XML 73 R28.htm IDEA: XBRL DOCUMENT v3.19.3
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2019, December 31, 2018, and September 30, 2018, by class of financing receivable and allowance element, is presented in the following tables:
As of September 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
$
258,000

 
$
792,000

 
$
2,745,000

 
$

 
$
3,795,000

   Construction

 
79,000

 
274,000

 

 
353,000

   Other
1,275,000

 
436,000

 
1,509,000

 

 
3,220,000

Municipal

 

 
26,000

 

 
26,000

Residential
 
 
 
 
 
 
 
 
 
   Term
337,000

 
185,000

 
615,000

 

 
1,137,000

   Construction

 
5,000

 
18,000

 

 
23,000

Home equity line of credit
184,000

 
155,000

 
485,000

 

 
824,000

Consumer
6,000

 
285,000

 
389,000

 

 
680,000

Unallocated

 

 

 
1,707,000

 
1,707,000

 
$
2,060,000

 
$
1,937,000

 
$
6,061,000

 
$
1,707,000

 
$
11,765,000

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 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

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

 
$

 
$
3,835,000

 
$
35,000

 
$
3,870,000

2 Above Average
12,595,000

 
34,000

 
5,836,000

 
33,768,000

 
52,233,000

3 Satisfactory
84,567,000

 
2,154,000

 
45,742,000

 
386,000

 
132,849,000

4 Average
186,605,000

 
20,931,000

 
85,485,000

 
2,333,000

 
295,354,000

5 Watch
67,674,000

 
13,867,000

 
48,498,000

 

 
130,039,000

6 OAEM
504,000

 

 
2,070,000

 

 
2,574,000

7 Substandard
16,220,000

 
256,000

 
10,393,000

 

 
26,869,000

8 Doubtful

 

 

 

 

Total
$
368,165,000

 
$
37,242,000

 
$
201,859,000

 
$
36,522,000

 
$
643,788,000

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 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


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


123,000


93,000


38,000

235,000


542,000

Recoveries
15,000


70,000


10,000


3,000

102,000


200,000

Provision (credit)
266,000

98,000

(268,000
)
2,000

(15,000
)
(11,000
)
129,000

183,000

491,000

875,000

Ending balance
$
3,795,000

$
353,000

$
3,220,000

$
26,000

$
1,137,000

$
23,000

$
824,000

$
680,000

$
1,707,000

$
11,765,000

For the three months ended September 30, 2019
Beginning 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

Charge offs


14,000





48,000


62,000

Recoveries
2,000


68,000


4,000


1,000

31,000


106,000

Provision (credit)
184,000

44,000

(115,000
)
1,000

27,000


190,000

48,000

(129,000
)
250,000

Ending balance
$
3,795,000

$
353,000

$
3,220,000

$
26,000

$
1,137,000

$
23,000

$
824,000

$
680,000

$
1,707,000

$
11,765,000

Allowance for loan losses as of September 30, 2019
Ending balance specifically evaluated for impairment
$
258,000

$

$
1,275,000

$

$
337,000

$

$
184,000

$
6,000

$

$
2,060,000

Ending balance collectively evaluated for impairment
$
3,537,000

$
353,000

$
1,945,000

$
26,000

$
800,000

$
23,000

$
640,000

$
674,000

$
1,707,000

$
9,705,000

Related loan balances as of September 30, 2019
Ending balance
$
368,165,000

$
37,242,000

$
201,859,000

$
36,522,000

$
485,490,000

$
14,118,000

$
94,144,000

$
25,919,000

$

$
1,263,459,000

Ending balance specifically evaluated for impairment
$
9,049,000

$
978,000

$
7,332,000

$

$
13,446,000

$

$
1,398,000

$
6,000

$

$
32,209,000

Ending balance collectively evaluated for impairment
$
359,116,000

$
36,264,000

$
194,527,000

$
36,522,000

$
472,044,000

$
14,118,000

$
92,746,000

$
25,913,000

$

$
1,231,250,000


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 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