XML 39 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance
A breakdown of the allowance for loan losses as of June 30, 2018, December 31, 2017, and June 30, 2017, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 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
$
270,000

 
$
1,067,000

 
$
2,395,000

 
$

 
$
3,732,000

   Construction

 
123,000

 
276,000

 

 
399,000

   Other
1,647,000

 
563,000

 
1,265,000

 

 
3,475,000

Municipal

 

 
21,000

 

 
21,000

Residential
 
 
 
 
 
 
 
 
 
   Term
286,000

 
311,000

 
541,000

 

 
1,138,000

   Construction

 
10,000

 
19,000

 

 
29,000

Home equity line of credit
2,000

 
287,000

 
389,000

 

 
678,000

Consumer

 
269,000

 
306,000

 

 
575,000

Unallocated

 

 

 
1,425,000

 
1,425,000

 
$
2,205,000

 
$
2,630,000

 
$
5,212,000

 
$
1,425,000

 
$
11,472,000

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 June 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
$
221,000

 
$
1,467,000

 
$
2,308,000

 
$

 
$
3,996,000

   Construction
103,000

 
161,000

 
253,000

 

 
517,000

   Other
36,000

 
829,000

 
1,306,000

 

 
2,171,000

Municipal

 

 
19,000

 

 
19,000

Residential
 
 
 
 
 
 
 
 
 
   Term
209,000

 
249,000

 
541,000

 

 
999,000

   Construction

 
8,000

 
18,000

 

 
26,000

Home equity line of credit
25,000

 
300,000

 
359,000

 

 
684,000

Consumer

 
245,000

 
284,000

 

 
529,000

Unallocated

 

 

 
1,670,000

 
1,670,000

 
$
594,000

 
$
3,259,000

 
$
5,088,000

 
$
1,670,000

 
$
10,611,000

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 June 30, 2018:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
1,404,000

 
$

 
$
1,404,000

2 Above Average
12,404,000

 
39,000

 
5,500,000

 
44,997,000

 
62,940,000

3 Satisfactory
73,164,000

 
3,027,000

 
40,950,000

 
603,000

 
117,744,000

4 Average
195,119,000

 
18,081,000

 
81,255,000

 
3,117,000

 
297,572,000

5 Watch
50,088,000

 
18,875,000

 
38,705,000

 

 
107,668,000

6 OAEM
1,410,000

 

 
1,373,000

 

 
2,783,000

7 Substandard
17,806,000

 
286,000

 
15,531,000

 

 
33,623,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
350,114,000

 
$
40,308,000

 
$
184,718,000

 
$
48,717,000

 
$
623,857,000

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 June 30, 2017:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
2,000

 
$

 
$
1,004,000

 
$

 
$
1,006,000

2 Above Average
13,737,000

 
45,000

 
7,700,000

 
27,895,000

 
49,377,000

3 Satisfactory
84,550,000

 
2,827,000

 
52,024,000

 
800,000

 
140,201,000

4 Average
140,826,000

 
20,849,000

 
80,537,000

 

 
242,212,000

5 Watch
46,158,000

 
9,884,000

 
16,402,000

 

 
72,444,000

6 OAEM
3,283,000

 

 
3,920,000

 

 
7,203,000

7 Substandard
17,811,000

 

 
12,104,000

 

 
29,915,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
306,490,000

 
$
33,605,000

 
$
173,691,000

 
$
28,695,000

 
$
542,481,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2018, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2018:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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


96,000


115,000

145,000


373,000

Recoveries


10,000


42,000


13,000

51,000


116,000

Provision (credit)
(140,000
)
(35,000
)
124,000

1,000

62,000

(7,000
)
88,000

124,000

783,000

1,000,000

Ending balance
$
3,732,000

$
399,000

$
3,475,000

$
21,000

$
1,138,000

$
29,000

$
678,000

$
575,000

$
1,425,000

$
11,472,000

For the three months ended June 30, 2018
Beginning 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

Charge offs




15,000



40,000


55,000

Recoveries


4,000


38,000


2,000

26,000


70,000

Provision (credit)

3,000

(69,000
)

(14,000
)
(2,000
)
(40,000
)
8,000

614,000

500,000

Ending balance
$
3,732,000

$
399,000

$
3,475,000

$
21,000

$
1,138,000

$
29,000

$
678,000

$
575,000

$
1,425,000

$
11,472,000

Allowance for loan losses as of June 30, 2018
Ending balance specifically evaluated for impairment
$
270,000

$

$
1,647,000

$

$
286,000

$

$
2,000

$

$

$
2,205,000

Ending balance collectively evaluated for impairment
$
3,462,000

$
399,000

$
1,828,000

$
21,000

$
852,000

$
29,000

$
676,000

$
575,000

$
1,425,000

$
9,267,000

Related loan balances as of June 30, 2018
Ending balance
$
350,114,000

$
40,308,000

$
184,718,000

$
48,717,000

$
453,588,000

$
14,583,000

$
107,666,000

$
24,746,000

$

$
1,224,440,000

Ending balance specifically evaluated for impairment
$
8,908,000

$
1,027,000

$
9,439,000

$

$
11,774,000

$

$
1,028,000

$
16,000

$

$
32,192,000

Ending balance collectively evaluated for impairment
$
341,206,000

$
39,281,000

$
175,279,000

$
48,717,000

$
441,814,000

$
14,583,000

$
106,638,000

$
24,730,000

$

$
1,192,248,000


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:
 
Commercial
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 six months and quarter ended June 30, 2017, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2017:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 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


70,000


28,000

156,000


617,000

Recoveries


18,000


19,000


3,000

50,000


90,000

Provision (credit)
313,000

121,000

431,000

1,000

(238,000
)
(18,000
)
(98,000
)
76,000

412,000

1,000,000

Ending 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

For the three months ended June 30, 2017
Beginning 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

Charge offs
141,000


58,000


17,000


21,000

53,000


290,000

Recoveries


7,000


5,000


3,000

19,000


34,000

Provision (credit)
122,000

76,000

297,000

1,000

42,000

2,000

(109,000
)
(10,000
)
79,000

500,000

Ending 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

Allowance for loan losses as of June 30, 2017
Ending balance specifically evaluated for impairment
$
221,000

$
103,000

$
36,000

$

$
209,000

$

$
25,000

$

$

$
594,000

Ending balance collectively evaluated for impairment
$
3,775,000

$
414,000

$
2,135,000

$
19,000

$
790,000

$
26,000

$
659,000

$
529,000

$
1,670,000

$
10,017,000

Related loan balances as of June 30, 2017
Ending balance
$
306,490,000

$
33,605,000

$
173,691,000

$
28,695,000

$
427,171,000

$
15,056,000

$
110,328,000

$
25,629,000

$

$
1,120,665,000

Ending balance specifically evaluated for impairment
$
9,853,000

$
763,000

$
1,633,000

$

$
12,990,000

$

$
1,405,000

$

$

$
26,644,000

Ending balance collectively evaluated for impairment
$
296,637,000

$
32,842,000

$
172,058,000

$
28,695,000

$
414,181,000

$
15,056,000

$
108,923,000

$
25,629,000

$

$
1,094,021,000