XML 39 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2018, December 31, 2017, and September 30, 2017, by class of financing receivable and allowance element, is presented in the following tables:
As of September 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
$
265,000

 
$
758,000

 
$
2,566,000

 
$

 
$
3,589,000

   Construction

 
49,000

 
165,000

 

 
214,000

   Other
1,890,000

 
388,000

 
1,313,000

 

 
3,591,000

Municipal

 

 
23,000

 

 
23,000

Residential
 
 
 
 
 
 
 
 
 
   Term
238,000

 
313,000

 
541,000

 

 
1,092,000

   Construction

 
13,000

 
23,000

 

 
36,000

Home equity line of credit
7,000

 
280,000

 
432,000

 

 
719,000

Consumer
2,000

 
397,000

 
341,000

 

 
740,000

Unallocated

 

 

 
1,678,000

 
1,678,000

 
$
2,402,000

 
$
2,198,000

 
$
5,404,000

 
$
1,678,000

 
$
11,682,000

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 September 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
$
347,000

 
$
1,315,000

 
$
2,342,000

 
$

 
$
4,004,000

   Construction
108,000

 
142,000

 
253,000

 

 
503,000

   Other
1,130,000

 
752,000

 
1,341,000

 

 
3,223,000

Municipal

 

 
20,000

 

 
20,000

Residential
 
 
 
 
 
 
 
 
 
   Term
307,000

 
300,000

 
550,000

 

 
1,157,000

   Construction

 
11,000

 
20,000

 

 
31,000

Home equity line of credit
24,000

 
297,000

 
366,000

 

 
687,000

Consumer

 
247,000

 
288,000

 

 
535,000

Unallocated

 

 

 
852,000

 
852,000

 
$
1,916,000

 
$
3,064,000

 
$
5,180,000

 
$
852,000

 
$
11,012,000

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

 
$

 
$
2,558,000

 
$

 
$
2,558,000

2 Above Average
10,710,000

 
38,000

 
4,845,000

 
55,553,000

 
71,146,000

3 Satisfactory
78,794,000

 
1,810,000

 
44,888,000

 
552,000

 
126,044,000

4 Average
196,883,000

 
16,331,000

 
80,171,000

 
599,000

 
293,984,000

5 Watch
62,036,000

 
5,424,000

 
39,176,000

 

 
106,636,000

6 OAEM
1,387,000

 

 
1,368,000

 

 
2,755,000

7 Substandard
16,457,000

 
286,000

 
15,122,000

 

 
31,865,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
366,390,000

 
$
23,889,000

 
$
188,128,000

 
$
56,704,000

 
$
635,111,000

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

 
$

 
$
868,000

 
$

 
$
868,000

2 Above Average
13,051,000

 
43,000

 
7,501,000

 
32,560,000

 
53,155,000

3 Satisfactory
76,533,000

 
3,763,000

 
49,886,000

 
751,000

 
130,933,000

4 Average
146,424,000

 
18,685,000

 
79,410,000

 

 
244,519,000

5 Watch
44,773,000

 
10,402,000

 
18,190,000

 

 
73,365,000

6 OAEM
2,738,000

 

 
4,625,000

 

 
7,363,000

7 Substandard
17,585,000

 

 
12,506,000

 

 
30,091,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
301,227,000

 
$
32,893,000

 
$
172,986,000

 
$
33,311,000

 
$
540,417,000

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


68,000


212,000


121,000

195,000


596,000

Recoveries
52,000


33,000


45,000


13,000

73,000


216,000

Provision (credit)
(335,000
)
(220,000
)
268,000

3,000

129,000


135,000

317,000

1,036,000

1,333,000

Ending balance
$
3,589,000

$
214,000

$
3,591,000

$
23,000

$
1,092,000

$
36,000

$
719,000

$
740,000

$
1,678,000

$
11,682,000

For the three months ended September 30, 2018
Beginning 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

Charge offs


51,000


116,000


6,000

50,000


223,000

Recoveries
52,000


23,000


3,000



22,000


100,000

Provision (credit)
(195,000
)
(185,000
)
144,000

2,000

67,000

7,000

47,000

193,000

253,000

333,000

Ending balance
$
3,589,000

$
214,000

$
3,591,000

$
23,000

$
1,092,000

$
36,000

$
719,000

$
740,000

$
1,678,000

$
11,682,000

Allowance for loan losses as of September 30, 2018
Ending balance specifically evaluated for impairment
$
265,000

$

$
1,890,000

$

$
238,000

$

$
7,000

$
2,000

$

$
2,402,000

Ending balance collectively evaluated for impairment
$
3,324,000

$
214,000

$
1,701,000

$
23,000

$
854,000

$
36,000

$
712,000

$
738,000

$
1,678,000

$
9,280,000

Related loan balances as of September 30, 2018
Ending balance
$
366,390,000

$
23,889,000

$
188,128,000

$
56,704,000

$
459,449,000

$
18,166,000

$
105,213,000

$
25,619,000

$

$
1,243,558,000

Ending balance specifically evaluated for impairment
$
9,410,000

$
741,000

$
9,849,000

$

$
10,928,000

$

$
1,168,000

$
2,000

$

$
32,098,000

Ending balance collectively evaluated for impairment
$
356,980,000

$
23,148,000

$
178,279,000

$
56,704,000

$
448,521,000

$
18,166,000

$
104,045,000

$
25,617,000

$

$
1,211,460,000


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


351,000


28,000

276,000


1,018,000

Recoveries


25,000


29,000


4,000

84,000


142,000

Provision (credit)
321,000

107,000

1,476,000

2,000

191,000

(13,000
)
(96,000
)
168,000

(406,000
)
1,750,000

Ending balance
$
4,004,000

$
503,000

$
3,223,000

$
20,000

$
1,157,000

$
31,000

$
687,000

$
535,000

$
852,000

$
11,012,000

For the three months ended September 30, 2017
Beginning 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

Charge offs




281,000



120,000


401,000

Recoveries


7,000


10,000


1,000

34,000


52,000

Provision (credit)
8,000

(14,000
)
1,045,000

1,000

429,000

5,000

2,000

92,000

(818,000
)
750,000

Ending balance
$
4,004,000

$
503,000

$
3,223,000

$
20,000

$
1,157,000

$
31,000

$
687,000

$
535,000

$
852,000

$
11,012,000

Allowance for loan losses as of September 30, 2017
Ending balance specifically evaluated for impairment
$
347,000

$
108,000

$
1,130,000

$

$
307,000

$

$
24,000

$

$

$
1,916,000

Ending balance collectively evaluated for impairment
$
3,657,000

$
395,000

$
2,093,000

$
20,000

$
850,000

$
31,000

$
663,000

$
535,000

$
852,000

$
9,096,000

Related loan balances as of September 30, 2017
Ending balance
$
301,227,000

$
32,893,000

$
172,986,000

$
33,311,000

$
429,572,000

$
15,495,000

$
110,178,000

$
25,424,000

$

$
1,121,086,000

Ending balance specifically evaluated for impairment
$
9,836,000

$
763,000

$
10,250,000

$

$
12,641,000

$

$
1,519,000

$
51,000

$

$
35,060,000

Ending balance collectively evaluated for impairment
$
291,391,000

$
32,130,000

$
162,736,000

$
33,311,000

$
416,931,000

$
15,495,000

$
108,659,000

$
25,373,000

$

$
1,086,026,000