XML 50 R38.htm IDEA: XBRL DOCUMENT v3.8.0.1
Loans (Tables)
12 Months Ended
Dec. 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 December 31, 2017 and 2016:

 
December 31, 2017
 
December 31, 2016
Commercial
 
 
 
 
 
 
 
Real estate
$
323,809,000

 
27.8
%
 
$
302,506,000

 
28.2
%
Construction
38,056,000

 
3.3
%
 
25,406,000

 
2.4
%
Other
181,528,000

 
15.6
%
 
150,769,000

 
14.1
%
Municipal
33,391,000

 
2.9
%
 
27,056,000

 
2.5
%
Residential
 
 
 
 
 
 
 
Term
432,661,000

 
37.1
%
 
411,469,000

 
38.4
%
Construction
17,868,000

 
1.5
%
 
18,303,000

 
1.7
%
Home equity line of credit
111,302,000

 
9.6
%
 
110,907,000

 
10.4
%
Consumer
25,524,000

 
2.2
%
 
25,110,000

 
2.3
%
Total loans
$
1,164,139,000

 
100.0
%
 
$
1,071,526,000

 
100.0
%
Loans to Directors, Officers and Employees which exceed $60,000
A summary of loans to directors and executive officers is as follows:

For the years ended December 31,
2017
 
2016
Balance at beginning of year
$
23,293,000

 
$
20,401,000

New loans
867,000

 
6,278,000

Repayments
(1,863,000
)
 
(3,386,000
)
Balance at end of year
$
22,297,000

 
$
23,293,000

Past Due Loans Aging
Information on the past-due status of loans as of December 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
$
574,000

 
$
80,000

 
$
220,000

 
$
874,000

 
$
322,935,000

 
$
323,809,000

 
$

Construction

 

 

 

 
38,056,000

 
38,056,000

 

Other
542,000

 
6,663,000

 
574,000

 
7,779,000

 
173,749,000

 
181,528,000

 

Municipal

 

 

 

 
33,391,000

 
33,391,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
Term
1,031,000

 
4,372,000

 
2,256,000

 
7,659,000

 
425,002,000

 
432,661,000

 
436,000

Construction
101,000

 
370,000

 

 
471,000

 
17,397,000

 
17,868,000

 

Home equity line of credit
537,000

 
445,000

 
725,000

 
1,707,000

 
109,595,000

 
111,302,000

 

Consumer
159,000

 
18,000

 
9,000

 
186,000

 
25,338,000

 
25,524,000

 
9,000

Total
$
2,944,000

 
$
11,948,000

 
$
3,784,000

 
$
18,676,000

 
$
1,145,463,000

 
$
1,164,139,000

 
$
445,000


Information on the past-due status of loans 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

Nonaccrual Loans
Information on nonaccrual loans as of December 31, 2017 and 2016 is presented in the following table:

As of December 31,
2017
 
2016
Commercial
 
 
 
Real estate
$
752,000

 
$
1,907,000

Construction

 

Other
9,357,000

 
964,000

Municipal

 

Residential
 
 
 
Term
3,778,000

 
4,060,000

Construction

 

Home equity line of credit
833,000

 
843,000

Consumer
16,000

 

Total
$
14,736,000

 
$
7,774,000

Impaired Loans
Information regarding impaired loans is as follows:

For the years ended December 31,
2017
 
2016
 
2015
Average investment in impaired loans
$
29,108,000

 
$
28,217,000

 
$
32,698,000

Interest income recognized on impaired loans, all on cash basis
784,000

 
1,104,000

 
1,220,000


As of December 31,
2017
 
2016
Balance of impaired loans
$
31,392,000

 
$
27,583,000

Less portion for which no allowance for loan losses is allocated
(18,023,000
)
 
(19,716,000
)
Portion of impaired loan balance for which an allowance for loan losses is allocated
$
13,369,000

 
$
7,867,000

Portion of allowance for loan losses allocated to the impaired loan balance
$
1,812,000

 
$
974,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by category as of December 31, 2017, 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
$
3,791,000

 
$
3,996,000

 
$

 
$
5,124,000

 
$
164,000

Construction
741,000

 
741,000

 

 
62,000

 
38,000

Other
2,591,000

 
2,671,000

 

 
1,908,000

 
36,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
9,769,000

 
10,909,000

 

 
10,770,000

 
297,000

Construction

 

 

 

 

Home equity line of credit
1,115,000

 
1,429,000

 

 
1,351,000

 
18,000

Consumer
16,000

 
29,000

 

 
12,000

 

 
$
18,023,000

 
$
19,775,000

 
$

 
$
19,227,000

 
$
553,000

With an Allowance Recorded
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
3,999,000

 
$
4,116,000

 
$
224,000

 
$
4,460,000

 
$
152,000

Construction

 

 

 
699,000

 

Other
7,327,000

 
7,371,000

 
1,309,000

 
2,584,000

 

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
1,979,000

 
2,144,000

 
255,000

 
2,106,000

 
79,000

Construction

 

 

 

 

Home equity line of credit
64,000

 
67,000

 
24,000

 
32,000

 

Consumer

 

 

 

 

 
$
13,369,000

 
$
13,698,000

 
$
1,812,000

 
$
9,881,000

 
$
231,000

Total
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
7,790,000

 
$
8,112,000

 
$
224,000

 
$
9,584,000

 
$
316,000

Construction
741,000

 
741,000

 

 
761,000

 
38,000

Other
9,918,000

 
10,042,000

 
1,309,000

 
4,492,000

 
36,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
11,748,000

 
13,053,000

 
255,000

 
12,876,000

 
376,000

Construction

 

 

 

 

Home equity line of credit
1,179,000

 
1,496,000

 
24,000

 
1,383,000

 
18,000

Consumer
16,000

 
29,000

 

 
12,000

 

 
$
31,392,000

 
$
33,473,000

 
$
1,812,000

 
$
29,108,000

 
$
784,000



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 category as of 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 category as of December 31, 2015, 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
$
7,173,000

 
$
7,496,000

 
$

 
$
8,990,000

 
$
301,000

Construction
30,000

 
30,000

 

 
3,000

 
1,000

Other
1,163,000

 
1,210,000

 

 
1,893,000

 
76,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
11,122,000

 
12,157,000

 

 
10,480,000

 
415,000

Construction

 

 

 

 

Home equity line of credit
1,401,000

 
2,054,000

 

 
1,400,000

 
43,000

Consumer

 

 

 
42,000

 
3,000

 
$
20,889,000

 
$
22,947,000

 
$

 
$
22,808,000

 
$
839,000

With an Allowance Recorded
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
3,544,000

 
$
3,627,000

 
$
89,000

 
$
3,066,000

 
$
149,000

Construction
996,000

 
996,000

 
302,000

 
1,153,000

 
44,000

Other
71,000

 
77,000

 
8,000

 
256,000

 
5,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
3,966,000

 
4,193,000

 
326,000

 
5,228,000

 
180,000

Construction

 

 

 

 

Home equity line of credit
65,000

 
66,000

 
29,000

 
187,000

 
3,000

Consumer

 

 

 

 

 
$
8,642,000

 
$
8,959,000

 
$
754,000

 
$
9,890,000

 
$
381,000

Total
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
10,717,000

 
$
11,123,000

 
$
89,000

 
$
12,056,000

 
$
450,000

Construction
1,026,000

 
1,026,000

 
302,000

 
1,156,000

 
45,000

Other
1,234,000

 
1,287,000

 
8,000

 
2,149,000

 
81,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
15,088,000

 
16,350,000

 
326,000

 
15,708,000

 
595,000

Construction

 

 

 

 

Home equity line of credit
1,466,000

 
2,120,000

 
29,000

 
1,587,000

 
46,000

Consumer

 

 

 
42,000

 
3,000

 
$
29,531,000

 
$
31,906,000

 
$
754,000

 
$
32,698,000

 
$
1,220,000

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of December 31, 2017:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate
8

 
$
7,038,000

 
$
90,000

Construction
1

 
741,000

 

Other
4

 
561,000

 

Municipal

 

 

Residential
 
 
 
 
 
Term
46

 
8,948,000

 
233,000

Construction

 

 

Home equity line of credit
3

 
513,000

 

Consumer

 

 

 
62

 
$
17,801,000

 
$
323,000


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


As of December 31, 2017, 12 of the loans classified as TDRs with a total balance of $1,407,000 were more than 30 days past due. None of these loans had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2017:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate

 
$

 
$

Construction

 

 

Other

 

 

Municipal

 

 

Residential
 

 


 


Term
11

 
1,240,000

 
44,000

Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
12

 
$
1,407,000

 
$
44,000


As of December 31, 2016, 12 of the loans classified as TDRs with a total balance of $2,303,000 were more than 30 days past due. None of these loans had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2016:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate
1

 
$
822,000

 
$
264,000

Construction

 

 

Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
Term
10

 
1,314,000

 
26,000

Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
12

 
$
2,303,000

 
$
290,000