XML 81 R26.htm IDEA: XBRL DOCUMENT v2.4.0.6
Loans (Tables)
3 Months Ended
Mar. 31, 2013
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of March 31, 2013 and 2012 and at December 31, 2012:
 
March 31, 2013
 
December 31, 2012
 
March 31, 2012
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
250,180,000

 
29.0
%
$
251,335,000

 
28.9
%
$
254,708,000

 
29.3
%
   Construction
17,090,000

 
2.0
%
22,417,000

 
2.6
%
30,828,000

 
3.5
%
   Other
89,874,000

 
10.4
%
81,183,000

 
9.3
%
85,467,000

 
9.8
%
Municipal
15,017,000

 
1.7
%
14,704,000

 
1.7
%
15,961,000

 
1.8
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
376,029,000

 
43.5
%
379,447,000

 
43.7
%
358,394,000

 
41.2
%
   Construction
4,222,000

 
0.5
%
6,459,000

 
0.7
%
6,451,000

 
0.7
%
Home equity line of credit
96,536,000

 
11.2
%
99,082,000

 
11.4
%
103,372,000

 
11.9
%
Consumer
14,529,000

 
1.7
%
14,657,000

 
1.7
%
15,711,000

 
1.8
%
Total
$
863,477,000

 
100.0
%
$
869,284,000

 
100.0
%
$
870,892,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of March 31, 2013, 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
$
709,000

 
$
1,360,000

 
$
2,295,000

 
$
4,364,000

 
$
245,816,000

 
$
250,180,000

 
$

   Construction
22,000

 

 
30,000

 
52,000

 
17,038,000

 
17,090,000

 

   Other
1,403,000

 
2,828,000

 
2,464,000

 
6,695,000

 
83,179,000

 
89,874,000

 

Municipal

 

 

 

 
15,017,000

 
15,017,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,496,000

 
3,032,000

 
8,844,000

 
13,372,000

 
362,657,000

 
376,029,000

 
233,000

   Construction
189,000

 

 

 
189,000

 
4,033,000

 
4,222,000

 

Home equity line of credit
916,000

 
248,000

 
771,000

 
1,935,000

 
94,601,000

 
96,536,000

 

Consumer
100,000

 
67,000

 
156,000

 
323,000

 
14,206,000

 
14,529,000

 
156,000

Total
$
4,835,000

 
$
7,535,000

 
$
14,560,000

 
$
26,930,000

 
$
836,547,000

 
$
863,477,000

 
$
389,000


Information on the past-due status of loans by class of financing receivable as of December 31, 2012, 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
$
2,172,000

 
$
346,000

 
$
2,380,000

 
$
4,898,000

 
$
246,437,000

 
$
251,335,000

 
$
102,000

   Construction

 
29,000

 
35,000

 
64,000

 
22,353,000

 
22,417,000

 

   Other
658,000

 
218,000

 
2,306,000

 
3,182,000

 
78,001,000

 
81,183,000

 
2,000

Municipal
136,000

 

 

 
136,000

 
14,568,000

 
14,704,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
2,404,000

 
1,082,000

 
9,298,000

 
12,784,000

 
366,663,000

 
379,447,000

 
363,000

   Construction
188,000

 

 

 
188,000

 
6,271,000

 
6,459,000

 

Home equity line of credit
430,000

 
133,000

 
1,136,000

 
1,699,000

 
97,383,000

 
99,082,000

 
539,000

Consumer
101,000

 
70,000

 
45,000

 
216,000

 
14,441,000

 
14,657,000

 
45,000

Total
$
6,089,000

 
$
1,878,000

 
$
15,200,000

 
$
23,167,000

 
$
846,117,000

 
$
869,284,000

 
$
1,051,000

Information on the past-due status of loans by class of financing receivable as of March 31, 2012, is presented in the following table:
 
30-59 Days
Past Due
 
60-89 Days
Past Due
 
90+ Days
Past Due
 
All
Past Due
 
Current
 
Total
 
90+ Days
& Accruing
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
547,000

 
$
76,000

 
$
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
956,000

 
622,000

 
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
154,000

 
19,000

 
8,000

 
181,000

 
15,530,000

 
15,711,000

 
8,000

Total
$
7,510,000

 
$
717,000

 
$
18,347,000

 
$
26,574,000

 
$
844,318,000

 
$
870,892,000

 
$
1,955,000

Nonaccrual Loans
Information on nonaccrual loans as of March 31, 2013 and 2012 and at December 31, 2012 is presented in the following table:
 
March 31, 2013
 
December 31, 2012
 
March 31, 2012
Commercial
 
 
 
 
 
   Real estate
$
4,599,000

 
$
4,603,000

 
$
7,160,000

   Construction
1,045,000

 
101,000

 
946,000

   Other
3,152,000

 
3,459,000

 
2,634,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
11,098,000

 
10,333,000

 
10,893,000

   Construction

 

 
1,454,000

Home equity line of credit
1,030,000

 
654,000

 
1,336,000

Consumer

 

 
15,000

Total
$
20,924,000

 
$
19,150,000

 
$
24,438,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2013, 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
$
11,010,000

 
$
11,468,000

 
$

 
$
10,154,000

 
$
101,000

 
  Construction
95,000

 
115,000

 

 
43,000

 
1,000

 
  Other
3,580,000

 
4,315,000

 

 
3,695,000

 
27,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
13,611,000

 
15,476,000

 

 
13,078,000

 
98,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,683,000

 
1,912,000

 

 
1,492,000

 
8,000

 
Consumer

 

 

 

 

 
 
$
29,979,000

 
$
33,286,000

 
$

 
$
28,462,000

 
$
235,000

 
With an Allowance Recorded
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
6,524,000

 
$
7,217,000

 
$
1,473,000

 
$
6,800,000

 
$
62,000

 
  Construction
2,252,000

 
2,252,000

 
760,000

 
2,975,000

 
26,000

 
  Other
1,970,000

 
1,991,000

 
535,000

 
2,097,000

 
9,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
6,651,000

 
6,786,000

 
337,000

 
6,814,000

 
64,000

 
  Construction

 

 

 

 

 
Home equity line of credit

 

 

 
174,000

 

 
Consumer

 

 

 

 

 
 
$
17,397,000

 
$
18,246,000

 
$
3,105,000

 
$
18,860,000

 
$
161,000

 
Total
 
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
17,534,000

 
$
18,685,000

 
$
1,473,000

 
$
16,954,000

 
$
163,000

 
  Construction
2,347,000

 
2,367,000

 
760,000

 
3,018,000

 
27,000

 
  Other
5,550,000

 
6,306,000

 
535,000

 
5,792,000

 
36,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
20,262,000

 
22,262,000

 
337,000

 
19,892,000

 
162,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,683,000

 
1,912,000

 

 
1,666,000

 
8,000

 
Consumer

 

 

 

 

 
 
$
47,376,000

 
$
51,532,000

 
$
3,105,000

 
$
47,322,000

 
$
396,000

 
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, 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
$
9,386,000

 
$
9,963,000

 
$

 
$
10,102,000

 
$
199,000

  Construction
101,000

 
115,000

 

 
2,533,000

 

  Other
4,737,000

 
5,345,000

 

 
2,877,000

 
53,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
12,747,000

 
14,440,000

 

 
9,801,000

 
189,000

  Construction

 

 

 
560,000

 

Home equity line of credit
1,311,000

 
1,440,000

 

 
961,000

 
27,000

Consumer

 

 

 
3,000

 

 
$
28,282,000

 
$
31,303,000

 
$

 
$
26,837,000

 
$
468,000

With an Allowance Recorded
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
6,388,000

 
$
7,018,000

 
$
1,523,000

 
$
4,614,000

 
$
211,000

  Construction
3,253,000

 
3,253,000

 
969,000

 
1,816,000

 
85,000

  Other
1,124,000

 
1,126,000

 
652,000

 
1,974,000

 
38,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
6,697,000

 
6,842,000

 
395,000

 
9,066,000

 
237,000

  Construction

 

 

 
261,000

 

Home equity line of credit

 

 

 
442,000

 

Consumer

 

 

 
9,000

 

 
$
17,462,000

 
$
18,239,000

 
$
3,539,000

 
$
18,182,000

 
$
571,000

Total
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
15,774,000

 
$
16,981,000

 
$
1,523,000

 
$
14,716,000

 
$
410,000

  Construction
3,354,000

 
3,368,000

 
969,000

 
4,349,000

 
85,000

  Other
5,861,000

 
6,471,000

 
652,000

 
4,851,000

 
91,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
19,444,000

 
21,282,000

 
395,000

 
18,867,000

 
426,000

  Construction

 

 

 
821,000

 

Home equity line of credit
1,311,000

 
1,440,000

 

 
1,403,000

 
27,000

Consumer

 

 

 
12,000

 

 
$
45,744,000

 
$
49,542,000

 
$
3,539,000

 
$
45,019,000

 
$
1,039,000


A breakdown of impaired loans by class of financing receivable as of and for the period ended 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