XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2019
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of March 31, 2019, December 31, 2018, and March 31, 2018, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2019
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
$
233,000

 
$
790,000

 
$
2,609,000

 
$

 
$
3,632,000

   Construction

 
76,000

 
249,000

 

 
325,000

   Other
1,485,000

 
452,000

 
1,493,000

 

 
3,430,000

Municipal

 

 
25,000

 

 
25,000

Residential
 
 
 
 
 
 
 
 
 
   Term
348,000

 
182,000

 
584,000

 

 
1,114,000

   Construction

 
7,000

 
23,000

 

 
30,000

Home equity line of credit
7,000

 
158,000

 
465,000

 

 
630,000

Consumer
2,000

 
290,000

 
368,000

 

 
660,000

Unallocated

 

 

 
1,644,000

 
1,644,000

 
$
2,075,000

 
$
1,955,000

 
$
5,816,000

 
$
1,644,000

 
$
11,490,000

As of December 31, 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
$
260,000

 
$
742,000

 
$
2,565,000

 
$

 
$
3,567,000

   Construction

 
57,000

 
198,000

 

 
255,000

   Other
1,696,000

 
414,000

 
1,431,000

 

 
3,541,000

Municipal

 

 
24,000

 

 
24,000

Residential
 
 
 
 
 
 
 
 
 
   Term
335,000

 
326,000

 
574,000

 

 
1,235,000

   Construction

 
12,000

 
22,000

 

 
34,000

Home equity line of credit
17,000

 
263,000

 
450,000

 

 
730,000

Consumer

 
271,000

 
359,000

 

 
630,000

Unallocated

 

 

 
1,216,000

 
1,216,000

 
$
2,308,000

 
$
2,085,000

 
$
5,623,000

 
$
1,216,000

 
$
11,232,000


As of March 31, 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
$
254,000

 
$
1,039,000

 
$
2,439,000

 
$

 
$
3,732,000

   Construction

 
81,000

 
315,000

 

 
396,000

   Other
1,664,000

 
597,000

 
1,279,000

 

 
3,540,000

Municipal

 

 
21,000

 

 
21,000

Residential
 
 
 
 
 
 
 
 
 
   Term
272,000

 
303,000

 
554,000

 

 
1,129,000

   Construction

 
11,000

 
20,000

 

 
31,000

Home equity line of credit
16,000

 
297,000

 
403,000

 

 
716,000

Consumer

 
265,000

 
316,000

 

 
581,000

Unallocated

 

 

 
811,000

 
811,000

 
$
2,206,000

 
$
2,593,000

 
$
5,347,000

 
$
811,000

 
$
10,957,000

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 March 31, 2019:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
3,630,000

 
$
43,000

 
$
3,673,000

2 Above Average
10,097,000

 
36,000

 
4,447,000

 
51,806,000

 
66,386,000

3 Satisfactory
82,595,000

 
2,352,000

 
43,963,000

 
450,000

 
129,360,000

4 Average
179,290,000

 
23,267,000

 
89,825,000

 
1,947,000

 
294,329,000

5 Watch
63,503,000

 
8,290,000

 
50,619,000

 

 
122,412,000

6 OAEM
2,847,000

 

 
1,993,000

 

 
4,840,000

7 Substandard
19,305,000

 
286,000

 
10,985,000

 

 
30,576,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
357,760,000

 
$
34,231,000

 
$
205,462,000

 
$
54,246,000

 
$
651,699,000

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

 
$

 
$
3,444,000

 
$

 
$
3,444,000

2 Above Average
10,484,000

 
37,000

 
4,564,000

 
48,800,000

 
63,885,000

3 Satisfactory
80,266,000

 
2,231,000

 
46,090,000

 
518,000

 
129,105,000

4 Average
172,597,000

 
18,780,000

 
82,081,000

 
1,810,000

 
275,268,000

5 Watch
66,325,000

 
5,970,000

 
45,546,000

 

 
117,841,000

6 OAEM
6,890,000

 

 
1,805,000

 

 
8,695,000

7 Substandard
16,558,000

 
286,000

 
12,861,000

 

 
29,705,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
353,243,000

 
$
27,304,000

 
$
196,391,000

 
$
51,128,000

 
$
628,066,000

The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2018:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
1,251,000

 
$

 
$
1,251,000

2 Above Average
12,308,000

 
40,000

 
5,528,000

 
33,875,000

 
51,751,000

3 Satisfactory
74,612,000

 
4,776,000

 
38,738,000

 
653,000

 
118,779,000

4 Average
183,675,000

 
21,585,000

 
79,751,000

 
935,000

 
285,946,000

5 Watch
46,918,000

 
17,412,000

 
35,743,000

 

 
100,073,000

6 OAEM
3,148,000

 

 
1,866,000

 

 
5,014,000

7 Substandard
18,522,000

 

 
14,906,000

 

 
33,428,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
339,306,000

 
$
43,813,000

 
$
177,783,000

 
$
35,463,000

 
$
596,365,000

Allowance for Loan Losses Transactions The following table presents allowance for loan losses activity by class for the three months and quarter ended March 31, 2019, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2019:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2019
Beginning balance
$
3,567,000

$
255,000

$
3,541,000

$
24,000

$
1,235,000

$
34,000

$
730,000

$
630,000

$
1,216,000

$
11,232,000

Charge offs


1,000


49,000


38,000

63,000


151,000

Recoveries
8,000


1,000


3,000


1,000

21,000


34,000

Provision (credit)
57,000

70,000

(111,000
)
1,000

(75,000
)
(4,000
)
(63,000
)
72,000

428,000

375,000

Ending balance
$
3,632,000

$
325,000

$
3,430,000

$
25,000

$
1,114,000

$
30,000

$
630,000

$
660,000

$
1,644,000

$
11,490,000

Allowance for loan losses as of March 31, 2019
Ending balance specifically evaluated for impairment
$
233,000

$

$
1,485,000

$

$
348,000

$

$
7,000

$
2,000

$

$
2,075,000

Ending balance collectively evaluated for impairment
$
3,399,000

$
325,000

$
1,945,000

$
25,000

$
766,000

$
30,000

$
623,000

$
658,000

$
1,644,000

$
9,415,000

Related loan balances as of March 31, 2019
Ending balance
$
357,760,000

$
34,231,000

$
205,462,000

$
54,246,000

$
474,241,000

$
18,450,000

$
95,692,000

$
24,557,000

$

$
1,264,639,000

Ending balance specifically evaluated for impairment
$
9,957,000

$
1,007,000

$
7,653,000

$

$
10,919,000

$

$
1,030,000

$
2,000

$

$
30,568,000

Ending balance collectively evaluated for impairment
$
347,803,000

$
33,224,000

$
197,809,000

$
54,246,000

$
463,322,000

$
18,450,000

$
94,662,000

$
24,555,000

$

$
1,234,071,000


The following table presents allowance for loan losses activity by class for the year ended December 31, 2018 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2018:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the year ended December 31, 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
168,000


423,000


213,000


121,000

348,000


1,273,000

Recoveries
52,000


40,000


64,000


24,000

96,000


276,000

Provision (credit)
(189,000
)
(179,000
)
566,000

4,000

254,000

(2,000
)
135,000

337,000

574,000

1,500,000

Ending balance
$
3,567,000

$
255,000

$
3,541,000

$
24,000

$
1,235,000

$
34,000

$
730,000

$
630,000

$
1,216,000

$
11,232,000

Allowance for loan losses as of December 31, 2018
Ending balance specifically evaluated for impairment
$
260,000

$

$
1,696,000

$

$
335,000

$

$
17,000

$

$

$
2,308,000

Ending balance collectively evaluated for impairment
$
3,307,000

$
255,000

$
1,845,000

$
24,000

$
900,000

$
34,000

$
713,000

$
630,000

$
1,216,000

$
8,924,000

Related loan balances as of December 31, 2018
Ending balance
$
353,243,000

$
27,304,000

$
196,391,000

$
51,128,000

$
469,145,000

$
17,743,000

$
98,469,000

$
24,860,000

$

$
1,238,283,000

Ending balance specifically evaluated for impairment
$
9,760,000

$
721,000

$
9,259,000

$

$
10,904,000

$

$
1,092,000

$
15,000

$

$
31,751,000

Ending balance collectively evaluated for impairment
$
343,483,000

$
26,583,000

$
187,132,000

$
51,128,000

$
458,241,000

$
17,743,000

$
97,377,000

$
24,845,000

$

$
1,206,532,000


The following table presents allowance for loan losses activity by class for the three months and quarter ended March 31, 2018, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2018:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 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


81,000


115,000

105,000


318,000

Recoveries


6,000


4,000


11,000

25,000


46,000

Provision (credit)
(140,000
)
(38,000
)
193,000

1,000

76,000

(5,000
)
128,000

116,000

169,000

500,000

Ending 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

Allowance for loan losses as of March 31, 2018
Ending balance specifically evaluated for impairment
$
254,000

$

$
1,664,000

$

$
272,000

$

$
16,000

$

$

$
2,206,000

Ending balance collectively evaluated for impairment
$
3,478,000

$
396,000

$
1,876,000

$
21,000

$
857,000

$
31,000

$
700,000

$
581,000

$
811,000

$
8,751,000

Related loan balances as of March 31, 2018
Ending balance
$
339,306,000

$
43,813,000

$
177,783,000

$
35,463,000

$
439,984,000

$
15,847,000

$
110,298,000

$
25,508,000

$

$
1,188,002,000

Ending balance specifically evaluated for impairment
$
8,951,000

$
741,000

$
9,440,000

$

$
11,528,000

$

$
1,039,000

$
16,000

$

$
31,715,000

Ending balance collectively evaluated for impairment
$
330,355,000

$
43,072,000

$
168,343,000

$
35,463,000

$
428,456,000

$
15,847,000

$
109,259,000

$
25,492,000

$

$
1,156,287,000