XML 54 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2012
Allowance for Loan and Lease Losses, Provision for Loss, Net [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
December 31, 2011, and March 31, 2011, by class of financing receivable and allowance element, is presented in the following tables:

 As of March 31, 2012
 
Specific Reserves on Loans Evaluated Individually for Impairment
  
General Reserves Based on Historical Loss Experience
  
Reserves for Qualitative Factors
  
Unallocated
Reserves
  
Total Reserves
 
Commercial
               
   Real estate
 $944,000  $2,648,000  $2,270,000  $-  $5,862,000 
   Construction
  117,000   316,000   271,000   -   704,000 
   Other
  480,000   886,000   759,000   -   2,125,000 
Municipal
  -   -   19,000   -   19,000 
Residential
                    
   Term
  592,000   185,000   459,000   -   1,236,000 
   Construction
  49,000   2,000   8,000   -   59,000 
Home equity line of credit
  156,000   176,000   350,000   -   682,000 
Consumer
  10,000   319,000   239,000   -   568,000 
Unallocated
  -   -   -   1,699,000   1,699,000 
   $2,348,000  $4,532,000  $4,375,000  $1,699,000  $12,954,000 

 As of December 31, 2011
 
Specific Reserves on Loans Evaluated Individually for Impairment
  
General Reserves Based on Historical Loss Experience
  
Reserves for Qualitative Factors
  
Unallocated Reserves
  
Total Reserves
 
Commercial
               
   Real estate
 $808,000  $2,578,000  $2,273,000  $-  $5,659,000 
   Construction
  33,000   332,000   293,000   -   658,000 
   Other
  402,000   883,000   778,000   -   2,063,000 
Municipal
  -   -   19,000   -   19,000 
Residential
                    
   Term
  478,000   222,000   459,000   -   1,159,000 
   Construction
  235,000   6,000   14,000   -   255,000 
Home equity line of credit
  91,000   149,000   355,000   -   595,000 
Consumer
  11,000   331,000   242,000   -   584,000 
Unallocated
  -   -   -   2,008,000   2,008,000 
   $2,058,000  $4,501,000  $4,433,000  $2,008,000  $13,000,000 





 As of March 31, 2011
 
Specific Reserves Evaluated Individually for Impairment
  
General Reserves Based on Historical Loss Experience
  
Reserves for Qualitative Factors
  
Unallocated
Reserves
  
Total Reserves
 
Commercial
               
   Real estate
 $593,000  $2,536,000  $3,181,000  $-  $6,310,000 
   Construction
  -   284,000   355,000   -   639,000 
   Other
  326,000   980,000   1,229,000   -   2,535,000 
Municipal
  -   -   19,000   -   19,000 
Residential
                    
   Term
  381,000   457,000   567,000   -   1,405,000 
   Construction
  106,000   18,000   22,000   -   146,000 
Home equity line of credit
  139,000   67,000   472,000   -   678,000 
Consumer
  76,000   380,000   257,000   -   713,000 
Unallocated
  -   -   -   1,555,000   1,555,000 
   $1,621,000  $4,722,000  $6,102,000  $1,555,000  $14,000,000 
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, 2012:

   
Commercial
Real Estate
  
Commercial
Construction
  
Commercial
Other
  
Municipal
Loans
  
All Risk-
Rated Loans
 
1 Strong
 $23,000  $-  $486,000  $1,911,000  $2,420,000 
2 Above Average
  19,788,000   -   4,418,000   7,602,000   31,808,000 
3 Satisfactory
  32,903,000   1,396,000   12,183,000   3,819,000   50,301,000 
4 Average
  105,446,000   19,130,000   31,412,000   2,629,000   158,617,000 
5 Watch
  42,680,000   3,530,000   19,473,000   -   65,683,000 
6 OAEM
  18,302,000   538,000   4,644,000   -   23,484,000 
7 Substandard
  34,887,000   6,234,000   12,158,000   -   53,279,000 
8 Doubtful
  679,000   -   693,000   -   1,372,000 
Total
 $254,708,000  $30,828,000  $85,467,000  $15,961,000  $386,964,000 




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, 2011:

   
Commercial
Real Estate
  
Commercial
Construction
  
Commercial
Other
  
Municipal
Loans
  
All Risk-
Rated Loans
 
1 Strong
 $23,000  $-  $465,000  $2,158,000  $2,646,000 
2 Above Average
  21,334,000   -   4,229,000   7,509,000   33,072,000 
3 Satisfactory
  33,119,000   1,365,000   10,981,000   3,861,000   49,326,000 
4 Average
  106,171,000   17,125,000   31,600,000   2,693,000   157,589,000 
5 Watch
  44,215,000   3,287,000   17,893,000   -   65,395,000 
6 OAEM
  18,309,000   2,320,000   5,303,000   -   25,932,000 
7 Substandard
  31,575,000   7,323,000   16,362,000   -   55,260,000 
8 Doubtful
  678,000   1,154,000   149,000   -   1,981,000 
 Total
 $255,424,000  $32,574,000  $86,982,000  $16,221,000  $391,201,000 

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, 2011:

   
Commercial
Real Estate
  
Commercial
Construction
  
Commercial
Other
  
Municipal
Loans
  
All Risk-
Rated Loans
 
1 Strong
 $30,000  $-  $462,000  $2,448,000  $2,940,000 
2 Above Average
  21,270,000   10,000   4,399,000   11,417,000   37,096,000 
3 Satisfactory
  45,331,000   10,000   17,258,000   4,023,000   66,622,000 
4 Average
  120,462,000   14,650,000   40,071,000   2,946,000   178,129,000 
5 Watch
  26,660,000   5,896,000   12,425,000   -   44,981,000 
6 OAEM
  18,797,000   3,948,000   6,700,000   -   29,445,000 
7 Substandard
  31,250,000   4,802,000   20,447,000   -   56,499,000 
8 Doubtful
  -   -   -   -   - 
 Total
 $263,800,000  $29,316,000  $101,762,000  $20,834,000  $415,712,000 
Allowance for Loan Losses Transactions
Allowance for loan losses transactions for the three months ended March 31, 2012 and 2011 and for the year ended December 31, 2011 were as follows:



 For the three months ended
 
Commercial
  
Municipal
  
Residential
  
Home Equity
  
Consumer
  
Unallocated
  
Total
 
March 31, 2012
 
Real Estate
  
Construction
  
Other
     
Term
  
Construction
  
Line of Credit
          
Allowance for loan losses:
                              
Beginning balance
 $5,659,000  $658,000  $2,063,000  $19,000  $1,159,000  $255,000  $595,000  $584,000  $2,008,000  $13,000,000 
Charge offs
  -   -   2,002,000   -   239,000   -   49,000   180,000   -   2,470,000 
Recoveries
  -   246,000   2,000   -   1,000   -   -   75,000   -   324,000 
Provision
  203,000   (200,000)  2,062,000   -   315,000   (196,000)  136,000   89,000   (309,000)  2,100,000 
Ending balance
 $5,862,000  $704,000  $2,125,000  $19,000  $1,236,000  $59,000  $682,000  $568,000  $1,699,000  $12,954,000 
Ending balance specifically evaluated for impairment
 $944,000  $117,000  $480,000  $-  $592,000  $49,000  $156,000  $10,000  $-  $2,348,000 
Ending balance collectively evaluated for impairment
 $4,918,000  $587,000  $1,645,000  $19,000  $644,000  $10,000  $526,000  $558,000  $1,699,000  $10,606,000 
Related loan balances:
                                        
Ending balance
 $254,708,000  $30,828,000  $85,467,000  $15,961,000  $358,394,000  $6,451,000  $103,372,000  $15,711,000  $-  $870,892,000 
Ending balance specifically evaluated for impairment
 $14,295,000  $2,093,000  $3,886,000  $-  $18,054,000  $1,454,000  $1,336,000  $15,000  $-  $41,133,000 
Ending balance collectively evaluated for impairment
 $240,413,000  $28,735,000  $81,581,000  $15,961,000  $340,340,000  $4,997,000  $102,036,000  $15,696,000  $-  $829,759,000 


 For the year ended
 
Commercial
  
Municipal
  
Residential
  
Home Equity
  
Consumer
  
Unallocated
  
Total
 
December 31, 2011
 
Real Estate
  
Construction
  
Other
     
Term
  
Construction
  
Line of Credit
          
Allowance for loan losses:
                              
Beginning balance
 $5,260,000  $1,012,000  $2,377,000  $19,000  $1,408,000  $44,000  $670,000  $646,000  $1,880,000  $13,316,000 
Charge offs
  1,619,000   346,000   6,492,000   -   1,421,000   505,000   415,000   381,000   -   11,179,000 
Recoveries
  23,000   -   60,000   -   7,000   -   1,000   222,000   -   313,000 
Provision
  1,995,000   (8,000)  6,118,000   -   1,165,000   716,000   339,000   97,000   128,000   10,550,000 
Ending balance
 $5,659,000  $658,000  $2,063,000  $19,000  $1,159,000  $255,000  $595,000  $584,000  $2,008,000  $13,000,000 
Ending balance specifically evaluated for impairment
 $808,000  $33,000  $402,000  $-  $478,000  $235,000  $91,000  $11,000  $-  $2,058,000 
Ending balance collectively evaluated for impairment
 $4,851,000  $625,000  $1,661,000  $19,000  $681,000  $20,000  $504,000  $573,000  $2,008,000  $10,942,000 
Related loan balances:
                                        
Ending balance
 $255,424,000  $32,574,000  $86,982,000  $16,221,000  $341,286,000  $10,469,000  $105,244,000  $16,788,000  $-  $864,988,000 
Ending balance specifically evaluated for impairment
 $10,141,000  $5,702,000  $7,042,000  $-  $16,821,000  $1,198,000  $1,163,000  $53,000  $-  $42,120,000 
Ending balance collectively evaluated for impairment
 $245,283,000  $26,872,000  $79,940,000  $16,221,000  $324,465,000  $9,271,000  $104,081,000  $16,735,000  $-  $822,868,000 





 For the three months ended
 
Commercial
  
Municipal
  
Residential
  
Home Equity
  
Consumer
  
Unallocated
  
Total
 
March 31, 2011
 
Real Estate
  
Construction
  
Other
     
Term
  
Construction
  
Line of Credit
          
Allowance for loan losses:
                              
Beginning balance
 $5,260,000  $1,012,000  $2,377,000  $19,000  $1,408,000  $44,000  $670,000  $646,000  $1,880,000  $13,316,000 
Charge offs
  289,000   -   161,000   -   457,000   505,000   1,000   100,000   -   1,513,000 
Recoveries
  5,000   -   17,000   -   3,000   -   -   72,000   -   97,000 
Provision
  1,334,000   (373,000)  302,000   -   451,000   607,000   9,000   95,000   (325,000)  2,100,000 
Ending balance
 $6,310,000  $639,000  $2,535,000  $19,000  $1,405,000  $146,000  $678,000  $713,000  $1,555,000  $14,000,000 
Ending balance specifically evaluated for impairment
 $593,000  $-  $326,000  $-  $381,000  $106,000  $139,000  $76,000  $-  $1,621,000 
Ending balance collectively evaluated for impairment
 $5,717,000  $639,000  $2,209,000  $19,000  $1,024,000  $40,000  $539,000  $637,000  $1,555,000  $12,379,000 
Related loan balances:
                                        
Ending balance
 $263,800,000  $29,316,000  $101,762,000  $20,834,000  $340,841,000  $13,370,000  $106,172,000  $18,589,000  $-  $894,684,000 
Ending balance specifically evaluated for impairment
 $7,482,000  $813,000  $1,604,000  $-  $13,948,000  $2,248,000  $604,000  $115,000  $-  $26,814,000 
Ending balance collectively evaluated for impairment
 $256,318,000  $28,503,000  $100,158,000  $20,834,000  $326,893,000  $11,122,000  $105,568,000  $18,474,000  $-  $867,870,000 



Troubled debt restructurings by class and specific reserve
The following table shows TDRs by class and the specific reserve as of March 31, 2012:

   
Number of Loans
  
Balance
  
Specific Reserves
 
Commercial
         
   Real estate
  12  $7,610,000  $271,000 
   Construction
  1   1,148,000   - 
   Other
  12   1,919,000   85,000 
Municipal
  -   -   - 
Residential
            
   Term
  46   9,970,000   250,000 
   Construction
  -   -   - 
Home equity line of credit
  -   -   - 
Consumer
  -   -   - 
Unallocated
  -   -   - 
    71  $20,647,000  $606,000 

As of March 31, 2012, 11 of the loans classified as TDRs with a total balance of $2,258,000 were more than 30 days past due. Of these loans, 7 loans with an outstanding balance of $1,733,000 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 March 31, 2012:

   
Number of Loans
  
Balance
  
Specific Reserves
 
Commercial
         
   Real estate
  -  $-  $- 
   Construction
  -   -   - 
   Other
  4   667,000   44,000 
Municipal
  -   -   - 
Residential
            
   Term
  7   1,591,000   29,000 
   Construction
  -   -   - 
Home equity line of credit
  -   -   - 
Consumer
  -   -   - 
Unallocated
  -   -   - 
    11  $2,258,000  $73,000 

Loans placed on troubled debt restructurings by class and specific reserve
The following table shows loans placed on TDR status by class of loan and the associated specific reserve included in the allowance for loan losses as of March 31, 2012:
   
Number of Loans
  
Pre-Modification
Outstanding
Recorded Investment
  
Post-Modification Outstanding
Recorded
Investment
  
Specific Reserves
 
Commercial
            
   Real estate
  7  $2,438,000  $2,404,000  $- 
   Construction
  -   -   -   - 
   Other
  3   12,000   12,000   - 
Municipal
  -   -   -   - 
Residential
                
   Term
  4   557,000   557,000   16,000 
   Construction
  -   -   -   - 
Home equity line of credit
  -   -   -   - 
Consumer
  -   -   -   - 
Unallocated
  -   -   -   - 
    14  $3,007,000  $2,973,000  $16,000