XML 38 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
9 Months Ended
Sep. 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 September 30, 2017 and 2016 and at December 31, 2016:
 
September 30, 2017
 
December 31, 2016
 
September 30, 2016
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
301,227,000

 
26.9
%
$
302,506,000

 
28.2
%
$
297,808,000

 
28.9
%
   Construction
32,893,000

 
2.9
%
25,406,000

 
2.4
%
18,828,000

 
1.8
%
   Other
172,986,000

 
15.4
%
150,769,000

 
14.1
%
131,198,000

 
12.8
%
Municipal
33,311,000

 
3.0
%
27,056,000

 
2.5
%
26,153,000

 
2.5
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
429,572,000

 
38.3
%
411,469,000

 
38.4
%
403,159,000

 
39.2
%
   Construction
15,495,000

 
1.4
%
18,303,000

 
1.7
%
14,269,000

 
1.4
%
Home equity line of credit
110,178,000

 
9.8
%
110,907,000

 
10.4
%
111,994,000

 
10.9
%
Consumer
25,424,000

 
2.3
%
25,110,000

 
2.3
%
25,583,000

 
2.5
%
Total
$
1,121,086,000

 
100.0
%
$
1,071,526,000

 
100.0
%
$
1,028,992,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of September 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
$
415,000

 
$
169,000

 
$
1,387,000

 
$
1,971,000

 
$
299,256,000

 
$
301,227,000

 
$

   Construction

 

 

 

 
32,893,000

 
32,893,000

 

   Other
345,000

 
265,000

 
567,000

 
1,177,000

 
171,809,000

 
172,986,000

 

Municipal

 

 

 

 
33,311,000

 
33,311,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
295,000

 
3,668,000

 
1,941,000

 
5,904,000

 
423,668,000

 
429,572,000

 
344,000

   Construction

 

 

 

 
15,495,000

 
15,495,000

 

Home equity line of credit
645,000

 
130,000

 
986,000

 
1,761,000

 
108,417,000

 
110,178,000

 
167,000

Consumer
195,000

 
6,000

 
18,000

 
219,000

 
25,205,000

 
25,424,000

 

Total
$
1,895,000

 
$
4,238,000

 
$
4,899,000

 
$
11,032,000

 
$
1,110,054,000

 
$
1,121,086,000

 
$
511,000

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 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

Nonaccrual Loans
Information on nonaccrual loans as of September 30, 2017 and 2016 and at December 31, 2016 is presented in the following table:
 
September 30, 2017
 
December 31, 2016
 
September 30, 2016
Commercial
 
 
 
 
 
   Real estate
$
1,929,000

 
$
1,907,000

 
$
1,222,000

   Construction

 

 

   Other
9,520,000

 
964,000

 
412,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
3,875,000

 
4,060,000

 
4,475,000

   Construction

 

 

Home equity line of credit
1,001,000

 
843,000

 
851,000

Consumer
51,000

 

 
170,000

Total
$
16,376,000

 
$
7,774,000

 
$
7,130,000

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, 2017 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2017
 
For the quarter ended September 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
$
5,281,000

 
$
5,634,000

 
$

 
$
5,418,000

 
$
149,000

 
$
5,398,000

 
$
55,000

  Construction

 

 

 

 

 

 

  Other
2,862,000

 
2,955,000

 

 
1,631,000

 
37,000

 
1,879,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,133,000

 
11,358,000

 

 
11,110,000

 
236,000

 
10,645,000

 
75,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,495,000

 
1,807,000

 

 
1,417,000

 
18,000

 
1,479,000

 
4,000

Consumer
51,000

 
102,000

 

 
8,000

 

 
23,000

 

 
$
19,822,000

 
$
21,856,000

 
$

 
$
19,584,000

 
$
440,000

 
$
19,424,000

 
$
146,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,555,000

 
$
4,891,000

 
$
347,000

 
$
4,549,000

 
$
125,000

 
$
4,360,000

 
$
40,000

  Construction
763,000

 
763,000

 
108,000

 
763,000

 
28,000

 
763,000

 
10,000

  Other
7,388,000

 
7,392,000

 
1,130,000

 
991,000

 

 
2,618,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
2,508,000

 
2,726,000

 
307,000

 
2,078,000

 
66,000

 
2,293,000

 
25,000

  Construction

 

 

 

 

 

 

Home equity line of credit
24,000

 
27,000

 
24,000

 
25,000

 

 
25,000

 

Consumer

 

 

 

 

 

 

 
$
15,238,000

 
$
15,799,000

 
$
1,916,000

 
$
8,406,000

 
$
219,000

 
$
10,059,000

 
$
75,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,836,000

 
$
10,525,000

 
$
347,000

 
$
9,967,000

 
$
274,000

 
$
9,758,000

 
$
95,000

  Construction
763,000

 
763,000

 
108,000

 
763,000

 
28,000

 
763,000

 
10,000

  Other
10,250,000

 
10,347,000

 
1,130,000

 
2,622,000

 
37,000

 
4,497,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
12,641,000

 
14,084,000

 
307,000

 
13,188,000

 
302,000

 
12,938,000

 
100,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,519,000

 
1,834,000

 
24,000

 
1,442,000

 
18,000

 
1,504,000

 
4,000

Consumer
51,000

 
102,000

 

 
8,000

 

 
23,000

 

 
$
35,060,000

 
$
37,655,000

 
$
1,916,000

 
$
27,990,000

 
$
659,000

 
$
29,483,000

 
$
221,000

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 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

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

 
$
7,908,000

 
$
65,000

   Construction
1

 
763,000

 
108,000

   Other
5

 
730,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
49

 
9,842,000

 
283,000

   Construction

 

 

Home equity line of credit
3

 
517,000

 

Consumer

 

 

 
67

 
$
19,760,000

 
$
456,000

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

 
$

 
$

   Construction

 

 

   Other
1

 
6,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
12

 
1,676,000

 
65,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
14

 
$
1,849,000

 
$
65,000

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