,000

 
158,000

 
1,292,000

 
33,000

 
1,382,000

 
25,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
14,105,000

 
15,351,000

 
326,000

 
14,483,000

 
275,000

 
14,256,000

 
141,000

  Construction

 

 

 

 

 

 

Home equity line of credit
975,000

 
1,330,000

 
28,000

 
1,289,000

 
14,000

 
1,142,000

 
5,000

Consumer
115,000

 
115,000

 
51,000

 
19,000

 

 
38,000

 

 
$
28,193,000

 
$
30,087,000

 
$
1,029,000

 
$
28,526,000

 
$
557,000

 
$
28,080,000

 
$
282,000

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of June 30, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
9

 
$
8,040,000

 
$
93,000

   Construction
1

 
763,000

 
103,000

   Other
5

 
749,000

 
1,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
50

 
10,227,000

 
209,000

   Construction

 

 

Home equity line of credit
3

 
522,000

 

Consumer

 

 

 
68

 
$
20,301,000

 
$
406,000

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 June 30, 2016:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
11

 
$
9,459,000

 
$
105,000

   Construction
1

 
788,000

 
97,000

   Other
10

 
1,101,000

 
78,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
10,693,000

 
264,000

   Construction

 

 

Home equity line of credit
3

 
554,000

 

Consumer

 

 

 
78

 
$
22,595,000

 
$
544,000


The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
9

 
1,169,000

 
10,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
10

 
$
1,336,000

 
$
10,000

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

 
$

 
$

   Construction

 

 

   Other
1

 
10,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
8

 
969,000

 
49,000

   Construction

 

 

Home equity line of credit

 

 

Consumer

 

 

 
9

 
$
979,000

 
$
49,000