XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2018
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance
A breakdown of the allowance for loan losses as of March 31, 2018, December 31, 2017, and March 31, 2017, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2018
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
$
254,000

 
$
1,039,000

 
$
2,439,000

 
$

 
$
3,732,000

   Construction

 
81,000

 
315,000

 

 
396,000

   Other
1,664,000

 
597,000

 
1,279,000

 

 
3,540,000

Municipal

 

 
21,000

 

 
21,000

Residential
 
 
 
 
 
 
 
 
 
   Term
272,000

 
303,000

 
554,000

 

 
1,129,000

   Construction

 
11,000

 
20,000

 

 
31,000

Home equity line of credit
16,000

 
297,000

 
403,000

 

 
716,000

Consumer

 
265,000

 
316,000

 

 
581,000

Unallocated

 

 

 
811,000

 
811,000

 
$
2,206,000

 
$
2,593,000

 
$
5,347,000

 
$
811,000

 
$
10,957,000

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 March 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
$
351,000

 
$
1,631,000

 
$
2,033,000

 
$

 
$
4,015,000

   Construction
101,000

 
151,000

 
189,000

 

 
441,000

   Other
39,000

 
840,000

 
1,046,000

 

 
1,925,000

Municipal

 

 
18,000

 

 
18,000

Residential
 
 
 
 
 
 
 
 
 
   Term
251,000

 
282,000

 
436,000

 

 
969,000

   Construction

 
9,000

 
15,000

 

 
24,000

Home equity line of credit
26,000

 
439,000

 
346,000

 

 
811,000

Consumer

 
337,000

 
236,000

 

 
573,000

Unallocated

 

 

 
1,591,000

 
1,591,000

 
$
768,000

 
$
3,689,000

 
$
4,319,000

 
$
1,591,000

 
$
10,367,000

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 March 31, 2018:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
1,251,000

 
$

 
$
1,251,000

2 Above Average
12,308,000

 
40,000

 
5,528,000

 
33,875,000

 
51,751,000

3 Satisfactory
74,612,000

 
4,776,000

 
38,738,000

 
653,000

 
118,779,000

4 Average
183,675,000

 
21,585,000

 
79,751,000

 
935,000

 
285,946,000

5 Watch
46,918,000

 
17,412,000

 
35,743,000

 

 
100,073,000

6 OAEM
3,148,000

 

 
1,866,000

 

 
5,014,000

7 Substandard
18,522,000

 

 
14,906,000

 

 
33,428,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
339,306,000

 
$
43,813,000

 
$
177,783,000

 
$
35,463,000

 
$
596,365,000

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, 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 real estate, commercial construction, commercial other, and municipal loans as of March 31, 2017:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
2,000

 
$

 
$
499,000

 
$

 
$
501,000

2 Above Average
14,213,000

 
45,000

 
8,222,000

 
27,479,000

 
49,959,000

3 Satisfactory
83,021,000

 
2,051,000

 
47,724,000

 
848,000

 
133,644,000

4 Average
138,865,000

 
18,283,000

 
72,791,000

 

 
229,939,000

5 Watch
45,053,000

 
8,239,000

 
14,280,000

 

 
67,572,000

6 OAEM
4,036,000

 

 
5,661,000

 

 
9,697,000

7 Substandard
19,473,000

 
157,000

 
9,330,000

 

 
28,960,000

8 Doubtful

 

 

 

 

Total
$
304,663,000

 
$
28,775,000

 
$
158,507,000

 
$
28,327,000

 
$
520,272,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2018, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2018:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2018
Beginning 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

Charge offs


17,000


81,000


115,000

105,000


318,000

Recoveries


6,000


4,000


11,000

25,000


46,000

Provision (credit)
(140,000
)
(38,000
)
193,000

1,000

76,000

(5,000
)
128,000

116,000

169,000

500,000

Ending balance
$
3,732,000

$
396,000

$
3,540,000

$
21,000

$
1,129,000

$
31,000

$
716,000

$
581,000

$
811,000

$
10,957,000

Allowance for loan losses as of March 31, 2018
Ending balance specifically evaluated for impairment
$
254,000

$

$
1,664,000

$

$
272,000

$

$
16,000

$

$

$
2,206,000

Ending balance collectively evaluated for impairment
$
3,478,000

$
396,000

$
1,876,000

$
21,000

$
857,000

$
31,000

$
700,000

$
581,000

$
811,000

$
8,751,000

Related loan balances as of March 31, 2018
Ending balance
$
339,306,000

$
43,813,000

$
177,783,000

$
35,463,000

$
439,984,000

$
15,847,000

$
110,298,000

$
25,508,000

$

$
1,188,002,000

Ending balance specifically evaluated for impairment
$
8,951,000

$
741,000

$
9,440,000

$

$
11,528,000

$

$
1,039,000

$
16,000

$

$
31,715,000

Ending balance collectively evaluated for impairment
$
330,355,000

$
43,072,000

$
168,343,000

$
35,463,000

$
428,456,000

$
15,847,000

$
109,259,000

$
25,492,000

$

$
1,156,287,000


The following table presents allowance for loan losses activity by class for the year ended December 31, 2017 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2017:
 
 
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
 
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
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

 
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


The following table presents allowance for loan losses activity by class for the three months ended March 31, 2017, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2017:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 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
164,000




53,000


7,000

103,000


327,000

Recoveries


11,000


14,000



31,000


56,000

Provision (credit)
191,000

45,000

134,000


(280,000
)
(20,000
)
11,000

86,000

333,000

500,000

Ending balance
$
4,015,000

$
441,000

$
1,925,000

$
18,000

$
969,000

$
24,000

$
811,000

$
573,000

$
1,591,000

$
10,367,000

Allowance for loan losses as of March 31, 2017
Ending balance specifically evaluated for impairment
$
351,000

$
101,000

$
39,000

$

$
251,000

$

$
26,000

$

$

$
768,000

Ending balance collectively evaluated for impairment
$
3,664,000

$
340,000

$
1,886,000

$
18,000

$
718,000

$
24,000

$
785,000

$
573,000

$
1,591,000

$
9,599,000

Related loan balances as of March 31, 2017
Ending balance
$
304,663,000

$
28,775,000

$
158,507,000

$
28,327,000

$
421,202,000

$
13,717,000

$
110,016,000

$
24,528,000

$

$
1,089,735,000

Ending balance specifically evaluated for impairment
$
10,671,000

$
763,000

$
1,710,000

$

$
13,260,000

$

$
1,448,000

$

$

$
27,852,000

Ending balance collectively evaluated for impairment
$
293,992,000

$
28,012,000

$
156,797,000

$
28,327,000

$
407,942,000

$
13,717,000

$
108,568,000

$
24,528,000

$

$
1,061,883,000