XML 15 R39.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2013
Allowance for Loan and Lease Losses, Adjustments, Net [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
The following table summarizes the composition of the allowance for loan losses, by class of financing receivable and allowance, as of December 31, 2013 and 2012:

As of December 31,
2013
 
2012
Allowance for Loans Evaluated Individually for Impairment
Commercial
 
 
 
Real estate
$
890,000

 
$
1,523,000

Construction
272,000

 
969,000

Other
841,000

 
652,000

Municipal

 

Residential
 
 
 
Term
404,000

 
395,000

Construction

 

Home equity line of credit
54,000

 

Consumer

 

Total
$
2,461,000

 
$
3,539,000

Allowance for Loans Evaluated Collectively for Impairment
Commercial
 
 
 
Real estate
$
3,712,000

 
$
4,342,000

Construction
303,000

 
390,000

Other
1,435,000

 
1,398,000

Municipal
15,000

 
18,000

Residential
 
 
 
Term
695,000

 
714,000

Construction
21,000

 
11,000

Home equity line of credit
621,000

 
654,000

Consumer
573,000

 
592,000

Unallocated
1,678,000

 
842,000

Total
$
9,053,000

 
$
8,961,000

Total Allowance for Loan Losses
Commercial
 

 
 

Real estate
$
4,602,000

 
$
5,865,000

Construction
575,000

 
1,359,000

Other
2,276,000

 
2,050,000

Municipal
15,000

 
18,000

Residential
 
 
 
Term
1,099,000

 
1,109,000

Construction
21,000

 
11,000

Home equity line of credit
675,000

 
654,000

Consumer
573,000

 
592,000

Unallocated
1,678,000

 
842,000

Total
$
11,514,000

 
$
12,500,000

Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2013 and 2012, by class of financing receivable and allowance element, is presented in the following tables:

As of December 31, 2013
Specific Reserves on Loans Evaluated Individually for Impairment
 
General Reserves on Loans Based on Historical Loss Experience
 
Reserves for Qualitative Factors
 
Unallocated Reserves
 
Total Reserves
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
890,000

 
$
1,927,000

 
$
1,785,000

 
$

 
$
4,602,000

Construction
272,000

 
157,000

 
146,000

 

 
575,000

Other
841,000

 
745,000

 
690,000

 

 
2,276,000

Municipal

 

 
15,000

 

 
15,000

Residential
 
 
 
 
 
 
 
 
 
Term
404,000

 
342,000

 
353,000

 

 
1,099,000

Construction

 
10,000

 
11,000

 

 
21,000

Home equity line of credit
54,000

 
343,000

 
278,000

 

 
675,000

Consumer

 
382,000

 
191,000

 

 
573,000

Unallocated

 

 

 
1,678,000

 
1,678,000

 
$
2,461,000

 
$
3,906,000

 
$
3,469,000

 
$
1,678,000

 
$
11,514,000


As of December 31, 2012
Specific Reserves on Loans Evaluated Individually for Impairment
 
General Reserves on Loans Based on Historical Loss Experience
 
Reserves for Qualitative Factors
 
Unallocated Reserves
 
Total Reserves
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
1,523,000

 
$
2,369,000

 
$
1,973,000

 
$

 
$
5,865,000

Construction
969,000

 
213,000

 
177,000

 

 
1,359,000

Other
652,000

 
763,000

 
635,000

 

 
2,050,000

Municipal

 

 
18,000

 

 
18,000

Residential
 

 
 

 
 

 
 

 
 
Term
395,000

 
278,000

 
436,000

 

 
1,109,000

Construction

 
4,000

 
7,000

 

 
11,000

Home equity line of credit

 
315,000

 
339,000

 

 
654,000

Consumer

 
362,000

 
230,000

 

 
592,000

Unallocated

 

 

 
842,000

 
842,000

 
$
3,539,000

 
$
4,304,000

 
$
3,815,000

 
$
842,000

 
$
12,500,000

Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2013:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
16,000

 
$

 
$
265,000

 
$

 
$
281,000

2 Above average
14,565,000

 
804,000

 
6,719,000

 
16,230,000

 
38,318,000

3 Satisfactory
45,213,000

 
871,000

 
14,852,000

 
2,887,000

 
63,823,000

4 Average
100,343,000

 
14,938,000

 
45,792,000

 

 
161,073,000

5 Watch
32,326,000

 
26,000

 
10,439,000

 

 
42,791,000

6 OAEM
26,102,000

 
2,948,000

 
3,238,000

 

 
32,288,000

7 Substandard
27,115,000

 
795,000

 
13,622,000

 

 
41,532,000

8 Doubtful
263,000

 

 
362,000

 

 
625,000

Total
$
245,943,000

 
$
20,382,000

 
$
95,289,000

 
$
19,117,000

 
$
380,731,000


The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2012:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
19,000

 
$

 
$
271,000

 
$
1,731,000

 
$
2,021,000

2 Above average
13,871,000

 
1,274,000

 
4,084,000

 
7,061,000

 
26,290,000

3 Satisfactory
34,454,000

 
2,312,000

 
14,578,000

 
3,487,000

 
54,831,000

4 Average
99,712,000

 
12,322,000

 
28,618,000

 
2,425,000

 
143,077,000

5 Watch
43,369,000

 
1,721,000

 
19,524,000

 

 
64,614,000

6 OAEM
26,302,000

 
79,000

 
5,300,000

 

 
31,681,000

7 Substandard
33,153,000

 
4,709,000

 
8,806,000

 

 
46,668,000

8 Doubtful
455,000

 

 
2,000

 

 
457,000

Total
$
251,335,000

 
$
22,417,000

 
$
81,183,000

 
$
14,704,000

 
$
369,639,000


Allowance for Loan Losses Transactions
Allowance for loan losses activity for the years ended December 31, 2013, 2012 and 2011 was as follows:
For the year ended December 31, 2013
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,865,000

 
$
1,359,000

 
$
2,050,000

 
$
18,000

 
$
1,109,000

 
$
11,000

 
$
654,000

 
$
592,000

 
$
842,000

 
$
12,500,000

Chargeoffs
150,000

 
963,000

 
2,583,000

 

 
1,118,000

 

 
611,000

 
430,000

 

 
5,855,000

Recoveries

 

 
359,000

 

 
103,000

 

 
24,000

 
183,000

 

 
669,000

Provision (credit)
(1,113,000
)
 
179,000

 
2,450,000

 
(3,000
)
 
1,005,000

 
10,000

 
608,000

 
228,000

 
836,000

 
4,200,000

Ending balance
$
4,602,000

 
$
575,000

 
$
2,276,000

 
$
15,000

 
$
1,099,000

 
$
21,000

 
$
675,000

 
$
573,000

 
$
1,678,000

 
$
11,514,000

Ending balance specifically evaluated for impairment
$
890,000

 
$
272,000

 
$
841,000

 
$

 
$
404,000

 
$

 
$
54,000

 
$

 
$

 
$
2,461,000

Ending balance collectively evaluated for impairment
$
3,712,000

 
$
303,000

 
$
1,435,000

 
$
15,000

 
$
695,000

 
$
21,000

 
$
621,000

 
$
573,000

 
$
1,678,000

 
$
9,053,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
245,943,000

 
$
20,382,000

 
$
95,289,000

 
$
19,117,000

 
$
377,218,000

 
$
11,803,000

 
$
91,549,000

 
$
15,066,000

 
$

 
$
876,367,000

Ending balance specifically evaluated for impairment
$
14,935,000

 
$
1,284,000

 
$
6,698,000

 
$

 
$
17,786,000

 
$

 
$
1,648,000

 
$

 
$

 
$
42,351,000

Ending balance collectively evaluated for impairment
$
231,008,000

 
$
19,098,000

 
$
88,591,000

 
$
19,117,000

 
$
359,432,000

 
$
11,803,000

 
$
89,901,000

 
$
15,066,000

 
$

 
$
834,016,000


For the year ended December 31, 2012
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
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

Chargeoffs
1,394,000

 
928,000

 
3,215,000

 

 
1,911,000

 
389,000

 
688,000

 
555,000

 

 
9,080,000

Recoveries
13,000

 
246,000

 
113,000

 

 
110,000

 
54,000

 
1,000

 
208,000

 

 
745,000

Provision (credit)
1,587,000

 
1,383,000

 
3,089,000

 
(1,000
)
 
1,751,000

 
91,000

 
746,000

 
355,000

 
(1,166,000
)
 
7,835,000

Ending balance
$
5,865,000

 
$
1,359,000

 
$
2,050,000

 
$
18,000

 
$
1,109,000

 
$
11,000

 
$
654,000

 
$
592,000

 
$
842,000

 
$
12,500,000

Ending balance specifically evaluated for impairment
$
1,523,000

 
$
969,000

 
$
652,000

 
$

 
$
395,000

 
$

 
$

 
$

 
$

 
$
3,539,000

Ending balance collectively evaluated for impairment
$
4,342,000

 
$
390,000

 
$
1,398,000

 
$
18,000

 
$
714,000

 
$
11,000

 
$
654,000

 
$
592,000

 
$
842,000

 
$
8,961,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
251,335,000

 
$
22,417,000

 
$
81,183,000

 
$
14,704,000

 
$
379,447,000

 
$
6,459,000

 
$
99,082,000

 
$
14,657,000

 
$

 
$
869,284,000

Ending balance specifically evaluated for impairment
$
15,774,000

 
$
3,354,000

 
$
5,861,000

 
$

 
$
19,444,000

 
$

 
$
1,311,000

 
$

 
$

 
$
45,744,000

Ending balance collectively evaluated for impairment
$
235,561,000

 
$
19,063,000

 
$
75,322,000

 
$
14,704,000

 
$
360,003,000

 
$
6,459,000

 
$
97,771,000

 
$
14,657,000

 
$

 
$
823,540,000

For the year ended December 31, 2011
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
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

Chargeoffs
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 (credit)
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