XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
9 Months Ended
Sep. 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 September 30, 2018 and 2017 and at December 31, 2017:
 
September 30, 2018
 
December 31, 2017
 
September 30, 2017
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
366,390,000

 
29.5
%
$
323,809,000

 
27.8
%
$
301,227,000

 
26.9
%
   Construction
23,889,000

 
1.9
%
38,056,000

 
3.3
%
32,893,000

 
2.9
%
   Other
188,128,000

 
15.1
%
181,528,000

 
15.6
%
172,986,000

 
15.4
%
Municipal
56,704,000

 
4.6
%
33,391,000

 
2.9
%
33,311,000

 
3.0
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
459,449,000

 
36.8
%
432,661,000

 
37.1
%
429,572,000

 
38.3
%
   Construction
18,166,000

 
1.5
%
17,868,000

 
1.5
%
15,495,000

 
1.4
%
Home equity line of credit
105,213,000

 
8.5
%
111,302,000

 
9.6
%
110,178,000

 
9.8
%
Consumer
25,619,000

 
2.1
%
25,524,000

 
2.2
%
25,424,000

 
2.3
%
Total
$
1,243,558,000

 
100.0
%
$
1,164,139,000

 
100.0
%
$
1,121,086,000

 
100.0
%
Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of September 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
$
305,000

 
$

 
$
503,000

 
$
808,000

 
$
365,582,000

 
$
366,390,000

 
$

   Construction

 

 

 

 
23,889,000

 
23,889,000

 

   Other
440,000

 
526,000

 
416,000

 
1,382,000

 
186,746,000

 
188,128,000

 

Municipal

 

 

 

 
56,704,000

 
56,704,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
838,000

 
2,701,000

 
1,566,000

 
5,105,000

 
454,344,000

 
459,449,000

 
199,000

   Construction

 

 

 

 
18,166,000

 
18,166,000

 

Home equity line of credit
1,883,000

 
403,000

 
565,000

 
2,851,000

 
102,362,000

 
105,213,000

 

Consumer
161,000

 
14,000

 
52,000

 
227,000

 
25,392,000

 
25,619,000

 
50,000

Total
$
3,627,000

 
$
3,644,000

 
$
3,102,000

 
$
10,373,000

 
$
1,233,185,000

 
$
1,243,558,000

 
$
249,000

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 September 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
$
415,000

 
$
169,000

 
$
1,387,000

 
$
1,971,000

 
$
299,256,000

 
$
301,227,000

 
$

   Construction

 

 

 

 
32,893,000

 
32,893,000

 

   Other
345,000

 
265,000

 
567,000

 
1,177,000

 
171,809,000

 
172,986,000

 

Municipal

 

 

 

 
33,311,000

 
33,311,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
295,000

 
3,668,000

 
1,941,000

 
5,904,000

 
423,668,000

 
429,572,000

 
344,000

   Construction

 

 

 

 
15,495,000

 
15,495,000

 

Home equity line of credit
645,000

 
130,000

 
986,000

 
1,761,000

 
108,417,000

 
110,178,000

 
167,000

Consumer
195,000

 
6,000

 
18,000

 
219,000

 
25,205,000

 
25,424,000

 

Total
$
1,895,000

 
$
4,238,000

 
$
4,899,000

 
$
11,032,000

 
$
1,110,054,000

 
$
1,121,086,000

 
$
511,000

Nonaccrual Loans Information on nonaccrual loans as of September 30, 2018 and 2017 and at December 31, 2017 is presented in the following table:
 
September 30, 2018
 
December 31, 2017
 
September 30, 2017
Commercial
 
 
 
 
 
   Real estate
$
964,000

 
$
752,000

 
$
1,929,000

   Construction

 

 

   Other
9,330,000

 
9,357,000

 
9,520,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
3,042,000

 
3,778,000

 
3,875,000

   Construction

 

 

Home equity line of credit
834,000

 
833,000

 
1,001,000

Consumer
2,000

 
16,000

 
51,000

Total
$
14,172,000

 
$
14,736,000

 
$
16,376,000

Impaired Loans by Class of Financing Receivable A breakdown of impaired loans by class of financing receivable as of and for the period ended September 30, 2018 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2018
 
For the quarter ended September 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
$
5,954,000

 
$
6,275,000

 
$

 
$
5,099,000

 
$
194,000

 
$
5,966,000

 
$
84,000

  Construction
741,000

 
741,000

 

 
773,000

 
32,000

 
741,000

 
11,000

  Other
1,926,000

 
2,044,000

 

 
2,146,000

 
25,000

 
1,865,000

 
8,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
9,019,000

 
10,201,000

 

 
9,515,000

 
222,000

 
9,200,000

 
71,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,068,000

 
1,128,000

 

 
1,014,000

 
15,000

 
1,033,000

 
6,000

Consumer

 

 

 
14,000

 

 
10,000

 

 
$
18,708,000

 
$
20,389,000

 
$

 
$
18,561,000

 
$
488,000

 
$
18,815,000

 
$
180,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,456,000

 
$
3,474,000

 
$
265,000

 
$
3,700,000

 
$
97,000

 
$
3,461,000

 
$
30,000

  Construction

 

 

 

 

 

 

  Other
7,923,000

 
8,231,000

 
1,890,000

 
7,345,000

 

 
7,682,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
1,909,000

 
2,085,000

 
238,000

 
2,054,000

 
70,000

 
2,108,000

 
22,000

  Construction

 

 

 

 

 

 

Home equity line of credit
100,000

 
100,000

 
7,000

 
92,000

 

 
100,000

 

Consumer
2,000

 
15,000

 
2,000

 

 

 
1,000

 

 
$
13,390,000

 
$
13,905,000

 
$
2,402,000

 
$
13,191,000

 
$
167,000

 
$
13,352,000

 
$
52,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,410,000

 
$
9,749,000

 
$
265,000

 
$
8,799,000

 
$
291,000

 
$
9,427,000

 
$
114,000

  Construction
741,000

 
741,000

 

 
773,000

 
32,000

 
741,000

 
11,000

  Other
9,849,000

 
10,275,000

 
1,890,000

 
9,491,000

 
25,000

 
9,547,000

 
8,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,928,000

 
12,286,000

 
238,000

 
11,569,000

 
292,000

 
11,308,000

 
93,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,168,000

 
1,228,000

 
7,000

 
1,106,000

 
15,000

 
1,133,000

 
6,000

Consumer
2,000

 
15,000

 
2,000

 
14,000

 

 
11,000

 

 
$
32,098,000

 
$
34,294,000

 
$
2,402,000

 
$
31,752,000

 
$
655,000

 
$
32,167,000

 
$
232,000

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 September 30, 2017 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2017
 
For the quarter ended September 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
$
5,281,000

 
$
5,634,000

 
$

 
$
5,418,000

 
$
149,000

 
$
5,398,000

 
$
55,000

  Construction

 

 

 

 

 

 

  Other
2,862,000

 
2,955,000

 

 
1,631,000

 
37,000

 
1,879,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,133,000

 
11,358,000

 

 
11,110,000

 
236,000

 
10,645,000

 
75,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,495,000

 
1,807,000

 

 
1,417,000

 
18,000

 
1,479,000

 
4,000

Consumer
51,000

 
102,000

 

 
8,000

 

 
23,000

 

 
$
19,822,000

 
$
21,856,000

 
$

 
$
19,584,000

 
$
440,000

 
$
19,424,000

 
$
146,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,555,000

 
$
4,891,000

 
$
347,000

 
$
4,549,000

 
$
125,000

 
$
4,360,000

 
$
40,000

  Construction
763,000

 
763,000

 
108,000

 
763,000

 
28,000

 
763,000

 
10,000

  Other
7,388,000

 
7,392,000

 
1,130,000

 
991,000

 

 
2,618,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
2,508,000

 
2,726,000

 
307,000

 
2,078,000

 
66,000

 
2,293,000

 
25,000

  Construction

 

 

 

 

 

 

Home equity line of credit
24,000

 
27,000

 
24,000

 
25,000

 

 
25,000

 

Consumer

 

 

 

 

 

 

 
$
15,238,000

 
$
15,799,000

 
$
1,916,000

 
$
8,406,000

 
$
219,000

 
$
10,059,000

 
$
75,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,836,000

 
$
10,525,000

 
$
347,000

 
$
9,967,000

 
$
274,000

 
$
9,758,000

 
$
95,000

  Construction
763,000

 
763,000

 
108,000

 
763,000

 
28,000

 
763,000

 
10,000

  Other
10,250,000

 
10,347,000

 
1,130,000

 
2,622,000

 
37,000

 
4,497,000

 
12,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
12,641,000

 
14,084,000

 
307,000

 
13,188,000

 
302,000

 
12,938,000

 
100,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,519,000

 
1,834,000

 
24,000

 
1,442,000

 
18,000

 
1,504,000

 
4,000

Consumer
51,000

 
102,000

 

 
8,000

 

 
23,000

 

 
$
35,060,000

 
$
37,655,000

 
$
1,916,000

 
$
27,990,000

 
$
659,000

 
$
29,483,000

 
$
221,000

Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of September 30, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
16

 
$
8,542,000

 
$
138,000

   Construction
1

 
741,000

 

   Other
5

 
7,007,000

 
1,100,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
46

 
8,869,000

 
238,000

   Construction

 

 

Home equity line of credit
3

 
502,000

 

Consumer

 

 

 
71

 
$
25,661,000

 
$
1,476,000

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

 
$
7,908,000

 
$
65,000

   Construction
1

 
763,000

 
108,000

   Other
5

 
730,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
49

 
9,842,000

 
283,000

   Construction

 

 

Home equity line of credit
3

 
517,000

 

Consumer

 

 

 
67

 
$
19,760,000

 
$
456,000


As of September 30, 2018, 10 of the loans classified as TDRs with a total balance of $1,271,000 were more than 30 days past due. Of these loans, one had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other
1

 
138,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
8

 
966,000

 
5,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
10

 
$
1,271,000

 
$
5,000





















As of September 30, 2017, 14 of the loans classified as TDRs with a total balance of $1,849,000 were more than 30 days past due. Of these loans, none had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2017:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other
1

 
6,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
12

 
1,676,000

 
65,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
14

 
$
1,849,000

 
$
65,000


For the nine months ended September 30, 2018, 11 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 September 30, 2018:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
8

 
$
1,608,000

 
$
1,606,000

 
$
42,000

   Construction

 

 

 

   Other
1

 
6,727,000

 
6,487,000

 
1,100,000

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
441,000

 
436,000

 
26,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
11

 
$
8,776,000

 
$
8,529,000

 
$
1,168,000















For the quarter ended September 30, 2018, one loan was 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 September 30, 2018:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
1

 
$
552,000

 
$
552,000

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term

 

 

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
1

 
$
552,000

 
$
552,000

 
$