XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2014
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
A breakdown of the allowance for loan losses as of June 30, 2014, December 31, 2013, and June 30, 2013, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 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
$
1,150,000

 
$
1,246,000

 
$
1,840,000

 
$

 
$
4,236,000

   Construction
487,000

 
86,000

 
127,000

 

 
700,000

   Other
830,000

 
530,000

 
783,000

 

 
2,143,000

Municipal

 

 
16,000

 

 
16,000

Residential
 
 
 
 
 
 
 
 
 
   Term
606,000

 
288,000

 
370,000

 

 
1,264,000

   Construction

 
10,000

 
13,000

 

 
23,000

Home equity line of credit
73,000

 
389,000

 
291,000

 

 
753,000

Consumer

 
383,000

 
199,000

 

 
582,000

Unallocated

 

 
 .

 
1,927,000

 
1,927,000

 
$
3,146,000

 
$
2,932,000

 
$
3,639,000

 
$
1,927,000

 
$
11,644,000

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 June 30, 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
$
1,510,000

 
$
2,148,000

 
$
2,153,000

 
$

 
$
5,811,000

   Construction
266,000

 
162,000

 
163,000

 

 
591,000

   Other
1,005,000

 
783,000

 
784,000

 

 
2,572,000

Municipal

 

 
18,000

 

 
18,000

Residential
 
 
 
 
 
 
 
 
 
   Term
218,000

 
380,000

 
428,000

 

 
1,026,000

   Construction

 
4,000

 
5,000

 

 
9,000

Home equity line of credit
7,000

 
402,000

 
328,000

 

 
737,000

Consumer

 
408,000

 
223,000

 

 
631,000

Unallocated

 

 

 
1,275,000

 
1,275,000

 
$
3,006,000

 
$
4,287,000

 
$
4,102,000

 
$
1,275,000

 
$
12,670,000

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 June 30, 2014:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
14,000

 
$

 
$
269,000

 
$

 
$
283,000

2 Above Average
10,936,000

 
741,000

 
7,820,000

 
16,003,000

 
35,500,000

3 Satisfactory
46,379,000

 
1,003,000

 
20,856,000

 
1,890,000

 
70,128,000

4 Average
106,209,000

 
11,106,000

 
48,042,000

 

 
165,357,000

5 Watch
37,995,000

 
789,000

 
14,145,000

 

 
52,929,000

6 OAEM
18,527,000

 
2,668,000

 
2,724,000

 

 
23,919,000

7 Substandard
25,600,000

 
777,000

 
10,378,000

 

 
36,755,000

8 Doubtful

 

 

 

 

Total
$
245,660,000

 
$
17,084,000

 
$
104,234,000

 
$
17,893,000

 
$
384,871,000

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 June 30, 2013:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
18,000

 
$

 
$
255,000

 
$
1,590,000

 
$
1,863,000

2 Above Average
12,914,000

 
569,000

 
6,135,000

 
7,775,000

 
27,393,000

3 Satisfactory
39,155,000

 
2,716,000

 
17,439,000

 
4,183,000

 
63,493,000

4 Average
102,063,000

 
10,963,000

 
33,117,000

 
1,337,000

 
147,480,000

5 Watch
39,466,000

 
42,000

 
15,716,000

 

 
55,224,000

6 OAEM
24,265,000

 
3,001,000

 
4,196,000

 

 
31,462,000

7 Substandard
33,503,000

 
1,350,000

 
14,535,000

 

 
49,388,000

8 Doubtful
415,000

 

 

 

 
415,000

Total
$
251,799,000

 
$
18,641,000

 
$
91,393,000

 
$
14,885,000

 
$
376,718,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2014, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2014:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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
315,000


175,000


338,000


153,000

219,000


1,200,000

Recoveries
2,000


705,000


8,000


2,000

113,000


830,000

Provision (credit)
(53,000
)
125,000

(663,000
)
1,000

495,000

2,000

229,000

115,000

249,000

500,000

Ending balance
$
4,236,000

$
700,000

$
2,143,000

$
16,000

$
1,264,000

$
23,000

$
753,000

$
582,000

$
1,927,000

$
11,644,000

For the three months ended June 30, 2014
Beginning 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

Charge offs
295,000


1,000


219,000


141,000

149,000


805,000

Recoveries
1,000


641,000


4,000


1,000

47,000


694,000

Provision (credit)
30,000

110,000

(738,000
)
1,000

247,000

1,000

185,000

167,000

97,000

100,000

Ending balance
$
4,236,000

$
700,000

$
2,143,000

$
16,000

$
1,264,000

$
23,000

$
753,000

$
582,000

$
1,927,000

$
11,644,000

Allowance for loan losses as of June 30, 2014
Ending balance specifically evaluated for impairment
$
1,150,000

$
487,000

$
830,000

$

$
606,000

$

$
73,000

$

$

$
3,146,000

Ending balance collectively evaluated for impairment
$
3,086,000

$
213,000

$
1,313,000

$
16,000

$
658,000

$
23,000

$
680,000

$
582,000

$
1,927,000

$
8,498,000

Related loan balances as of June 30, 2014
Ending balance
$
245,660,000

$
17,084,000

$
104,234,000

$
17,893,000

$
379,027,000

$
13,253,000

$
97,821,000

$
16,892,000

$

$
891,864,000

Ending balance specifically evaluated for impairment
$
14,803,000

$
1,492,000

$
4,325,000

$

$
16,102,000

$

$
1,533,000

$

$

$
38,255,000

Ending balance collectively evaluated for impairment
$
230,857,000

$
15,592,000

$
99,909,000

$
17,893,000

$
362,925,000

$
13,253,000

$
96,288,000

$
16,892,000

$

$
853,609,000


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 six months and quarter ended June 30, 2013, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2013:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the six months ended June 30, 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
61,000

930,000

521,000


607,000


431,000

252,000


2,802,000

Recoveries


144,000


36,000


2,000

90,000


272,000

Provision (credit)
7,000

162,000

899,000


488,000

(2,000
)
512,000

201,000

433,000

2,700,000

Ending balance
$
5,811,000

$
591,000

$
2,572,000

$
18,000

$
1,026,000

$
9,000

$
737,000

$
631,000

$
1,275,000

$
12,670,000

For the three months ended June 30, 2013
Beginning 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

Charge offs
7,000

527,000

233,000


407,000


69,000

125,000


1,368,000

Recoveries


41,000


34,000


1,000

42,000


118,000

Provision (credit)
(61,000
)
54,000

649,000


286,000


(54,000
)
140,000

186,000

1,200,000

Ending balance
$
5,811,000

$
591,000

$
2,572,000

$
18,000

$
1,026,000

$
9,000

$
737,000

$
631,000

$
1,275,000

$
12,670,000

Allowance for loan losses as of June 30, 2013
Ending balance specifically evaluated for impairment
$
1,510,000

$
266,000

$
1,005,000

$

$
218,000

$

$
7,000

$

$

$
3,006,000

Ending balance collectively evaluated for impairment
$
4,301,000

$
325,000

$
1,567,000

$
18,000

$
808,000

$
9,000

$
730,000

$
631,000

$
1,275,000

$
9,664,000

Related loan balances as of June 30, 2013
Ending balance
$
251,799,000

$
18,641,000

$
91,393,000

$
14,885,000

$
374,522,000

$
4,759,000

$
95,013,000

$
15,059,000

$

$
866,071,000

Ending balance specifically evaluated for impairment
$
17,332,000

$
1,819,000

$
5,790,000

$

$
19,695,000

$

$
1,695,000

$

$

$
46,331,000

Ending balance collectively evaluated for impairment
$
234,467,000

$
16,822,000

$
85,603,000

$
14,885,000

$
354,827,000

$
4,759,000

$
93,318,000

$
15,059,000

$

$
819,740,000