XML 38 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Loans (Tables)
3 Months Ended
Mar. 31, 2019
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio The following table shows the composition of the Company's loan portfolio as of March 31, 2019 and 2018 and at December 31, 2018:
 
March 31, 2019
 
December 31, 2018
 
March 31, 2018
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
357,760,000

 
28.3
%
$
353,243,000

 
28.5
%
$
339,306,000

 
28.6
%
   Construction
34,231,000

 
2.7
%
27,304,000

 
2.2
%
43,813,000

 
3.7
%
   Other
205,462,000

 
16.2
%
196,391,000

 
15.9
%
177,783,000

 
15.0
%
Municipal
54,246,000

 
4.3
%
51,128,000

 
4.1
%
35,463,000

 
3.0
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
474,241,000

 
37.5
%
469,145,000

 
37.9
%
439,984,000

 
37.0
%
   Construction
18,450,000

 
1.5
%
17,743,000

 
1.4
%
15,847,000

 
1.3
%
Home equity line of credit
95,692,000

 
7.6
%
98,469,000

 
8.0
%
110,298,000

 
9.3
%
Consumer
24,557,000

 
1.9
%
24,860,000

 
2.0
%
25,508,000

 
2.1
%
Total
$
1,264,639,000

 
100.0
%
$
1,238,283,000

 
100.0
%
$
1,188,002,000

 
100.0
%
Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of March 31, 2019, 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
$
282,000

 
$
825,000

 
$
621,000

 
$
1,728,000

 
$
356,032,000

 
$
357,760,000

 
$

   Construction
47,000

 

 
286,000

 
333,000

 
33,898,000

 
34,231,000

 

   Other
664,000

 
63,000

 
303,000

 
1,030,000

 
204,432,000

 
205,462,000

 

Municipal

 

 

 

 
54,246,000

 
54,246,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
2,659,000

 
1,153,000

 
1,434,000

 
5,246,000

 
468,995,000

 
474,241,000

 

   Construction

 

 

 

 
18,450,000

 
18,450,000

 

Home equity line of credit
1,985,000

 
11,000

 
369,000

 
2,365,000

 
93,327,000

 
95,692,000

 

Consumer
411,000

 
163,000

 
4,000

 
578,000

 
23,979,000

 
24,557,000

 
4,000

Total
$
6,048,000

 
$
2,215,000

 
$
3,017,000

 
$
11,280,000

 
$
1,253,359,000

 
$
1,264,639,000

 
$
4,000

Information on the past-due status of loans by class of financing receivable as of December 31, 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
$
1,274,000

 
$

 
$
777,000

 
$
2,051,000

 
$
351,192,000

 
$
353,243,000

 
$

   Construction

 
10,000

 

 
10,000

 
27,294,000

 
27,304,000

 

   Other
455,000

 
5,000

 
120,000

 
580,000

 
195,811,000

 
196,391,000

 

Municipal

 

 

 

 
51,128,000

 
51,128,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,097,000

 
3,518,000

 
2,023,000

 
6,638,000

 
462,507,000

 
469,145,000

 
339,000

   Construction
76,000

 

 

 
76,000

 
17,667,000

 
17,743,000

 

Home equity line of credit
2,819,000

 
419,000

 
493,000

 
3,731,000

 
94,738,000

 
98,469,000

 

Consumer
237,000

 
25,000

 
27,000

 
289,000

 
24,571,000

 
24,860,000

 
12,000

Total
$
5,958,000

 
$
3,977,000

 
$
3,440,000

 
$
13,375,000

 
$
1,224,908,000

 
$
1,238,283,000

 
$
351,000

Information on the past-due status of loans by class of financing receivable as of March 31, 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
$
963,000

 
$
17,000

 
$
202,000

 
$
1,182,000

 
$
338,124,000

 
$
339,306,000

 
$

   Construction
347,000

 

 

 
347,000

 
43,466,000

 
43,813,000

 

   Other
6,887,000

 
52,000

 
294,000

 
7,233,000

 
170,550,000

 
177,783,000

 

Municipal

 

 

 

 
35,463,000

 
35,463,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
3,175,000

 
345,000

 
1,880,000

 
5,400,000

 
434,584,000

 
439,984,000

 

   Construction

 

 

 

 
15,847,000

 
15,847,000

 

Home equity line of credit
449,000

 
438,000

 
664,000

 
1,551,000

 
108,747,000

 
110,298,000

 
126,000

Consumer
119,000

 
8,000

 
27,000

 
154,000

 
25,354,000

 
25,508,000

 
11,000

Total
$
11,940,000

 
$
860,000

 
$
3,067,000

 
$
15,867,000

 
$
1,172,135,000

 
$
1,188,002,000

 
$
137,000

Nonaccrual Loans Information on nonaccrual loans as of March 31, 2019 and 2018 and at December 31, 2018 is presented in the following table:
 
March 31, 2019
 
December 31, 2018
 
March 31, 2018
Commercial
 
 
 
 
 
   Real estate
$
1,468,000

 
$
1,226,000

 
$
1,021,000

   Construction
286,000

 

 

   Other
7,067,000

 
8,664,000

 
8,895,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
4,211,000

 
4,062,000

 
3,654,000

   Construction

 

 

Home equity line of credit
702,000

 
760,000

 
697,000

Consumer
2,000

 
15,000

 
16,000

Total
$
13,736,000

 
$
14,727,000

 
$
14,283,000

Impaired Loans by Class of Financing Receivable A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2019 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2019
 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
8,391,000

 
$
8,779,000

 
$

 
$
8,741,000

 
$
90,000

 
  Construction
1,007,000

 
1,007,000

 

 
817,000

 
12,000

 
  Other
709,000

 
734,000

 

 
1,207,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
8,926,000

 
10,345,000

 

 
9,007,000

 
68,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,009,000

 
1,071,000

 

 
976,000

 
5,000

 
Consumer

 

 

 

 

 
 
$
20,042,000

 
$
21,936,000

 
$

 
$
20,748,000

 
$
181,000

 
With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
1,566,000

 
$
1,583,000

 
$
233,000

 
$
1,215,000

 
$
26,000

 
  Construction

 

 

 

 

 
  Other
6,944,000

 
7,315,000

 
1,485,000

 
7,511,000

 

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
1,993,000

 
2,131,000

 
348,000

 
1,845,000

 
17,000

 
  Construction

 

 

 

 

 
Home equity line of credit
21,000

 
25,000

 
7,000

 
29,000

 

 
Consumer
2,000

 
2,000

 
2,000

 
1,000

 

 
 
$
10,526,000

 
$
11,056,000

 
$
2,075,000

 
$
10,601,000

 
$
43,000

 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,957,000

 
$
10,362,000

 
$
233,000

 
$
9,956,000

 
$
116,000

 
  Construction
1,007,000

 
1,007,000

 

 
817,000

 
12,000

 
  Other
7,653,000

 
8,049,000

 
1,485,000

 
8,718,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
10,919,000

 
12,476,000

 
348,000

 
10,852,000

 
85,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,030,000

 
1,096,000

 
7,000

 
1,005,000

 
5,000

 
Consumer
2,000

 
2,000

 
2,000

 
1,000

 

 
 
$
30,568,000

 
$
32,992,000

 
$
2,075,000

 
$
31,349,000

 
$
224,000

 
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, 2018 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
$
8,718,000

 
$
9,161,000

 
$

 
$
5,536,000

 
$
380,000

  Construction
721,000

 
721,000

 

 
762,000

 
43,000

  Other
1,468,000

 
1,555,000

 

 
2,037,000

 
32,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
9,136,000

 
10,317,000

 

 
9,427,000

 
289,000

  Construction

 

 

 

 

Home equity line of credit
972,000

 
1,035,000

 

 
1,001,000

 
20,000

Consumer
15,000

 
42,000

 

 
13,000

 

 
$
21,030,000

 
$
22,831,000

 
$

 
$
18,776,000

 
$
764,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
1,042,000

 
$
1,059,000

 
$
260,000

 
$
3,477,000

 
$
42,000

  Construction

 

 

 

 

  Other
7,791,000

 
8,216,000

 
1,696,000

 
7,471,000

 
5,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
1,768,000

 
1,998,000

 
335,000

 
1,982,000

 
53,000

  Construction

 

 

 

 

Home equity line of credit
120,000

 
124,000

 
17,000

 
99,000

 

Consumer

 

 

 

 

 
$
10,721,000

 
$
11,397,000

 
$
2,308,000

 
$
13,029,000

 
$
100,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
9,760,000

 
$
10,220,000

 
$
260,000

 
$
9,013,000

 
$
422,000

  Construction
721,000

 
721,000

 

 
762,000

 
43,000

  Other
9,259,000

 
9,771,000

 
1,696,000

 
9,508,000

 
37,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
10,904,000

 
12,315,000

 
335,000

 
11,409,000

 
342,000

  Construction

 

 

 

 

Home equity line of credit
1,092,000

 
1,159,000

 
17,000

 
1,100,000

 
20,000

Consumer
15,000

 
42,000

 

 
13,000

 

 
$
31,751,000

 
$
34,228,000

 
$
2,308,000

 
$
31,805,000

 
$
864,000


A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2018 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2018
 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
5,054,000

 
$
5,269,000

 
$

 
$
4,163,000

 
$
54,000

 
  Construction
741,000

 
741,000

 

 
741,000

 
10,000

 
  Other
2,281,000

 
2,360,000

 

 
2,302,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
9,594,000

 
10,733,000

 

 
9,700,000

 
71,000

 
  Construction

 

 

 

 

 
Home equity line of credit
917,000

 
1,008,000

 

 
1,090,000

 
5,000

 
Consumer
16,000

 
29,000

 

 
16,000

 

 
 
$
18,603,000

 
$
20,140,000

 
$

 
$
18,012,000

 
$
146,000

 
With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,897,000

 
$
4,002,000

 
$
254,000

 
$
3,889,000

 
$
39,000

 
  Construction

 

 

 

 

 
  Other
7,159,000

 
7,324,000

 
1,664,000

 
7,182,000

 

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
1,934,000

 
2,146,000

 
272,000

 
1,968,000

 
24,000

 
  Construction

 

 

 

 

 
Home equity line of credit
122,000

 
125,000

 
16,000

 
70,000

 

 
Consumer

 

 

 

 

 
 
$
13,112,000

 
$
13,597,000

 
$
2,206,000

 
$
13,109,000

 
$
63,000

 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
8,951,000

 
$
9,271,000

 
$
254,000

 
$
8,052,000

 
$
93,000

 
  Construction
741,000

 
741,000

 

 
741,000

 
10,000

 
  Other
9,440,000

 
9,684,000

 
1,664,000

 
9,484,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
11,528,000

 
12,879,000

 
272,000

 
11,668,000

 
95,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,039,000

 
1,133,000

 
16,000

 
1,160,000

 
5,000

 
Consumer
16,000

 
29,000

 

 
16,000

 

 
 
$
31,715,000

 
$
33,737,000

 
$
2,206,000

 
$
31,121,000

 
$
209,000

 
Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of March 31, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
8,583,000

 
$
107,000

   Construction
1

 
721,000

 

   Other
10

 
7,257,000

 
1,275,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
49

 
8,331,000

 
225,000

   Construction

 

 

Home equity line of credit
3

 
494,000

 

Consumer

 

 

 
80

 
$
25,386,000

 
$
1,607,000

The following table shows TDRs by class and the specific reserve as of December 31, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
8,631,000

 
$
132,000

   Construction
1

 
721,000

 

   Other
10

 
7,298,000

 
1,276,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
45

 
8,074,000

 
160,000

   Construction

 

 

Home equity line of credit
3

 
498,000

 

Consumer

 

 

 
76

 
$
25,222,000

 
$
1,568,000

     





The following table shows TDRs by class and the specific reserve as of March 31, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
15

 
$
8,030,000

 
$
132,000

   Construction
1

 
741,000

 

   Other
4

 
546,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
46

 
8,883,000

 
271,000

   Construction

 

 

Home equity line of credit
3

 
509,000

 

Consumer

 

 

 
69

 
$
18,709,000

 
$
403,000


As of March 31, 2019, 10 of the loans classified as TDRs with a total balance of $1,129,000 were more than 30 days past due. Of these loans, three 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 March 31, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other
4

 
261,000

 
134,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
5

 
701,000

 
36,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
10

 
$
1,129,000

 
$
170,000





















As of March 31, 2018, seven of the loans classified as TDRs with a total balance of $810,000 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 March 31, 2018:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
6

 
643,000

 
45,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
7

 
$
810,000

 
$
45,000


For the three months ended March 31, 2019, five 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 March 31, 2019:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
5

 
573,000

 
554,000

 
74,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
5

 
$
573,000

 
$
554,000

 
$
74,000
















For the three months ended March 31, 2018, seven loans were placed on TDR status. The following table shows these TDRs by class and associated specific reserves included in the allowance for loan losses as of March 31, 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

 
$
36,000

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term

 

 

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
7

 
$
1,056,000

 
$
1,056,000

 
$
36,000