XML 59 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2013 and 2012 and at December 31, 2012:
 
June 30, 2013
 
December 31, 2012
 
June 30, 2012
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
251,799,000

 
29.1
%
$
251,335,000

 
28.9
%
$
253,193,000

 
28.7
%
   Construction
18,641,000

 
2.2
%
22,417,000

 
2.6
%
33,072,000

 
3.8
%
   Other
91,393,000

 
10.6
%
81,183,000

 
9.3
%
87,833,000

 
10.0
%
Municipal
14,885,000

 
1.7
%
14,704,000

 
1.7
%
16,089,000

 
1.8
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
374,522,000

 
43.2
%
379,447,000

 
43.7
%
368,876,000

 
41.8
%
   Construction
4,759,000

 
0.5
%
6,459,000

 
0.7
%
6,449,000

 
0.7
%
Home equity line of credit
95,013,000

 
11.0
%
99,082,000

 
11.4
%
100,689,000

 
11.4
%
Consumer
15,059,000

 
1.7
%
14,657,000

 
1.7
%
15,613,000

 
1.8
%
Total
$
866,071,000

 
100.0
%
$
869,284,000

 
100.0
%
$
881,814,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of June 30, 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
$
717,000

 
$

 
$
2,347,000

 
$
3,064,000

 
$
248,735,000

 
$
251,799,000

 
$

   Construction

 

 
456,000

 
456,000

 
18,185,000

 
18,641,000

 

   Other
244,000

 
3,482,000

 
2,547,000

 
6,273,000

 
85,120,000

 
91,393,000

 
503,000

Municipal

 

 

 

 
14,885,000

 
14,885,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
636,000

 
3,955,000

 
7,933,000

 
12,524,000

 
361,998,000

 
374,522,000

 
395,000

   Construction
82,000

 

 

 
82,000

 
4,677,000

 
4,759,000

 

Home equity line of credit
652,000

 
62,000

 
816,000

 
1,530,000

 
93,483,000

 
95,013,000

 

Consumer
104,000

 
63,000

 
121,000

 
288,000

 
14,771,000

 
15,059,000

 
121,000

Total
$
2,435,000

 
$
7,562,000

 
$
14,220,000

 
$
24,217,000

 
$
841,854,000

 
$
866,071,000

 
$
1,019,000


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 June 30, 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
$

 
$
13,000

 
$
1,858,000

 
$
1,871,000

 
$
251,322,000

 
$
253,193,000

 
$

   Construction
119,000

 

 
34,000

 
153,000

 
32,919,000

 
33,072,000

 

   Other
177,000

 
266,000

 
1,398,000

 
1,841,000

 
85,992,000

 
87,833,000

 

Municipal
1,560,000

 

 

 
1,560,000

 
14,529,000

 
16,089,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
2,191,000

 
1,000,000

 
7,878,000

 
11,069,000

 
357,807,000

 
368,876,000

 

   Construction

 

 
1,336,000

 
1,336,000

 
5,113,000

 
6,449,000

 

Home equity line of credit
530,000

 

 
1,311,000

 
1,841,000

 
98,848,000

 
100,689,000

 

Consumer
140,000

 
49,000

 
180,000

 
369,000

 
15,244,000

 
15,613,000

 
164,000

Total
$
4,717,000

 
1,328,000

 
$
13,995,000

 
$
20,040,000

 
$
861,774,000

 
$
881,814,000

 
$
164,000

Nonaccrual Loans
Information on nonaccrual loans as of June 30, 2013 and 2012 and at December 31, 2012 is presented in the following table:
 
June 30, 2013
 
December 31, 2012
 
June 30, 2012
Commercial
 
 
 
 
 
   Real estate
$
4,424,000

 
$
4,603,000

 
$
5,545,000

   Construction
519,000

 
101,000

 
521,000

   Other
2,856,000

 
3,459,000

 
2,361,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
10,640,000

 
10,333,000

 
10,723,000

   Construction

 

 
1,336,000

Home equity line of credit
1,046,000

 
654,000

 
1,456,000

Consumer

 

 
16,000

Total
$
19,485,000

 
$
19,150,000

 
$
21,958,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2013, is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2013
 
For the quarter ended
June 30, 2013
 
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
$
11,452,000

 
$
11,851,000

 
$

 
$
10,621,000

 
$
200,000

 
$
11,083,000

 
$
99,000

  Construction
517,000

 
1,065,000

 

 
210,000

 
28,000

 
376,000

 
27,000

  Other
4,017,000

 
4,325,000

 

 
3,726,000

 
59,000

 
3,759,000

 
32,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
15,399,000

 
17,441,000

 

 
13,862,000

 
248,000

 
14,636,000

 
150,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,655,000

 
1,892,000

 

 
1,579,000

 
15,000

 
1,665,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
33,040,000

 
$
36,574,000

 
$

 
$
29,998,000

 
$
550,000

 
$
31,519,000

 
$
315,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
5,880,000

 
$
6,619,000

 
$
1,510,000

 
$
6,688,000

 
$
110,000

 
$
6,577,000

 
$
48,000

  Construction
1,302,000

 
1,302,000

 
266,000

 
2,297,000

 
19,000

 
1,626,000

 
(7,000
)
  Other
1,773,000

 
1,893,000

 
1,005,000

 
2,008,000

 
11,000

 
1,920,000

 
2,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
4,296,000

 
4,520,000

 
218,000

 
5,961,000

 
93,000

 
5,117,000

 
29,000

  Construction

 

 

 

 

 

 

Home equity line of credit
40,000

 
40,000

 
7,000

 
94,000

 
1,000

 
15,000

 
1,000

Consumer

 

 

 

 

 

 

 
$
13,291,000

 
$
14,374,000

 
$
3,006,000

 
$
17,048,000

 
$
234,000

 
$
15,255,000

 
$
73,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
17,332,000

 
$
18,470,000

 
$
1,510,000

 
$
17,309,000

 
$
310,000

 
$
17,660,000

 
$
147,000

  Construction
1,819,000

 
2,367,000

 
266,000

 
2,507,000

 
47,000

 
2,002,000

 
20,000

  Other
5,790,000

 
6,218,000

 
1,005,000

 
5,735,000

 
70,000

 
5,679,000

 
34,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
19,695,000

 
21,961,000

 
218,000

 
19,822,000

 
341,000

 
19,753,000

 
179,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,695,000

 
1,932,000

 
7,000

 
1,673,000

 
16,000

 
1,680,000

 
8,000

Consumer

 

 

 

 

 

 

 
$
46,331,000

 
$
50,948,000

 
$
3,006,000

 
$
47,046,000

 
$
784,000

 
$
46,774,000

 
$
388,000

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 June 30, 2012, is presented in the following table:
 
 
 
 
 
 
 
For the six months ended
June 30, 2012
 
For the quarter ended
June 30, 2012
 
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
$
10,313,000

 
$
10,313,000

 
$

 
$
9,729,000

 
$
111,000

 
$
11,013,000

 
$
71,000

  Construction
1,464,000

 
1,464,000

 

 
2,189,000

 
26,000

 
1,395,000

 
13,000

  Other
2,249,000

 
2,249,000

 

 
2,710,000

 
16,000

 
2,439,000

 
21,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
8,695,000

 
8,695,000

 

 
9,662,000

 
71,000

 
9,322,000

 
41,000

  Construction
1,002,000

 
1,002,000

 

 
880,000

 

 
1,042,000

 

Home equity line of credit
740,000

 
740,000

 

 
758,000

 

 
740,000

 

Consumer

 

 

 
6,000

 

 

 

 
$
24,463,000

 
$
24,463,000

 
$

 
$
25,934,000

 
$
224,000

 
$
25,951,000

 
$
146,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,482,000

 
$
3,482,000

 
$
1,133,000

 
$
4,026,000

 
$
16,000

 
$
3,775,000

 
$
6,000

  Construction
2,155,000

 
2,155,000

 
787,000

 
1,376,000

 
37,000

 
2,155,000

 
37,000

  Other
1,851,000

 
1,851,000

 
932,000

 
2,013,000

 
18,000

 
1,802,000

 
13,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,357,000

 
10,357,000

 
966,000

 
8,487,000

 
127,000

 
9,525,000

 
68,000

  Construction
334,000

 
334,000

 
48,000

 
466,000

 

 
334,000

 

Home equity line of credit
716,000

 
716,000

 
300,000

 
566,000

 

 
613,000

 

Consumer
16,000

 
16,000

 
11,000

 
15,000

 

 
15,000

 

 
$
18,911,000

 
$
18,911,000

 
$
4,177,000

 
$
16,949,000

 
$
198,000

 
$
18,219,000

 
$
124,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
13,795,000

 
$
13,795,000

 
$
1,133,000

 
$
13,755,000

 
$
127,000

 
$
14,788,000

 
$
77,000

  Construction
3,619,000

 
3,619,000

 
787,000

 
3,565,000

 
63,000

 
3,550,000

 
50,000

  Other
4,100,000

 
4,100,000

 
932,000

 
4,723,000

 
34,000

 
4,241,000

 
34,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
19,052,000

 
19,052,000

 
966,000

 
18,149,000

 
198,000

 
18,847,000

 
109,000

  Construction
1,336,000

 
1,336,000

 
48,000

 
1,346,000

 

 
1,376,000

 

Home equity line of credit
1,456,000

 
1,456,000

 
300,000

 
1,324,000

 

 
1,353,000

 

Consumer
16,000

 
16,000

 
11,000

 
21,000

 

 
15,000

 

 
$
43,374,000

 
$
43,374,000

 
$
4,177,000

 
$
42,883,000

 
$
422,000

 
$
44,170,000

 
$
270,000