XML 39 R28.htm IDEA: XBRL DOCUMENT v3.19.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2019
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, 2019, December 31, 2018, and June 30, 2018, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 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
$
196,000

 
$
789,000

 
$
2,624,000

 
$

 
$
3,609,000

   Construction

 
72,000

 
237,000

 

 
309,000

   Other
1,320,000

 
457,000

 
1,504,000

 

 
3,281,000

Municipal

 

 
25,000

 

 
25,000

Residential
 
 
 
 
 
 
 
 
 
   Term
305,000

 
197,000

 
604,000

 

 
1,106,000

   Construction

 
6,000

 
17,000

 

 
23,000

Home equity line of credit
9,000

 
156,000

 
468,000

 

 
633,000

Consumer

 
279,000

 
370,000

 

 
649,000

Unallocated

 

 

 
1,836,000

 
1,836,000

 
$
1,830,000

 
$
1,956,000

 
$
5,849,000

 
$
1,836,000

 
$
11,471,000

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 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

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

 
$

 
$
3,683,000

 
$
39,000

 
$
3,722,000

2 Above Average
12,912,000

 
36,000

 
4,813,000

 
33,549,000

 
51,310,000

3 Satisfactory
81,155,000

 
2,380,000

 
43,635,000

 
398,000

 
127,568,000

4 Average
183,012,000

 
20,854,000

 
90,772,000

 
2,127,000

 
296,765,000

5 Watch
61,807,000

 
9,254,000

 
50,417,000

 

 
121,478,000

6 OAEM
1,461,000

 

 
1,906,000

 

 
3,367,000

7 Substandard
19,234,000

 
261,000

 
10,684,000

 

 
30,179,000

8 Doubtful

 

 

 

 

Total
$
359,581,000

 
$
32,785,000

 
$
205,910,000

 
$
36,113,000

 
$
634,389,000

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 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


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, 2019, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2019:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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
53,000


109,000


93,000


38,000

187,000


480,000

Recoveries
13,000


2,000


6,000


2,000

71,000


94,000

Provision (credit)
82,000

54,000

(153,000
)
1,000

(42,000
)
(11,000
)
(61,000
)
135,000

620,000

625,000

Ending balance
$
3,609,000

$
309,000

$
3,281,000

$
25,000

$
1,106,000

$
23,000

$
633,000

$
649,000

$
1,836,000

$
11,471,000

For the three months ended June 30, 2019
Beginning 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

Charge offs
53,000


108,000


44,000



124,000


329,000

Recoveries
5,000


1,000


3,000


1,000

50,000


60,000

Provision (credit)
25,000

(16,000
)
(42,000
)

33,000

(7,000
)
2,000

63,000

192,000

250,000

Ending balance
$
3,609,000

$
309,000

$
3,281,000

$
25,000

$
1,106,000

$
23,000

$
633,000

$
649,000

$
1,836,000

$
11,471,000

Allowance for loan losses as of June 30, 2019
Ending balance specifically evaluated for impairment
$
196,000

$

$
1,320,000

$

$
305,000

$

$
9,000

$

$

$
1,830,000

Ending balance collectively evaluated for impairment
$
3,413,000

$
309,000

$
1,961,000

$
25,000

$
801,000

$
23,000

$
624,000

$
649,000

$
1,836,000

$
9,641,000

Related loan balances as of June 30, 2019
Ending balance
$
359,581,000

$
32,785,000

$
205,910,000

$
36,113,000

$
481,349,000

$
13,239,000

$
94,763,000

$
25,392,000

$

$
1,249,132,000

Ending balance specifically evaluated for impairment
$
8,961,000

$
982,000

$
7,582,000

$

$
12,636,000

$

$
1,019,000

$

$

$
31,180,000

Ending balance collectively evaluated for impairment
$
350,620,000

$
31,803,000

$
198,328,000

$
36,113,000

$
468,713,000

$
13,239,000

$
93,744,000

$
25,392,000

$

$
1,217,952,000


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 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