XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2014
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
A breakdown of the allowance for loan losses as of March 31, 2014, December 31, 2013, and March 31, 2013, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2014
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
$
1,019,000

 
$
1,707,000

 
$
1,774,000

 
$

 
$
4,500,000

   Construction
276,000

 
154,000

 
160,000

 

 
590,000

   Other
834,000

 
690,000

 
717,000

 

 
2,241,000

Municipal

 

 
15,000

 

 
15,000

Residential
 
 
 
 
 
 
 
 
 
   Term
574,000

 
303,000

 
355,000

 

 
1,232,000

   Construction

 
10,000

 
12,000

 

 
22,000

Home equity line of credit
83,000

 
343,000

 
282,000

 

 
708,000

Consumer

 
323,000

 
194,000

 

 
517,000

Unallocated

 

 

 
1,830,000

 
1,830,000

 
$
2,786,000

 
$
3,530,000

 
$
3,509,000

 
$
1,830,000

 
$
11,655,000

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 March 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
$
1,473,000

 
$
2,177,000

 
$
2,229,000

 
$

 
$
5,879,000

   Construction
760,000

 
150,000

 
154,000

 

 
1,064,000

   Other
535,000

 
781,000

 
799,000

 

 
2,115,000

Municipal

 

 
18,000

 

 
18,000

Residential
 
 
 
 
 
 
 
 
 
   Term
337,000

 
336,000

 
440,000

 

 
1,113,000

   Construction

 
4,000

 
5,000

 

 
9,000

Home equity line of credit

 
522,000

 
337,000

 

 
859,000

Consumer

 
345,000

 
229,000

 

 
574,000

Unallocated

 

 

 
1,089,000

 
1,089,000

 
$
3,105,000

 
$
4,315,000

 
$
4,211,000

 
$
1,089,000

 
$
12,720,000

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, 2014:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
15,000

 
$

 
$
261,000

 
$

 
$
276,000

2 Above Average
9,287,000

 
773,000

 
7,458,000

 
15,926,000

 
33,444,000

3 Satisfactory
44,918,000

 
1,080,000

 
16,864,000

 
1,864,000

 
64,726,000

4 Average
102,361,000

 
16,388,000

 
46,447,000

 

 
165,196,000

5 Watch
33,079,000

 

 
10,828,000

 

 
43,907,000

6 OAEM
26,951,000

 
2,668,000

 
3,883,000

 

 
33,502,000

7 Substandard
23,576,000

 
777,000

 
11,495,000

 

 
35,848,000

8 Doubtful

 

 
40,000

 

 
40,000

Total
$
240,187,000

 
$
21,686,000

 
$
97,276,000

 
$
17,790,000

 
$
376,939,000

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, 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 real estate, commercial construction, commercial other, and municipal loans as of March 31, 2013:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
19,000

 
$

 
$
259,000

 
$
1,641,000

 
$
1,919,000

2 Above Average
12,288,000

 
271,000

 
6,262,000

 
7,589,000

 
26,410,000

3 Satisfactory
36,187,000

 
2,410,000

 
16,846,000

 
3,419,000

 
58,862,000

4 Average
103,957,000

 
9,505,000

 
32,430,000

 
2,368,000

 
148,260,000

5 Watch
37,703,000

 
22,000

 
15,679,000

 

 
53,404,000

6 OAEM
25,057,000

 
3,001,000

 
4,768,000

 

 
32,826,000

7 Substandard
34,530,000

 
1,881,000

 
13,628,000

 

 
50,039,000

8 Doubtful
439,000

 

 
2,000

 

 
441,000

Total
$
250,180,000

 
$
17,090,000

 
$
89,874,000

 
$
15,017,000

 
$
372,161,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2014, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2014:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2014
Beginning 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

Charge offs
20,000


174,000


119,000


12,000

70,000


395,000

Recoveries
1,000


64,000


4,000


1,000

66,000


136,000

Provision (credit)
(83,000
)
15,000

75,000


248,000

1,000

44,000

(52,000
)
152,000

400,000

Ending balance
$
4,500,000

$
590,000

$
2,241,000

$
15,000

$
1,232,000

$
22,000

$
708,000

$
517,000

$
1,830,000

$
11,655,000

Allowance for loan losses as of March 31, 2014
Ending balance specifically evaluated for impairment
$
1,019,000

$
276,000

$
834,000

$

$
574,000

$

$
83,000

$

$

$
2,786,000

Ending balance collectively evaluated for impairment
$
3,481,000

$
314,000

$
1,407,000

$
15,000

$
658,000

$
22,000

$
625,000

$
517,000

$
1,830,000

$
8,869,000

Related loan balances as of March 31, 2014
Ending balance
$
240,187,000

$
21,686,000

$
97,276,000

$
17,790,000

$
372,479,000

$
12,360,000

$
92,202,000

$
14,934,000

$

$
868,914,000

Ending balance specifically evaluated for impairment
$
15,260,000

$
1,492,000

$
5,258,000

$

$
16,924,000

$

$
1,653,000

$

$

$
40,587,000

Ending balance collectively evaluated for impairment
$
224,927,000

$
20,194,000

$
92,018,000

$
17,790,000

$
355,555,000

$
12,360,000

$
90,549,000

$
14,934,000

$

$
828,327,000


The following table presents allowance for loan losses activity by class for the year-ended December 31, 2013 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2013:
 
Commercial
Municipal
Residential
 
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
 
Construction
 
Other
 
Term
 
Construction
 
 
 
 
 
For the year ended December 31, 2013
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

Charge offs
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

Allowance for loan losses as of December 31, 2013
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 as of December 31, 2013
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


The following table presents allowance for loan losses activity by class for the three months ended March 31, 2013, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2013:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2013
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

Charge offs
54,000

403,000

288,000


200,000


362,000

127,000


1,434,000

Recoveries


103,000


2,000


1,000

48,000


154,000

Provision (credit)
68,000

108,000

250,000


202,000

(2,000
)
566,000

61,000

247,000

1,500,000

Ending balance
$
5,879,000

$
1,064,000

$
2,115,000

$
18,000

$
1,113,000

$
9,000

$
859,000

$
574,000

$
1,089,000

$
12,720,000

Allowance for loan losses as of March 31, 2013
Ending balance specifically evaluated for impairment
$
1,473,000

$
760,000

$
535,000

$

$
337,000

$

$

$

$

$
3,105,000

Ending balance collectively evaluated for impairment
$
4,406,000

$
304,000

$
1,580,000

$
18,000

$
776,000

$
9,000

$
859,000

$
574,000

$
1,089,000

$
9,615,000

Related loan balances as of March 31, 2013
Ending balance
$
250,180,000

$
17,090,000

$
89,874,000

$
15,017,000

$
376,029,000

$
4,222,000

$
96,536,000

$
14,529,000

$

$
863,477,000

Ending balance specifically evaluated for impairment
$
17,534,000

$
2,347,000

$
5,550,000

$

$
20,262,000

$

$
1,683,000

$

$

$
47,376,000

Ending balance collectively evaluated for impairment
$
232,646,000

$
14,743,000

$
84,324,000

$
15,017,000

$
355,767,000

$
4,222,000

$
94,853,000

$
14,529,000

$

$
816,101,000