XML 15 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
3 Months Ended
Mar. 31, 2012
Loans [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of March 31, 2012 and 2011 and at December 31, 2011:

   
March 31, 2012
  
December 31, 2011
  
March 31, 2011
 
Commercial
                  
   Real estate
 $254,708,000   29.3% $255,424,000   29.5% $263,800,000   29.5%
   Construction
  30,828,000   3.5%  32,574,000   3.8%  29,316,000   3.3%
   Other
  85,467,000   9.8%  86,982,000   10.1%  101,762,000   11.4%
Municipal
  15,961,000   1.8%  16,221,000   1.9%  20,834,000   2.3%
Residential
                        
   Term
  358,394,000   41.2%  341,286,000   39.5%  340,841,000   38.1%
   Construction
  6,451,000   0.7%  10,469,000   1.2%  13,370,000   1.5%
Home equity line of credit
  103,372,000   11.9%  105,244,000   12.1%  106,172,000   11.8%
Consumer
  15,711,000   1.8%  16,788,000   1.9%  18,589,000   2.1%
Total
 $870,892,000   100.0% $864,988,000   100.0% $894,684,000   100.0%

Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of March 31, 2012, is presented in the following table:

   
30-89 Days
Past Due
  
90+ Days
Past Due
  
All
Past Due
  
Current
  
Total
  
90+ Days
& Accruing
 
Commercial
                  
   Real estate
 $623,000  $4,526,000  $5,149,000  $249,559,000  $254,708,000  $1,025,000 
   Construction
  1,951,000   35,000   1,986,000   28,842,000   30,828,000   - 
   Other
  1,578,000   1,869,000   3,447,000   82,020,000   85,467,000   563,000 
Municipal
  -   -   -   15,961,000   15,961,000   - 
Residential
                        
   Term
  3,324,000   9,299,000   12,623,000   345,771,000   358,394,000   359,000 
   Construction
  492,000   1,454,000   1,946,000   4,505,000   6,451,000   - 
Home equity line of credit
  86,000   1,156,000   1,242,000   102,130,000   103,372,000   - 
Consumer
  173,000   8,000   181,000   15,530,000   15,711,000   8,000 
Total
 $8,227,000  $18,347,000  $26,574,000  $844,318,000  $870,892,000  $1,955,000 

Information on the past-due status of loans by class of financing receivable as of December 31, 2011, is presented in the following table:

   
30-89 Days
Past Due
  
90+ Days
Past Due
  
All
Past Due
  
Current
  
Total
  
90+ Days
& Accruing
 
Commercial
                  
   Real estate
 $2,872,000  $3,992,000  $6,864,000  $248,560,000  $255,424,000  $- 
   Construction
  174,000   1,603,000   1,777,000   30,797,000   32,574,000   - 
   Other
  1,431,000   1,192,000   2,623,000   84,359,000   86,982,000   52,000 
Municipal
  -   -   -   16,221,000   16,221,000   - 
Residential
                        
   Term
  3,331,000   8,843,000   12,174,000   329,112,000   341,286,000   1,118,000 
   Construction
  -   1,198,000   1,198,000   9,271,000   10,469,000   - 
Home equity line of credit
  480,000   1,134,000   1,614,000   103,630,000   105,244,000   - 
Consumer
  331,000   16,000   347,000   16,441,000   16,788,000   - 
Total
 $8,619,000  $17,978,000  $26,597,000  $838,391,000  $864,988,000  $1,170,000 

Information on the past-due status of loans by class of financing receivable as of March 31, 2011, is presented in the following table:

   
30-89 Days
Past Due
  
90+ Days
Past Due
  
All
Past Due
  
Current
  
Total
  
90+ Days & Accruing
 
Commercial
                  
   Real estate
 $682,000  $6,431,000  $7,113,000  $256,687,000  $263,800,000  $270,000 
   Construction
  65,000   256,000   321,000   28,995,000   29,316,000   - 
   Other
  858,000   563,000   1,421,000   100,341,000   101,762,000   2,000 
Municipal
  -   -   -   20,834,000   20,834,000   - 
Residential
                        
   Term
  5,456,000   8,623,000   14,079,000   326,762,000   340,841,000   - 
   Construction
  -   2,247,000   2,247,000   11,123,000   13,370,000   - 
Home equity line of credit
  759,000   604,000   1,363,000   104,809,000   106,172,000   - 
Consumer
  250,000   19,000   269,000   18,320,000   18,589,000   19,000 
Total
 $8,070,000  $18,743,000  $26,813,000  $867,871,000  $894,684,000  $291,000 
Nonaccrual Loans
Information on nonaccrual loans as of March 31, 2012 and 2011 and at December 31, 2011 is presented in the following table:

   
March 31, 2012
  
December 31, 2011
  
March 31, 2011
 
Commercial
         
   Real estate
 $7,160,000  $7,064,000  $7,482,000 
   Construction
  946,000   2,350,000   813,000 
   Other
  2,634,000   5,784,000   1,615,000 
Municipal
  -   -   - 
Residential
            
   Term
  10,893,000   10,194,000   9,632,000 
   Construction
  1,454,000   1,198,000   2,247,000 
Home equity line of credit
  1,336,000   1,163,000   604,000 
Consumer
  15,000   53,000   105,000 
Total
 $24,438,000  $27,806,000  $22,498,000 

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of March 31, 2012, 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
 $10,704,000  $10,704,000  $-  $8,445,000  $40,000 
   Construction
  1,362,000   1,362,000   -   2,983,000   13,000 
   Other
  2,811,000   2,811,000   -   2,981,000   8,000 
Municipal
  -   -   -   -   - 
Residential
                  - 
   Term
  9,930,000   9,930,000   -   10,001,000   30,000 
   Construction
  1,120,000   1,120,000   -   718,000   - 
Home equity line of credit
  774,000   774,000   -   776,000   - 
Consumer
  -   -   -   12,000   - 
   $26,701,000  $26,701,000  $-  $25,916,000  $91,000 
With an Allowance Recorded
 
Commercial
                    
   Real estate
 $3,591,000  $3,591,000  $944,000  $4,278,000  $10,000 
   Construction
  731,000   731,000   117,000   597,000   - 
   Other
  1,075,000   1,075,000   480,000   2,223,000   5,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  8,124,000   8,124,000   592,000   7,449,000   59,000 
   Construction
  334,000   334,000   49,000   598,000   - 
Home equity line of credit
  562,000   562,000   156,000   519,000   - 
Consumer
  15,000   15,000   10,000   15,000   - 
   $14,432,000  $14,432,000  $2,348,000  $15,679,000  $74,000 
Total
                    
Commercial
                    
   Real estate
 $14,295,000  $14,295,000  $944,000  $12,723,000  $50,000 
   Construction
  2,093,000   2,093,000   117,000   3,580,000   13,000 
   Other
  3,886,000   3,886,000   480,000   5,204,000   13,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  18,054,000   18,054,000   592,000   17,450,000   89,000 
   Construction
  1,454,000   1,454,000   49,000   1,316,000   - 
Home equity line of credit
  1,336,000   1,336,000   156,000   1,295,000   - 
Consumer
  15,000   15,000   10,000   27,000   - 
   $41,133,000  $41,133,000  $2,348,000  $41,595,000  $165,000 

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 December 31, 2011, 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
 $5,584,000  $5,584,000  $-  $5,212,000  $23,000 
   Construction
  5,172,000   5,172,000   -   1,071,000   143,000 
   Other
  6,022,000   6,022,000   -   1,919,000   28,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  9,875,000   9,875,000   -   9,493,000   54,000 
   Construction
  468,000   468,000   -   961,000   - 
Home equity line of credit
  739,000   739,000   -   646,000   - 
Consumer
  37,000   37,000   -   39,000   - 
   $27,897,000  $27,897,000  $-  $19,341,000  $248,000 
With an Allowance Recorded
 
Commercial
                    
   Real estate
 $4,557,000  $4,557,000  $808,000  $2,307,000  $103,000 
   Construction
  530,000   530,000   33,000   247,000   - 
   Other
  1,020,000   1,020,000   402,000   681,000   19,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  6,946,000   6,946,000   478,000   5,628,000   228,000 
   Construction
  730,000   730,000   235,000   244,000   - 
Home equity line of credit
  424,000   424,000   91,000   272,000   - 
Consumer
  16,000   16,000   11,000   57,000   - 
   $14,223,000  $14,223,000  $2,058,000  $9,436,000  $350,000 
Total
                    
Commercial
                    
   Real estate
 $10,141,000  $10,141,000  $808,000  $7,519,000  $126,000 
   Construction
  5,702,000   5,702,000   33,000   1,318,000   143,000 
   Other
  7,042,000   7,042,000   402,000   2,600,000   47,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  16,821,000   16,821,000   478,000   15,121,000   282,000 
   Construction
  1,198,000   1,198,000   235,000   1,205,000   - 
Home equity line of credit
  1,163,000   1,163,000   91,000   918,000   - 
Consumer
  53,000   53,000   11,000   96,000   - 
   $42,120,000  $42,120,000  $2,058,000  $28,777,000  $598,000 




A breakdown of impaired loans by class of financing receivable as of March 31, 2011, 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
 $5,354,000  $5,354,000  $-  $4,557,000  $6,000 
   Construction
  813,000   813,000   -   442,000   36,000 
   Other
  1,033,000   1,033,000   -   1,173,000   7,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  8,907,000   8,907,000   -   8,120,000   14,000 
   Construction
  1,672,000   1,672,000   -   2,948,000   - 
Home equity line of credit
  373,000   373,000   -   317,000   - 
Consumer
  39,000   39,000   -   42,000   - 
   $18,191,000  $18,191,000  $-  $17,599,000  $63,000 
With an Allowance Recorded
 
Commercial
                    
   Real estate
 $2,128,000  $2,128,000  $593,000  $2,260,000  $26,000 
   Construction
  -   -   -   453,000   - 
   Other
  571,000   571,000   326,000   549,000   5,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  5,041,000   5,041,000   381,000   5,533,000   57,000 
   Construction
  576,000   576,000   106,000   192,000   - 
Home equity line of credit
  231,000   231,000   139,000   231,000   - 
Consumer
  76,000   76,000   76,000   73,000   - 
   $8,623,000  $8,623,000  $1,621,000  $9,291,000  $88,000 
Total
                    
Commercial
                    
   Real estate
 $7,482,000  $7,482,000  $593,000  $6,817,000  $32,000 
   Construction
  813,000   813,000   -   895,000   36,000 
   Other
  1,604,000   1,604,000   326,000   1,722,000   12,000 
Municipal
  -   -   -   -   - 
Residential
                    
   Term
  13,948,000   13,948,000   381,000   13,653,000   71,000 
   Construction
  2,248,000   2,248,000   106,000   3,140,000   - 
Home equity line of credit
  604,000   604,000   139,000   548,000   - 
Consumer
  115,000   115,000   76,000   115,000   - 
   $26,814,000  $26,814,000  $1,621,000  $26,890,000  $151,000