XML 19 R27.htm IDEA: XBRL DOCUMENT v3.19.3
Loans (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2019 and 2018 and at December 31, 2018:
 
September 30, 2019
 
December 31, 2018
 
September 30, 2018
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
368,165,000

 
29.1
%
$
353,243,000

 
28.5
%
$
366,390,000

 
29.5
%
   Construction
37,242,000

 
2.9
%
27,304,000

 
2.2
%
23,889,000

 
1.9
%
   Other
201,859,000

 
16.0
%
196,391,000

 
15.9
%
188,128,000

 
15.1
%
Municipal
36,522,000

 
2.9
%
51,128,000

 
4.1
%
56,704,000

 
4.6
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
485,490,000

 
38.4
%
469,145,000

 
37.9
%
459,449,000

 
36.8
%
   Construction
14,118,000

 
1.1
%
17,743,000

 
1.4
%
18,166,000

 
1.5
%
Home equity line of credit
94,144,000

 
7.5
%
98,469,000

 
8.0
%
105,213,000

 
8.5
%
Consumer
25,919,000

 
2.1
%
24,860,000

 
2.0
%
25,619,000

 
2.1
%
Total
$
1,263,459,000

 
100.0
%
$
1,238,283,000

 
100.0
%
$
1,243,558,000

 
100.0
%

Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of September 30, 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
$
305,000

 
$
233,000

 
$
661,000

 
$
1,199,000

 
$
366,966,000

 
$
368,165,000

 
$

   Construction
14,000

 
279,000

 

 
293,000

 
36,949,000

 
37,242,000

 

   Other
35,000

 
289,000

 
339,000

 
663,000

 
201,196,000

 
201,859,000

 

Municipal

 

 

 

 
36,522,000

 
36,522,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
650,000

 
767,000

 
3,806,000

 
5,223,000

 
480,267,000

 
485,490,000

 

   Construction

 

 

 

 
14,118,000

 
14,118,000

 

Home equity line of credit
693,000

 
306,000

 
868,000

 
1,867,000

 
92,277,000

 
94,144,000

 

Consumer
234,000

 
317,000

 
18,000

 
569,000

 
25,350,000

 
25,919,000

 
18,000

Total
$
1,931,000

 
$
2,191,000

 
$
5,692,000

 
$
9,814,000

 
$
1,253,645,000

 
$
1,263,459,000

 
$
18,000

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 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


Nonaccrual Loans Information on nonaccrual loans as of September 30, 2019 and 2018 and at December 31, 2018 is presented in the following table:
 
September 30, 2019
 
December 31, 2018
 
September 30, 2018
Commercial
 
 
 
 
 
   Real estate
$
1,807,000

 
$
1,226,000

 
$
964,000

   Construction
256,000

 

 

   Other
6,871,000

 
8,664,000

 
9,330,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
6,840,000

 
4,062,000

 
3,042,000

   Construction

 

 

Home equity line of credit
1,078,000

 
760,000

 
834,000

Consumer
6,000

 
15,000

 
2,000

Total
$
16,858,000

 
$
14,727,000

 
$
14,172,000


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, 2019 is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2019
 
For the quarter ended September 30, 2019
 
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
$
7,332,000

 
$
7,630,000

 
$

 
$
7,929,000

 
$
266,000

 
$
7,242,000

 
$
83,000

  Construction
978,000

 
990,000

 

 
929,000

 
35,000

 
980,000

 
12,000

  Other
892,000

 
930,000

 

 
997,000

 
22,000

 
921,000

 
8,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,664,000

 
12,305,000

 

 
9,877,000

 
202,000

 
10,487,000

 
63,000

  Construction

 

 

 

 

 

 

Home equity line of credit
827,000

 
883,000

 

 
965,000

 
16,000

 
917,000

 
6,000

Consumer

 

 

 

 

 

 

 
$
20,693,000

 
$
22,738,000

 
$

 
$
20,697,000

 
$
541,000

 
$
20,547,000

 
$
172,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
1,717,000

 
$
1,732,000

 
$
258,000

 
$
1,538,000

 
$
72,000

 
$
1,721,000

 
$
23,000

  Construction

 

 

 

 

 

 

  Other
6,440,000

 
6,949,000

 
1,275,000

 
6,918,000

 
1,000

 
6,465,000

 
1,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
2,782,000

 
3,121,000

 
337,000

 
2,306,000

 
61,000

 
2,858,000

 
25,000

  Construction

 

 

 

 

 

 

Home equity line of credit
571,000

 
590,000

 
184,000

 
99,000

 

 
248,000

 

Consumer
6,000

 
6,000

 
6,000

 
1,000

 

 
2,000

 

 
$
11,516,000

 
$
12,398,000

 
$
2,060,000

 
$
10,862,000

 
$
134,000

 
$
11,294,000

 
$
49,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,049,000

 
$
9,362,000

 
$
258,000

 
$
9,467,000

 
$
338,000

 
$
8,963,000

 
$
106,000

  Construction
978,000

 
990,000

 

 
929,000

 
35,000

 
980,000

 
12,000

  Other
7,332,000

 
7,879,000

 
1,275,000

 
7,915,000

 
23,000

 
7,386,000

 
9,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
13,446,000

 
15,426,000

 
337,000

 
12,183,000

 
263,000

 
13,345,000

 
88,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,398,000

 
1,473,000

 
184,000

 
1,064,000

 
16,000

 
1,165,000

 
6,000

Consumer
6,000

 
6,000

 
6,000

 
1,000

 

 
2,000

 

 
$
32,209,000

 
$
35,136,000

 
$
2,060,000

 
$
31,559,000

 
$
675,000

 
$
31,841,000

 
$
221,000

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 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








Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of September 30, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
19

 
$
7,559,000

 
$
249,000

   Construction
1

 
721,000

 

   Other
7

 
6,951,000

 
1,232,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
52

 
8,563,000

 
202,000

   Construction

 

 

Home equity line of credit
3

 
487,000

 

Consumer

 

 

 
82

 
$
24,281,000

 
$
1,683,000

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 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


As of September 30, 2019, nine of the loans classified as TDRs with a total balance of $1,084,000 were more than 30 days past due. Of these loans, four 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, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other
3

 
251,000

 
131,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
5

 
666,000

 
11,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
9

 
$
1,084,000

 
$
142,000





















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


For the nine months ended September 30, 2019, 10 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, 2019:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
2

 
$
110,000

 
$
95,000

 
$
95,000

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
8

 
998,000

 
882,000

 
73,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
10

 
$
1,108,000

 
$
977,000

 
$
168,000
















For the nine months ended September 30, 2018, 11 loans were placed on TDR status. The following table shows these TDRs by class and 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, 2019, two 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, 2019:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
317,000

 
276,000

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
2

 
$
317,000

 
$
276,000

 
$














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

 
$