XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 2018
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of June 30, 2018 and 2017 and at December 31, 2017:
 
June 30, 2018
 
December 31, 2017
 
June 30, 2017
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
350,114,000

 
28.6
%
$
323,809,000

 
27.8
%
$
306,490,000

 
27.4
%
   Construction
40,308,000

 
3.3
%
38,056,000

 
3.3
%
33,605,000

 
3.0
%
   Other
184,718,000

 
15.1
%
181,528,000

 
15.6
%
173,691,000

 
15.5
%
Municipal
48,717,000

 
4.0
%
33,391,000

 
2.9
%
28,695,000

 
2.6
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
453,588,000

 
37.0
%
432,661,000

 
37.1
%
427,171,000

 
38.1
%
   Construction
14,583,000

 
1.2
%
17,868,000

 
1.5
%
15,056,000

 
1.3
%
Home equity line of credit
107,666,000

 
8.8
%
111,302,000

 
9.6
%
110,328,000

 
9.8
%
Consumer
24,746,000

 
2.0
%
25,524,000

 
2.2
%
25,629,000

 
2.3
%
Total
$
1,224,440,000

 
100.0
%
$
1,164,139,000

 
100.0
%
$
1,120,665,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of June 30, 2018, 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
$
137,000

 
$
75,000

 
$
503,000

 
$
715,000

 
$
349,399,000

 
$
350,114,000

 
$

   Construction

 

 

 

 
40,308,000

 
40,308,000

 

   Other
459,000

 
42,000

 
294,000

 
795,000

 
183,923,000

 
184,718,000

 

Municipal

 

 

 

 
48,717,000

 
48,717,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
531,000

 
2,014,000

 
1,730,000

 
4,275,000

 
449,313,000

 
453,588,000

 

   Construction

 

 

 

 
14,583,000

 
14,583,000

 

Home equity line of credit
915,000

 
38,000

 
575,000

 
1,528,000

 
106,138,000

 
107,666,000

 

Consumer
70,000

 
37,000

 
18,000

 
125,000

 
24,621,000

 
24,746,000

 
3,000

Total
$
2,112,000

 
$
2,206,000

 
$
3,120,000

 
$
7,438,000

 
$
1,217,002,000

 
$
1,224,440,000

 
$
3,000

Information on the past-due status of loans by class of financing receivable 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 by class of financing receivable as of June 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
$
88,000

 
$

 
$
1,387,000

 
$
1,475,000

 
$
305,015,000

 
$
306,490,000

 
$

   Construction

 

 

 

 
33,605,000

 
33,605,000

 

   Other
29,000

 
259,000

 
515,000

 
803,000

 
172,888,000

 
173,691,000

 

Municipal

 

 

 

 
28,695,000

 
28,695,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
533,000

 
3,343,000

 
1,507,000

 
5,383,000

 
421,788,000

 
427,171,000

 

   Construction
99,000

 

 

 
99,000

 
14,957,000

 
15,056,000

 

Home equity line of credit
440,000

 
406,000

 
751,000

 
1,597,000

 
108,731,000

 
110,328,000

 

Consumer
282,000

 
118,000

 
29,000

 
429,000

 
25,200,000

 
25,629,000

 
29,000

Total
$
1,471,000

 
$
4,126,000

 
$
4,189,000

 
$
9,786,000

 
$
1,110,879,000

 
$
1,120,665,000

 
$
29,000

Nonaccrual Loans
Information on nonaccrual loans as of June 30, 2018 and 2017 and at December 31, 2017 is presented in the following table:
 
June 30, 2018
 
December 31, 2017
 
June 30, 2017
Commercial
 
 
 
 
 
   Real estate
$
981,000

 
$
752,000

 
$
1,814,000

   Construction
286,000

 

 

   Other
8,900,000

 
9,357,000

 
885,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
3,509,000

 
3,778,000

 
3,852,000

   Construction

 

 

Home equity line of credit
689,000

 
833,000

 
883,000

Consumer
16,000

 
16,000

 

Total
$
14,381,000

 
$
14,736,000

 
$
7,434,000

Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2018 is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2018
 
For the quarter ended June 30, 2018
 
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
$
5,438,000

 
$
5,749,000

 
$

 
$
4,666,000

 
$
110,000

 
$
5,169,000

 
$
56,000

  Construction
1,027,000

 
1,027,000

 

 
789,000

 
21,000

 
837,000

 
11,000

  Other
2,265,000

 
2,349,000

 

 
2,287,000

 
17,000

 
2,272,000

 
11,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
9,613,000

 
10,808,000

 

 
9,671,000

 
151,000

 
9,642,000

 
80,000

  Construction

 

 

 

 

 

 

Home equity line of credit
928,000

 
1,021,000

 

 
1,004,000

 
9,000

 
918,000

 
4,000

Consumer
16,000

 
29,000

 

 
16,000

 

 
16,000

 

 
$
19,287,000

 
$
20,983,000

 
$

 
$
18,433,000

 
$
308,000

 
$
18,854,000

 
$
162,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,470,000

 
$
3,488,000

 
$
270,000

 
$
3,819,000

 
$
67,000

 
$
3,749,000

 
$
28,000

  Construction

 

 

 

 

 

 

  Other
7,174,000

 
7,388,000

 
1,647,000

 
7,176,000

 

 
7,170,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
2,161,000

 
2,378,000

 
286,000

 
2,027,000

 
48,000

 
2,086,000

 
24,000

  Construction

 

 

 

 

 

 

Home equity line of credit
100,000

 
100,000

 
2,000

 
88,000

 

 
107,000

 

Consumer

 

 

 

 

 

 

 
$
12,905,000

 
$
13,354,000

 
$
2,205,000

 
$
13,110,000

 
$
115,000

 
$
13,112,000

 
$
52,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
8,908,000

 
$
9,237,000

 
$
270,000

 
$
8,485,000

 
$
177,000

 
$
8,918,000

 
$
84,000

  Construction
1,027,000

 
1,027,000

 

 
789,000

 
21,000

 
837,000

 
11,000

  Other
9,439,000

 
9,737,000

 
1,647,000

 
9,463,000

 
17,000

 
9,442,000

 
11,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
11,774,000

 
13,186,000

 
286,000

 
11,698,000

 
199,000

 
11,728,000

 
104,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,028,000

 
1,121,000

 
2,000

 
1,092,000

 
9,000

 
1,025,000

 
4,000

Consumer
16,000

 
29,000

 

 
16,000

 

 
16,000

 

 
$
32,192,000

 
$
34,337,000

 
$
2,205,000

 
$
31,543,000

 
$
423,000

 
$
31,966,000

 
$
214,000

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, 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


A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2017 is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2017
 
For the quarter ended June 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
$
5,686,000

 
$
6,171,000

 
$

 
$
5,429,000

 
$
94,000

 
$
5,414,000

 
$
46,000

  Construction

 

 

 

 

 

 

  Other
1,405,000

 
1,449,000

 

 
1,507,000

 
19,000

 
1,418,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
11,065,000

 
12,152,000

 

 
11,343,000

 
161,000

 
11,283,000

 
73,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,380,000

 
1,731,000

 

 
1,387,000

 
14,000

 
1,397,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
19,536,000

 
$
21,503,000

 
$

 
$
19,666,000

 
$
288,000

 
$
19,512,000

 
$
138,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,167,000

 
$
4,356,000

 
$
221,000

 
$
4,644,000

 
$
85,000

 
$
4,549,000

 
$
43,000

  Construction
763,000

 
763,000

 
103,000

 
763,000

 
18,000

 
763,000

 
9,000

  Other
228,000

 
268,000

 
36,000

 
177,000

 
6,000

 
230,000

 
4,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
1,925,000

 
2,067,000

 
209,000

 
1,971,000

 
41,000

 
1,864,000

 
21,000

  Construction

 

 

 

 

 

 

Home equity line of credit
25,000

 
27,000

 
25,000

 
26,000

 

 
25,000

 

Consumer

 

 

 

 

 

 

 
$
7,108,000

 
$
7,481,000

 
$
594,000

 
$
7,581,000

 
$
150,000

 
$
7,431,000

 
$
77,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,853,000

 
$
10,527,000

 
$
221,000

 
$
10,073,000

 
$
179,000

 
$
9,963,000

 
$
89,000

  Construction
763,000

 
763,000

 
103,000

 
763,000

 
18,000

 
763,000

 
9,000

  Other
1,633,000

 
1,717,000

 
36,000

 
1,684,000

 
25,000

 
1,648,000

 
16,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
12,990,000

 
14,219,000

 
209,000

 
13,314,000

 
202,000

 
13,147,000

 
94,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,405,000

 
1,758,000

 
25,000

 
1,413,000

 
14,000

 
1,422,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
26,644,000

 
$
28,984,000

 
$
594,000

 
$
27,247,000

 
$
438,000

 
$
26,943,000

 
$
215,000

Troubled Debt Restructurings on Financing Receivables
The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
9

 
1,169,000

 
10,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
10

 
$
1,336,000

 
$
10,000


For the six months ended June 30, 2018, 10 loans were placed on TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2018:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
7

 
$
1,056,000

 
$
1,056,000

 
$
42,000

   Construction

 

 

 

   Other
1

 
6,727,000

 
6,532,000

 
1,100,000

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
441,000

 
436,000

 
26,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
10

 
$
8,224,000

 
$
8,024,000

 
$
1,168,000















For the quarter ended June 30, 2018, three loans were placed on TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2018:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other
1

 
6,727,000

 
6,532,000

 
1,100,000

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
441,000

 
436,000

 
26,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
3

 
$
7,168,000

 
$
6,968,000

 
$
1,126,000

For the six months ended June 30, 2018, 10 loans were placed on TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2018:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
7

 
$
1,056,000

 
$
1,056,000

 
$
42,000

   Construction

 

 

 

   Other
1

 
6,727,000

 
6,532,000

 
1,100,000

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
441,000

 
436,000

 
26,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
10

 
$
8,224,000

 
$
8,024,000

 
$
1,168,000

The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of June 30, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
7

 
726,000

 
33,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
8

 
$
893,000

 
$
33,000

The following table shows TDRs by class and the specific reserve as of June 30, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
15

 
$
8,026,000

 
$
143,000

   Construction
1

 
741,000

 

   Other
5

 
7,071,000

 
1,100,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
48

 
9,263,000

 
287,000

   Construction

 

 

Home equity line of credit
3

 
505,000

 

Consumer

 

 

 
72

 
$
25,606,000

 
$
1,530,000

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 June 30, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
9

 
$
8,040,000

 
$
93,000

   Construction
1

 
763,000

 
103,000

   Other
5

 
749,000

 
1,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
50

 
10,227,000

 
209,000

   Construction

 

 

Home equity line of credit
3

 
522,000

 

Consumer

 

 

 
68

 
$
20,301,000

 
$
406,000