XML 81 R26.htm IDEA: XBRL DOCUMENT v2.4.0.8
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2014, December 31, 2013, and September 30, 2013, by class of financing receivable and allowance element, is presented in the following tables:
As of September 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
$
1,041,000

 
$
1,409,000

 
$
1,771,000

 
$

 
$
4,221,000

   Construction
411,000

 
158,000

 
198,000

 

 
767,000

   Other
660,000

 
568,000

 
714,000

 

 
1,942,000

Municipal

 

 
15,000

 

 
15,000

Residential
 
 
 
 
 
 
 
 
 
   Term
661,000

 
296,000

 
363,000

 

 
1,320,000

   Construction

 
9,000

 
11,000

 

 
20,000

Home equity line of credit
70,000

 
381,000

 
284,000

 

 
735,000

Consumer

 
314,000

 
194,000

 

 
508,000

Unallocated

 

 

 
2,113,000

 
2,113,000

 
$
2,843,000

 
$
3,135,000

 
$
3,550,000

 
$
2,113,000

 
$
11,641,000

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 September 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
$
1,535,000

 
$
2,231,000

 
$
2,037,000

 
$

 
$
5,803,000

   Construction
269,000

 
178,000

 
162,000

 

 
609,000

   Other
807,000

 
764,000

 
698,000

 

 
2,269,000

Municipal

 

 
16,000

 

 
16,000

Residential
 
 
 
 
 
 
 
 
 
   Term
228,000

 
360,000

 
394,000

 

 
982,000

   Construction

 
7,000

 
8,000

 

 
15,000

Home equity line of credit
6,000

 
352,000

 
308,000

 

 
666,000

Consumer

 
342,000

 
211,000

 

 
553,000

Unallocated

 

 

 
1,544,000

 
1,544,000

 
$
2,845,000

 
$
4,234,000

 
$
3,834,000

 
$
1,544,000

 
$
12,457,000

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

 
$

 
$
300,000

 
$

 
$
314,000

2 Above Average
11,646,000

 
1,189,000

 
7,246,000

 
19,034,000

 
39,115,000

3 Satisfactory
50,554,000

 
1,042,000

 
22,174,000

 
1,688,000

 
75,458,000

4 Average
108,835,000

 
19,445,000

 
39,653,000

 

 
167,933,000

5 Watch
32,963,000

 
1,946,000

 
17,174,000

 

 
52,083,000

6 OAEM
13,578,000

 
2,555,000

 
2,211,000

 

 
18,344,000

7 Substandard
25,827,000

 
777,000

 
8,893,000

 

 
35,497,000

8 Doubtful
519,000

 

 

 

 
519,000

Total
$
243,936,000

 
$
26,954,000

 
$
97,651,000

 
$
20,722,000

 
$
389,263,000

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

 
$

 
$
268,000

 
$

 
$
286,000

2 Above Average
14,964,000

 
667,000

 
6,789,000

 
16,124,000

 
38,544,000

3 Satisfactory
36,696,000

 
2,219,000

 
16,368,000

 
2,094,000

 
57,377,000

4 Average
110,665,000

 
12,640,000

 
31,035,000

 

 
154,340,000

5 Watch
30,568,000

 
21,000

 
11,382,000

 

 
41,971,000

6 OAEM
25,314,000

 
3,001,000

 
3,194,000

 

 
31,509,000

7 Substandard
30,273,000

 
861,000

 
16,094,000

 

 
47,228,000

8 Doubtful
391,000

 

 

 

 
391,000

Total
$
248,889,000

 
$
19,409,000

 
$
85,130,000

 
$
18,218,000

 
$
371,646,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2014, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2014:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the nine months ended September 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
530,000


244,000


446,000


153,000

390,000


1,763,000

Recoveries
108,000


736,000


32,000


15,000

149,000


1,040,000

Provision (credit)
41,000

192,000

(826,000
)

635,000

(1,000
)
198,000

176,000

435,000

850,000

Ending balance
$
4,221,000

$
767,000

$
1,942,000

$
15,000

$
1,320,000

$
20,000

$
735,000

$
508,000

$
2,113,000

$
11,641,000

For the three months ended September 30, 2014
Beginning 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

Charge offs
215,000


69,000


108,000



171,000


563,000

Recoveries
106,000


31,000


24,000


13,000

36,000


210,000

Provision (credit)
94,000

67,000

(163,000
)
(1,000
)
140,000

(3,000
)
(31,000
)
61,000

186,000

350,000

Ending balance
$
4,221,000

$
767,000

$
1,942,000

$
15,000

$
1,320,000

$
20,000

$
735,000

$
508,000

$
2,113,000

$
11,641,000

Allowance for loan losses as of September 30, 2014
Ending balance specifically evaluated for impairment
$
1,041,000

$
411,000

$
660,000

$

$
661,000

$

$
70,000

$

$

$
2,843,000

Ending balance collectively evaluated for impairment
$
3,180,000

$
356,000

$
1,282,000

$
15,000

$
659,000

$
20,000

$
665,000

$
508,000

$
2,113,000

$
8,798,000

Related loan balances as of September 30, 2014
Ending balance
$
243,936,000

$
26,954,000

$
97,651,000

$
20,722,000

$
386,768,000

$
12,253,000

$
101,094,000

$
18,737,000

$

$
908,115,000

Ending balance specifically evaluated for impairment
$
14,418,000

$
1,380,000

$
3,892,000

$

$
15,896,000

$

$
1,384,000

$
26,000

$

$
36,996,000

Ending balance collectively evaluated for impairment
$
229,518,000

$
25,574,000

$
93,759,000

$
20,722,000

$
370,872,000

$
12,253,000

$
99,710,000

$
18,711,000

$

$
871,119,000


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 nine months and quarter ended September 30, 2013, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2013:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the nine months ended September 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
150,000

963,000

1,053,000


909,000


485,000

333,000


3,893,000

Recoveries


157,000


38,000


5,000

150,000


350,000

Provision (credit)
88,000

213,000

1,115,000

(2,000
)
744,000

4,000

492,000

144,000

702,000

3,500,000

Ending balance
$
5,803,000

$
609,000

$
2,269,000

$
16,000

$
982,000

$
15,000

$
666,000

$
553,000

$
1,544,000

$
12,457,000

For the three months ended September 30, 2013
Beginning 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

Charge offs
89,000

33,000

532,000


302,000


54,000

81,000


1,091,000

Recoveries


13,000


2,000


3,000

60,000


78,000

Provision (credit)
81,000

51,000

216,000

(2,000
)
256,000

6,000

(20,000
)
(57,000
)
269,000

800,000

Ending balance
$
5,803,000

$
609,000

$
2,269,000

$
16,000

$
982,000

$
15,000

$
666,000

$
553,000

$
1,544,000

$
12,457,000

Allowance for loan losses as of September 30, 2013
Ending balance specifically evaluated for impairment
$
1,535,000

$
269,000

$
807,000

$

$
228,000

$

$
6,000

$

$

$
2,845,000

Ending balance collectively evaluated for impairment
$
4,268,000

$
340,000

$
1,462,000

$
16,000

$
754,000

$
15,000

$
660,000

$
553,000

$
1,544,000

$
9,612,000

Related loan balances as of September 30, 2013
Ending balance
$
248,889,000

$
19,409,000

$
85,130,000

$
18,218,000

$
375,387,000

$
7,617,000

$
92,374,000

$
15,049,000

$

$
862,073,000

Ending balance specifically evaluated for impairment
$
16,970,000

$
1,364,000

$
4,926,000

$

$
19,138,000

$

$
1,678,000

$

$

$
44,076,000

Ending balance collectively evaluated for impairment
$
231,919,000

$
18,045,000

$
80,204,000

$
18,218,000

$
356,249,000

$
7,617,000

$
90,696,000

$
15,049,000

$

$
817,997,000