XML 37 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
9 Months Ended
Sep. 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 September 30, 2013 and 2012 and at December 31, 2012:
 
September 30, 2013
 
December 31, 2012
 
September 30, 2012
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
248,889,000

 
28.9
%
$
251,335,000

 
28.9
%
$
256,531,000

 
29.5
%
   Construction
19,409,000

 
2.3
%
22,417,000

 
2.6
%
21,905,000

 
2.5
%
   Other
85,130,000

 
9.9
%
81,183,000

 
9.3
%
83,703,000

 
9.6
%
Municipal
18,218,000

 
2.1
%
14,704,000

 
1.7
%
16,448,000

 
1.9
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
375,387,000

 
43.5
%
379,447,000

 
43.7
%
369,949,000

 
42.5
%
   Construction
7,617,000

 
0.9
%
6,459,000

 
0.7
%
6,528,000

 
0.8
%
Home equity line of credit
92,374,000

 
10.7
%
99,082,000

 
11.4
%
100,099,000

 
11.5
%
Consumer
15,049,000

 
1.7
%
14,657,000

 
1.7
%
14,708,000

 
1.7
%
Total
$
862,073,000

 
100.0
%
$
869,284,000

 
100.0
%
$
869,871,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of September 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
$
1,537,000

 
$

 
$
2,085,000

 
$
3,622,000

 
$
245,267,000

 
$
248,889,000

 
$

   Construction

 

 
62,000

 
62,000

 
19,347,000

 
19,409,000

 

   Other
3,970,000

 
291,000

 
1,783,000

 
6,044,000

 
79,086,000

 
85,130,000

 

Municipal

 

 

 

 
18,218,000

 
18,218,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,553,000

 
1,649,000

 
8,281,000

 
11,483,000

 
363,904,000

 
375,387,000

 
264,000

   Construction

 

 

 

 
7,617,000

 
7,617,000

 

Home equity line of credit
666,000

 

 
1,045,000

 
1,711,000

 
90,663,000

 
92,374,000

 
40,000

Consumer
89,000

 
12,000

 
51,000

 
152,000

 
14,897,000

 
15,049,000

 
51,000

Total
$
7,815,000

 
$
1,952,000

 
$
13,307,000

 
$
23,074,000

 
$
838,999,000

 
$
862,073,000

 
$
355,000


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 September 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
$
190,000

 
$
102,000

 
$
2,105,000

 
$
2,397,000

 
$
254,134,000

 
$
256,531,000

 
$
283,000

   Construction
31,000

 

 
154,000

 
185,000

 
21,720,000

 
21,905,000

 

   Other
448,000

 
248,000

 
1,790,000

 
2,486,000

 
81,217,000

 
83,703,000

 

Municipal

 

 

 

 
16,448,000

 
16,448,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,436,000

 
2,536,000

 
9,047,000

 
13,019,000

 
356,930,000

 
369,949,000

 
1,442,000

   Construction

 

 
23,000

 
23,000

 
6,505,000

 
6,528,000

 

Home equity line of credit
358,000

 

 
1,000,000

 
1,358,000

 
98,741,000

 
100,099,000

 

Consumer
169,000

 
19,000

 
63,000

 
251,000

 
14,457,000

 
14,708,000

 
62,000

Total
$
2,632,000

 
$
2,905,000

 
$
14,182,000

 
$
19,719,000

 
$
850,152,000

 
$
869,871,000

 
$
1,787,000

Nonaccrual Loans
Information on nonaccrual loans as of September 30, 2013 and 2012 and at December 31, 2012 is presented in the following table:
 
September 30, 2013
 
December 31, 2012
 
September 30, 2012
Commercial
 
 
 
 
 
   Real estate
$
3,996,000

 
$
4,603,000

 
$
5,200,000

   Construction
62,000

 
101,000

 
3,546,000

   Other
2,542,000

 
3,459,000

 
3,030,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
10,279,000

 
10,333,000

 
10,745,000

   Construction

 

 
23,000

Home equity line of credit
1,033,000

 
654,000

 
1,028,000

Consumer

 

 
1,000

Total
$
17,912,000

 
$
19,150,000

 
$
23,573,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended September 30, 2013, is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2013
 
For the quarter ended September 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
$
11,848,000

 
$
12,509,000

 
$

 
$
10,913,000

 
$
351,000

 
$
11,487,000

 
$
151,000

  Construction
62,000

 
79,000

 

 
262,000

 
4,000

 
364,000

 
1,000

  Other
3,939,000

 
4,282,000

 

 
3,793,000

 
168,000

 
3,923,000

 
109,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
15,787,000

 
17,888,000

 

 
14,435,000

 
385,000

 
15,564,000

 
137,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,638,000

 
1,854,000

 

 
1,601,000

 
24,000

 
1,644,000

 
9,000

Consumer

 

 

 

 

 

 

 
$
33,274,000

 
$
36,612,000

 
$

 
$
31,004,000

 
$
932,000

 
$
32,982,000

 
$
407,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
5,122,000

 
$
5,644,000

 
$
1,535,000

 
$
6,327,000

 
$
154,000

 
$
5,617,000

 
$
44,000

  Construction
1,302,000

 
1,302,000

 
269,000

 
1,965,000

 
32,000

 
1,312,000

 
13,000

  Other
987,000

 
1,097,000

 
807,000

 
1,843,000

 
11,000

 
1,518,000

 

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
3,351,000

 
3,493,000

 
228,000

 
5,261,000

 
105,000

 
3,884,000

 
12,000

  Construction

 

 

 

 

 

 

Home equity line of credit
40,000

 
40,000

 
6,000

 
76,000

 
1,000

 
41,000

 

Consumer

 

 

 

 

 

 

 
$
10,802,000

 
$
11,576,000

 
$
2,845,000

 
$
15,472,000

 
$
303,000

 
$
12,372,000

 
$
69,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
16,970,000

 
$
18,153,000

 
$
1,535,000

 
$
17,240,000

 
$
505,000

 
$
17,104,000

 
$
195,000

  Construction
1,364,000

 
1,381,000

 
269,000

 
2,227,000

 
36,000

 
1,676,000

 
14,000

  Other
4,926,000

 
5,379,000

 
807,000

 
5,636,000

 
179,000

 
5,441,000

 
109,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
19,138,000

 
21,381,000

 
228,000

 
19,696,000

 
490,000

 
19,448,000

 
149,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,678,000

 
1,894,000

 
6,000

 
1,677,000

 
25,000

 
1,685,000

 
9,000

Consumer

 

 

 

 

 

 

 
$
44,076,000

 
$
48,188,000

 
$
2,845,000

 
$
46,476,000

 
$
1,235,000

 
$
45,354,000

 
$
476,000

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 September 30, 2012, is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2012
 
For the quarter ended September 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
$
10,142,000

 
$
10,858,000

 
$

 
$
10,238,000

 
$
134,000

 
$
11,257,000

 
$
23,000

  Construction
4,694,000

 
4,694,000

 

 
2,319,000

 
34,000

 
2,578,000

 
8,000

  Other
2,362,000

 
2,543,000

 

 
2,548,000

 
22,000

 
2,223,000

 
6,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
8,414,000

 
8,870,000

 

 
9,267,000

 
102,000

 
8,477,000

 
31,000

  Construction
23,000

 
272,000

 

 
747,000

 

 
481,000

 

Home equity line of credit
957,000

 
1,076,000

 

 
868,000

 
14,000

 
1,089,000

 
14,000

Consumer

 

 

 
4,000

 

 

 

 
$
26,592,000

 
$
28,313,000

 
$

 
$
25,991,000

 
$
306,000

 
$
26,105,000

 
$
82,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
6,179,000

 
$
6,416,000

 
$
1,416,000

 
$
4,058,000

 
$
113,000

 
$
4,119,000

 
$
97,000

  Construction
1,951,000

 
1,951,000

 
696,000

 
1,613,000

 
61,000

 
2,086,000

 
24,000

  Other
2,543,000

 
2,573,000

 
1,240,000

 
2,105,000

 
28,000

 
2,290,000

 
10,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,891,000

 
11,066,000

 
1,494,000

 
9,215,000

 
202,000

 
10,672,000

 
75,000

  Construction

 

 

 
348,000

 

 
111,000

 

Home equity line of credit
488,000

 
488,000

 
215,000

 
563,000

 

 
558,000

 

Consumer
1,000

 
1,000

 
1,000

 
12,000

 

 
6,000

 

 
$
22,053,000

 
$
22,495,000

 
$
5,062,000

 
$
17,914,000

 
$
404,000

 
$
19,842,000

 
$
206,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
16,321,000

 
$
17,274,000

 
$
1,416,000

 
$
14,296,000

 
$
247,000

 
$
15,376,000

 
$
120,000

  Construction
6,645,000

 
6,645,000

 
696,000

 
3,932,000

 
95,000

 
4,664,000

 
32,000

  Other
4,905,000

 
5,116,000

 
1,240,000

 
4,653,000

 
50,000

 
4,513,000

 
16,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
19,305,000

 
19,936,000

 
1,494,000

 
18,482,000

 
304,000

 
19,149,000

 
106,000

  Construction
23,000

 
272,000

 

 
1,095,000

 

 
592,000

 

Home equity line of credit
1,445,000

 
1,564,000

 
215,000

 
1,431,000

 
14,000

 
1,647,000

 
14,000

Consumer
1,000

 
1,000

 
1,000

 
16,000

 

 
6,000

 

 
$
48,645,000

 
$
50,808,000

 
$
5,062,000

 
$
43,905,000

 
$
710,000

 
$
45,947,000

 
$
288,000