XML 51 R39.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017 and 2016:

As of December 31,
2017
 
2016
Allowance for Loans Evaluated Individually for Impairment
Commercial
 
 
 
Real estate
$
224,000

 
$
505,000

Construction

 
100,000

Other
1,309,000

 
39,000

Municipal

 

Residential
 
 
 
Term
255,000

 
304,000

Construction

 

Home equity line of credit
24,000

 
26,000

Consumer

 

Total
$
1,812,000

 
$
974,000

Allowance for Loans Evaluated Collectively for Impairment
Commercial
 
 
 
Real estate
$
3,648,000

 
$
3,483,000

Construction
434,000

 
296,000

Other
2,049,000

 
1,741,000

Municipal
20,000

 
18,000

Residential
 
 
 
Term
875,000

 
984,000

Construction
36,000

 
44,000

Home equity line of credit
668,000

 
781,000

Consumer
545,000

 
559,000

Unallocated
642,000

 
1,258,000

Total
$
8,917,000

 
$
9,164,000

Total Allowance for Loan Losses
Commercial
 

 
 

Real estate
$
3,872,000

 
$
3,988,000

Construction
434,000

 
396,000

Other
3,358,000

 
1,780,000

Municipal
20,000

 
18,000

Residential
 
 
 
Term
1,130,000

 
1,288,000

Construction
36,000

 
44,000

Home equity line of credit
692,000

 
807,000

Consumer
545,000

 
559,000

Unallocated
642,000

 
1,258,000

Total
$
10,729,000

 
$
10,138,000

Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2017 and 2016, by class of financing receivable and allowance element, is presented in the following tables:

As of December 31, 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
$
224,000

 
$
1,285,000

 
$
2,363,000

 
$

 
$
3,872,000

Construction

 
153,000

 
281,000

 

 
434,000

Other
1,309,000

 
723,000

 
1,326,000

 

 
3,358,000

Municipal

 

 
20,000

 

 
20,000

Residential
 
 
 
 
 
 
 
 
 
Term
255,000

 
311,000

 
564,000

 

 
1,130,000

Construction

 
13,000

 
23,000

 

 
36,000

Home equity line of credit
24,000

 
297,000

 
371,000

 

 
692,000

Consumer

 
251,000

 
294,000

 

 
545,000

Unallocated

 

 

 
642,000

 
642,000

 
$
1,812,000

 
$
3,033,000

 
$
5,242,000

 
$
642,000

 
$
10,729,000


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

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, 2017:

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

 
$

 
$
1,586,000

 
$

 
$
1,586,000

2 Above average
12,534,000

 
40,000

 
5,776,000

 
32,673,000

 
51,023,000

3 Satisfactory
73,899,000

 
2,856,000

 
38,151,000

 
718,000

 
115,624,000

4 Average
173,956,000

 
22,446,000

 
84,360,000

 

 
280,762,000

5 Watch
41,652,000

 
12,714,000

 
33,934,000

 

 
88,300,000

6 OAEM
3,442,000

 

 
2,765,000

 

 
6,207,000

7 Substandard
18,203,000

 

 
14,956,000

 

 
33,159,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
323,809,000

 
$
38,056,000

 
$
181,528,000

 
$
33,391,000

 
$
576,784,000


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, 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


Allowance for loan losses transactions
The following tables present allowance for loan losses activity by class, allowance for loan loss balances by class and related loan balances by class for the years ended December 31, 2017, 2016 and 2015:
For the year ended December 31, 2017
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

Chargeoffs
587,000

 

 
212,000

 

 
456,000

 

 
28,000

 
335,000

 

 
1,618,000

Recoveries

 

 
49,000

 

 
40,000

 

 
11,000

 
109,000

 

 
209,000

Provision (credit)
471,000

 
38,000

 
1,741,000

 
2,000

 
258,000

 
(8,000
)
 
(98,000
)
 
212,000

 
(616,000
)
 
2,000,000

Ending balance
$
3,872,000

 
$
434,000

 
$
3,358,000

 
$
20,000

 
$
1,130,000

 
$
36,000

 
$
692,000

 
$
545,000

 
$
642,000

 
$
10,729,000

Ending balance specifically evaluated for impairment
$
224,000

 
$

 
$
1,309,000

 
$

 
$
255,000

 
$

 
$
24,000

 
$

 
$

 
$
1,812,000

Ending balance collectively evaluated for impairment
$
3,648,000

 
$
434,000

 
$
2,049,000

 
$
20,000

 
$
875,000

 
$
36,000

 
$
668,000

 
$
545,000

 
$
642,000

 
$
8,917,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
323,809,000

 
$
38,056,000

 
$
181,528,000

 
$
33,391,000

 
$
432,661,000

 
$
17,868,000

 
$
111,302,000

 
$
25,524,000

 
$

 
$
1,164,139,000

Ending balance specifically evaluated for impairment
$
7,790,000

 
$
741,000

 
$
9,918,000

 
$

 
$
11,748,000

 
$

 
$
1,179,000

 
$
16,000

 
$

 
$
31,392,000

Ending balance collectively evaluated for impairment
$
316,019,000

 
$
37,315,000

 
$
171,610,000

 
$
33,391,000

 
$
420,913,000

 
$
17,868,000

 
$
110,123,000

 
$
25,508,000

 
$

 
$
1,132,747,000

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