XML 26 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans (Tables)
9 Months Ended
Sep. 30, 2014
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, 2014 and 2013 and at December 31, 2013:
 
September 30, 2014
 
December 31, 2013
 
September 30, 2013
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
243,936,000

 
26.8
%
$
245,943,000

 
28.2
%
$
248,889,000

 
28.9
%
   Construction
26,954,000

 
3.0
%
20,382,000

 
2.3
%
19,409,000

 
2.3
%
   Other
97,651,000

 
10.8
%
95,289,000

 
10.9
%
85,130,000

 
9.9
%
Municipal
20,722,000

 
2.3
%
19,117,000

 
2.2
%
18,218,000

 
2.1
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
386,768,000

 
42.6
%
377,218,000

 
43.0
%
375,387,000

 
43.5
%
   Construction
12,253,000

 
1.3
%
11,803,000

 
1.3
%
7,617,000

 
0.9
%
Home equity line of credit
101,094,000

 
11.1
%
91,549,000

 
10.4
%
92,374,000

 
10.7
%
Consumer
18,737,000

 
2.1
%
15,066,000

 
1.7
%
15,049,000

 
1.7
%
Total
$
908,115,000

 
100.0
%
$
876,367,000

 
100.0
%
$
862,073,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of September 30, 2014, 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
$

 
$
116,000

 
$
1,220,000

 
$
1,336,000

 
$
242,600,000

 
$
243,936,000

 
$

   Construction

 

 
208,000

 
208,000

 
26,746,000

 
26,954,000

 

   Other
86,000

 
34,000

 
499,000

 
619,000

 
97,032,000

 
97,651,000

 

Municipal

 

 

 

 
20,722,000

 
20,722,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
725,000

 
1,314,000

 
4,871,000

 
6,910,000

 
379,858,000

 
386,768,000

 
380,000

   Construction

 

 

 

 
12,253,000

 
12,253,000

 

Home equity line of credit
595,000

 
107,000

 
657,000

 
1,359,000

 
99,735,000

 
101,094,000

 

Consumer
92,000

 
24,000

 
72,000

 
188,000

 
18,549,000

 
18,737,000

 
72,000

Total
$
1,498,000

 
$
1,595,000

 
$
7,527,000

 
$
10,620,000

 
$
897,495,000

 
$
908,115,000

 
$
452,000

Information on the past-due status of loans by class of financing receivable as of December 31, 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
$
82,000

 
$
259,000

 
$
745,000

 
$
1,086,000

 
$
244,857,000

 
$
245,943,000

 
$

   Construction

 

 

 

 
20,382,000

 
20,382,000

 

   Other
544,000

 
128,000

 
2,797,000

 
3,469,000

 
91,820,000

 
95,289,000

 

Municipal

 

 

 

 
19,117,000

 
19,117,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
229,000

 
1,913,000

 
7,002,000

 
9,144,000

 
368,074,000

 
377,218,000

 
596,000

   Construction
47,000

 

 

 
47,000

 
11,756,000

 
11,803,000

 

Home equity line of credit
573,000

 
145,000

 
1,001,000

 
1,719,000

 
89,830,000

 
91,549,000

 
59,000

Consumer
113,000

 
26,000

 
388,000

 
527,000

 
14,539,000

 
15,066,000

 
388,000

Total
$
1,588,000

 
$
2,471,000

 
$
11,933,000

 
$
15,992,000

 
$
860,375,000

 
$
876,367,000

 
$
1,043,000

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

Nonaccrual Loans
Information on nonaccrual loans as of September 30, 2014 and 2013 and at December 31, 2013 is presented in the following table:
 
September 30, 2014
 
December 31, 2013
 
September 30, 2013
Commercial
 
 
 
 
 
   Real estate
$
2,866,000

 
$
2,457,000

 
$
3,996,000

   Construction
208,000

 

 
62,000

   Other
1,800,000

 
4,370,000

 
2,542,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
6,166,000

 
8,484,000

 
10,279,000

   Construction

 

 

Home equity line of credit
759,000

 

 
1,033,000

Consumer
26,000

 
1,007,000

 

Total
$
11,825,000

 
$
16,318,000

 
$
17,912,000

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, 2014, is presented in the following table:
 
 
 
 
 
 
 
For the nine months ended September 30, 2014
 
For the quarter ended September 30, 2014
 
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
$
12,509,000

 
$
13,064,000

 
$

 
$
10,700,000

 
$
362,000

 
$
11,183,000

 
$
123,000

  Construction

 

 

 
40,000

 

 

 

  Other
3,029,000

 
3,255,000

 

 
4,221,000

 
125,000

 
3,071,000

 
66,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
9,777,000

 
10,488,000

 

 
10,478,000

 
286,000

 
9,746,000

 
107,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,134,000

 
1,366,000

 

 
1,549,000

 
21,000

 
1,140,000

 
7,000

Consumer
26,000

 
28,000

 

 
6,000

 
2,000

 
18,000

 
2,000

 
$
26,475,000

 
$
28,201,000

 
$

 
$
26,994,000

 
$
796,000

 
$
25,158,000

 
$
305,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
1,909,000

 
$
2,071,000

 
$
1,041,000

 
$
3,517,000

 
$
67,000

 
$
3,354,000

 
$
24,000

  Construction
1,380,000

 
1,380,000

 
411,000

 
1,245,000

 
42,000

 
1,455,000

 
14,000

  Other
863,000

 
953,000

 
660,000

 
1,252,000

 
38,000

 
1,028,000

 
29,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
6,119,000

 
6,351,000

 
661,000

 
5,831,000

 
193,000

 
5,793,000

 
62,000

  Construction

 

 

 

 

 

 

Home equity line of credit
250,000

 
255,000

 
70,000

 
266,000

 
2,000

 
276,000

 
1,000

Consumer

 

 

 

 

 

 

 
$
10,521,000

 
$
11,010,000

 
$
2,843,000

 
$
12,111,000

 
$
342,000

 
$
11,906,000

 
$
130,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
14,418,000

 
$
15,135,000

 
$
1,041,000

 
$
14,217,000

 
$
429,000

 
$
14,537,000

 
$
147,000

  Construction
1,380,000

 
1,380,000

 
411,000

 
1,285,000

 
42,000

 
1,455,000

 
14,000

  Other
3,892,000

 
4,208,000

 
660,000

 
5,473,000

 
163,000

 
4,099,000

 
95,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
15,896,000

 
16,839,000

 
661,000

 
16,309,000

 
479,000

 
15,539,000

 
169,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,384,000

 
1,621,000

 
70,000

 
1,815,000

 
23,000

 
1,416,000

 
8,000

Consumer
26,000

 
28,000

 

 
6,000

 
2,000

 
18,000

 
2,000

 
$
36,996,000

 
$
39,211,000

 
$
2,843,000

 
$
39,105,000

 
$
1,138,000

 
$
37,064,000

 
$
435,000

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, 2013, 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
$
11,813,000

 
$
12,419,000

 
$

 
$
11,100,000

 
$
495,000

  Construction

 

 

 
202,000

 

  Other
5,617,000

 
7,309,000

 

 
4,265,000

 
322,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
13,432,000

 
14,600,000

 

 
14,396,000

 
511,000

  Construction

 

 

 

 

Home equity line of credit
1,555,000

 
1,791,000

 

 
1,578,000

 
32,000

Consumer

 

 

 

 

 
$
32,417,000

 
$
36,119,000

 
$

 
$
31,541,000

 
$
1,360,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
3,122,000

 
$
3,264,000

 
$
890,000

 
$
5,673,000

 
$
150,000

  Construction
1,284,000

 
1,284,000

 
272,000

 
1,795,000

 
48,000

  Other
1,081,000

 
1,132,000

 
841,000

 
1,633,000

 
28,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
4,354,000

 
4,516,000

 
404,000

 
4,982,000

 
162,000

  Construction

 

 

 

 

Home equity line of credit
93,000

 
93,000

 
54,000

 
98,000

 
2,000

Consumer

 

 

 

 


 
$
9,934,000

 
$
10,289,000

 
$
2,461,000

 
$
14,181,000

 
$
390,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
14,935,000

 
$
15,683,000

 
$
890,000

 
$
16,773,000

 
$
645,000

  Construction
1,284,000

 
1,284,000

 
272,000

 
1,997,000

 
48,000

  Other
6,698,000

 
8,441,000

 
841,000

 
5,898,000

 
350,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
17,786,000

 
19,116,000

 
404,000

 
19,378,000

 
673,000

  Construction

 

 

 

 

Home equity line of credit
1,648,000

 
1,884,000

 
54,000

 
1,676,000

 
34,000

Consumer

 

 

 

 

 
$
42,351,000

 
$
46,408,000

 
$
2,461,000

 
$
45,722,000

 
$
1,750,000


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

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of September 30, 2014:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
20

 
$
12,809,000

 
$
696,000

   Construction
1

 
1,172,000

 
204,000

   Other
16

 
2,092,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
54

 
10,978,000

 
390,000

   Construction

 

 

Home equity line of credit
5

 
826,000

 
21,000

Consumer

 

 

 
96

 
$
27,877,000

 
$
1,311,000

The following table shows TDRs by class and the specific reserve as of December 31, 2013:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
20

 
$
13,018,000

 
$
433,000

   Construction
1

 
1,284,000

 
274,000

   Other
20

 
2,734,000

 
100,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
53

 
11,220,000

 
210,000

   Construction

 

 

Home equity line of credit
5

 
842,000

 

Consumer

 

 

 
99

 
$
29,098,000

 
$
1,017,000

     





The following table shows TDRs by class and the specific reserve as of September 30, 2013:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
20

 
$
13,520,000

 
$
853,000

   Construction
2

 
1,364,000

 
270,000

   Other
21

 
2,828,000

 
100,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
55

 
11,353,000

 
149,000

   Construction

 

 

Home equity line of credit
6

 
856,000

 
6,000

Consumer

 

 

 
104

 
$
29,921,000

 
$
1,378,000


As of September 30, 2014, 11 of the loans classified as TDRs with a total balance of $1,987,000 were more than 30 days past due. Of these loans, three loans with an outstanding balance of $416,000 had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2014:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
1

 
$
519,000

 
$
519,000

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
9

 
1,267,000

 
48,000

   Construction

 

 

Home equity line of credit
1

 
201,000

 
21,000

Consumer

 

 

 
11

 
$
1,987,000

 
$
588,000

















As of September 30, 2013, 18 of the loans classified as TDRs with a total balance of $2,495,000 were more than 30 days past due. Of these loans, five loans with an outstanding balance of $957,000 had been placed on TDR status in the previous 12 months. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of September 30, 2013:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
1

 
$
60,000

 
$

   Construction

 

 

   Other
2

 
388,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
13

 
1,836,000

 
10,000

   Construction

 

 

Home equity line of credit
2

 
211,000

 

Consumer

 

 

 
18

 
$
2,495,000

 
$
10,000


For the nine months ended September 30, 2014, six loans were placed on TDR status with a post-modification outstanding balance of $832,000. This compares to ten loans placed on TDR status with a post-modification outstanding balance of $3,336,000 for the nine months ended September 30, 2013. These were considered TDRs because concessions had been granted to borrowers experiencing financial difficulties. Concessions include reductions in interest rates, principal and/or interest forbearance, payment extensions, or combinations thereof.
The following tables show loans placed on TDR status in the nine months ended September 30, 2014 and 2013, by class of loan and the associated specific reserve included in the allowance for loan losses as of September 30, 2014 and 2013:
For the nine months ended September 30, 2014
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
2

 
$
290,000

 
$
290,000

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
4

 
602,000

 
542,000

 
23,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
6

 
$
892,000

 
$
832,000

 
$
23,000

For the nine months ended September 30, 2013
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
2

 
$
1,890,000

 
$
1,890,000

 
$

   Construction

 

 

 

   Other
3

 
536,000

 
523,000

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
3

 
749,000

 
712,000

 

   Construction

 

 

 

Home equity line of credit
2

 
214,000

 
211,000

 

Consumer

 

 

 

 
10

 
$
3,389,000

 
$
3,336,000

 
$


For the quarter ended September 30, 2014, three loans were placed on TDR status with a post-modification outstanding balance of $545,000. This compares to three loans placed on TDR status with a post-modification outstanding balance of $410,000 for the quarter ended September 30, 2013. These were considered TDRs because concessions had been granted to borrowers experiencing financial difficulties. Concessions include reductions in interest rates, principal and/or interest forbearance, payment extensions, or combinations thereof.
The following table shows loans placed on TDR status in the three months ended September 30, 2014, by class of loan and the associated specific reserve included in the allowance for loan losses as of September 30, 2014:
For the quarter ended September 30, 2014
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate
2

 
$
290,000

 
$
290,000

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
1

 
255,000

 
255,000

 
8,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
3

 
$
545,000

 
$
545,000

 
$
8,000














The following table shows loans placed on TDR status in the three months ended September 30, 2013, by class of loan and the associated specific reserve included in the allowance for loan losses as of September 30, 2013:
For the quarter ended September 30, 2013
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
437,000

 
400,000

 

   Construction

 

 

 

Home equity line of credit
1

 
10,000

 
10,000

 

Consumer

 

 

 

 
3

 
$
447,000

 
$
410,000

 
$