XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2017
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance
A breakdown of the allowance for loan losses as of September 30, 2017, December 31, 2016, and September 30, 2016, by class of financing receivable and allowance element, is presented in the following tables:
As of September 30, 2017
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
$
347,000

 
$
1,315,000

 
$
2,342,000

 
$

 
$
4,004,000

   Construction
108,000

 
142,000

 
253,000

 

 
503,000

   Other
1,130,000

 
752,000

 
1,341,000

 

 
3,223,000

Municipal

 

 
20,000

 

 
20,000

Residential
 
 
 
 
 
 
 
 
 
   Term
307,000

 
300,000

 
550,000

 

 
1,157,000

   Construction

 
11,000

 
20,000

 

 
31,000

Home equity line of credit
24,000

 
297,000

 
366,000

 

 
687,000

Consumer

 
247,000

 
288,000

 

 
535,000

Unallocated

 

 

 
852,000

 
852,000

 
$
1,916,000

 
$
3,064,000

 
$
5,180,000

 
$
852,000

 
$
11,012,000

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 September 30, 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
$
381,000

 
$
1,303,000

 
$
2,355,000

 
$

 
$
4,039,000

   Construction
99,000

 
81,000

 
147,000

 

 
327,000

   Other
68,000

 
577,000

 
1,043,000

 

 
1,688,000

Municipal

 

 
18,000

 

 
18,000

Residential
 
 
 
 
 
 
 
 
 
   Term
318,000

 
571,000

 
470,000

 

 
1,359,000

   Construction

 
20,000

 
17,000

 

 
37,000

Home equity line of credit
32,000

 
457,000

 
385,000

 

 
874,000

Consumer
51,000

 
318,000

 
249,000

 

 
618,000

Unallocated

 

 

 
1,338,000

 
1,338,000

 
$
949,000

 
$
3,327,000

 
$
4,684,000

 
$
1,338,000

 
$
10,298,000

Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2017:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
868,000

 
$

 
$
868,000

2 Above Average
13,051,000

 
43,000

 
7,501,000

 
32,560,000

 
53,155,000

3 Satisfactory
76,533,000

 
3,763,000

 
49,886,000

 
751,000

 
130,933,000

4 Average
146,424,000

 
18,685,000

 
79,410,000

 

 
244,519,000

5 Watch
44,773,000

 
10,402,000

 
18,190,000

 

 
73,365,000

6 OAEM
2,738,000

 

 
4,625,000

 

 
7,363,000

7 Substandard
17,585,000

 

 
12,506,000

 

 
30,091,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
301,227,000

 
$
32,893,000

 
$
172,986,000

 
$
33,311,000

 
$
540,417,000

The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, 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 real estate, commercial construction, commercial other, and municipal loans as of September 30, 2016:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
2,000

 
$

 
$
721,000

 
$

 
$
723,000

2 Above Average
24,225,000

 
53,000

 
9,546,000

 
24,592,000

 
58,416,000

3 Satisfactory
72,082,000

 
824,000

 
24,032,000

 
1,561,000

 
98,499,000

4 Average
133,835,000

 
12,764,000

 
67,811,000

 

 
214,410,000

5 Watch
41,120,000

 
5,187,000

 
24,189,000

 

 
70,496,000

6 OAEM
9,360,000

 

 
1,957,000

 

 
11,317,000

7 Substandard
17,184,000

 

 
2,942,000

 

 
20,126,000

8 Doubtful

 

 

 

 

Total
$
297,808,000

 
$
18,828,000

 
$
131,198,000

 
$
26,153,000

 
$
473,987,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2017, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2017:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the nine months ended September 30, 2017
Beginning 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

Charge offs
305,000


58,000


351,000


28,000

276,000


1,018,000

Recoveries


25,000


29,000


4,000

84,000


142,000

Provision (credit)
321,000

107,000

1,476,000

2,000

191,000

(13,000
)
(96,000
)
168,000

(406,000
)
1,750,000

Ending balance
$
4,004,000

$
503,000

$
3,223,000

$
20,000

$
1,157,000

$
31,000

$
687,000

$
535,000

$
852,000

$
11,012,000

For the three months ended September 30, 2017
Beginning balance
$
3,996,000

$
517,000

$
2,171,000

$
19,000

$
999,000

$
26,000

$
684,000

$
529,000

$
1,670,000

$
10,611,000

Charge offs




281,000



120,000


401,000

Recoveries


7,000


10,000


1,000

34,000


52,000

Provision (credit)
8,000

(14,000
)
1,045,000

1,000

429,000

5,000

2,000

92,000

(818,000
)
750,000

Ending balance
$
4,004,000

$
503,000

$
3,223,000

$
20,000

$
1,157,000

$
31,000

$
687,000

$
535,000

$
852,000

$
11,012,000

Allowance for loan losses as of September 30, 2017
Ending balance specifically evaluated for impairment
$
347,000

$
108,000

$
1,130,000

$

$
307,000

$

$
24,000

$

$

$
1,916,000

Ending balance collectively evaluated for impairment
$
3,657,000

$
395,000

$
2,093,000

$
20,000

$
850,000

$
31,000

$
663,000

$
535,000

$
852,000

$
9,096,000

Related loan balances as of September 30, 2017
Ending balance
$
301,227,000

$
32,893,000

$
172,986,000

$
33,311,000

$
429,572,000

$
15,495,000

$
110,178,000

$
25,424,000

$

$
1,121,086,000

Ending balance specifically evaluated for impairment
$
9,836,000

$
763,000

$
10,250,000

$

$
12,641,000

$

$
1,519,000

$
51,000

$

$
35,060,000

Ending balance collectively evaluated for impairment
$
291,391,000

$
32,130,000

$
162,736,000

$
33,311,000

$
416,931,000

$
15,495,000

$
108,659,000

$
25,373,000

$

$
1,086,026,000


The following table presents allowance for loan losses activity by class for the yearended December 31, 2016 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2016:
 
 
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
 
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

Charge offs
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

 
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


The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2016, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2016:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the nine months ended September 30, 2016
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

Charge offs
33,000

75,000

167,000


338,000


147,000

246,000


1,006,000

Recoveries

4,000

80,000


88,000


3,000

88,000


263,000

Provision (credit)
952,000

(182,000
)
323,000

1,000

218,000

13,000

125,000

210,000

(535,000
)
1,125,000

Ending balance
$
4,039,000

$
327,000

$
1,688,000

$
18,000

$
1,359,000

$
37,000

$
874,000

$
618,000

$
1,338,000

$
10,298,000

For the three months ended September 30, 2016
Beginning balance
$
3,955,000

$
318,000

$
1,778,000

$
17,000

$
1,365,000

$
34,000

$
880,000

$
635,000

$
1,216,000

$
10,198,000

Charge offs

17,000

137,000


72,000


25,000

89,000


340,000

Recoveries

4,000

24,000


14,000


1,000

22,000


65,000

Provision
84,000

22,000

23,000

1,000

52,000

3,000

18,000

50,000

122,000

375,000

Ending balance
$
4,039,000

$
327,000

$
1,688,000

$
18,000

$
1,359,000

$
37,000

$
874,000

$
618,000

$
1,338,000

$
10,298,000

Allowance for loan losses as of September 30, 2016
Ending balance specifically evaluated for impairment
$
381,000

$
99,000

$
68,000

$

$
318,000

$

$
32,000

$
51,000

$

$
949,000

Ending balance collectively evaluated for impairment
$
3,658,000

$
228,000

$
1,620,000

$
18,000

$
1,041,000

$
37,000

$
842,000

$
567,000

$
1,338,000

$
9,349,000

Related loan balances as of September 30, 2016
Ending balance
$
297,808,000

$
18,828,000

$
131,198,000

$
26,153,000

$
403,159,000

$
14,269,000

$
111,994,000

$
25,583,000

$

$
1,028,992,000

Ending balance specifically evaluated for impairment
$
10,442,000

$
788,000

$
1,254,000

$

$
14,131,000

$

$
1,400,000

$
170,000

$

$
28,185,000

Ending balance collectively evaluated for impairment
$
287,366,000

$
18,040,000

$
129,944,000

$
26,153,000

$
389,028,000

$
14,269,000

$
110,594,000

$
25,413,000

$

$
1,000,807,000