XML 13 R39.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2014 and 2013:

 
December 31, 2014
 
December 31, 2013
Commercial
 
 
 
 
 
 
 
Real estate
$
242,311,000

 
26.4
%
 
$
245,943,000

 
28.2
%
Construction
30,932,000

 
3.4
%
 
20,382,000

 
2.3
%
Other
104,531,000

 
11.4
%
 
95,289,000

 
10.9
%
Municipal
20,424,000

 
2.2
%
 
19,117,000

 
2.2
%
Residential
 
 
 
 
 
 
 
Term
384,032,000

 
41.9
%
 
377,218,000

 
43.0
%
Construction
12,160,000

 
1.3
%
 
11,803,000

 
1.3
%
Home equity line of credit
103,521,000

 
11.3
%
 
91,549,000

 
10.4
%
Consumer
19,653,000

 
2.1
%
 
15,066,000

 
1.7
%
Total loans
$
917,564,000

 
100.0
%
 
$
876,367,000

 
100.0
%
Loans to Directors, Officers and Employees which exceed $60,000
A summary of loans to directors and executive officers is as follows:

For the years ended December 31,
2014
 
2013
Balance at beginning of year
$
14,884,000

 
$
14,917,000

New loans
8,932,000

 
909,000

Repayments
(8,960,000
)
 
(942,000
)
Balance at end of year
$
14,856,000

 
$
14,884,000

Past Due Loans Aging
Information on the past-due status of loans as of December 31, 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
$
24,000

 
$
75,000

 
$
761,000

 
$
860,000

 
$
241,451,000

 
$
242,311,000

 
$

Construction

 
41,000

 
208,000

 
249,000

 
30,683,000

 
30,932,000

 

Other
3,000

 

 
857,000

 
860,000

 
103,671,000

 
104,531,000

 

Municipal

 

 

 

 
20,424,000

 
20,424,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
Term
856,000

 
468,000

 
5,679,000

 
7,003,000

 
377,029,000

 
384,032,000

 
101,000

Construction

 

 

 

 
12,160,000

 
12,160,000

 

Home equity line of credit
622,000

 
720,000

 
780,000

 
2,122,000

 
101,399,000

 
103,521,000

 

Consumer
637,000

 
52,000

 
80,000

 
769,000

 
18,884,000

 
19,653,000

 
80,000

Total
$
2,142,000

 
$
1,356,000

 
$
8,365,000

 
$
11,863,000

 
$
905,701,000

 
$
917,564,000

 
$
181,000


Information on the past-due status of loans 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

Nonaccrual Loans
Information on nonaccrual loans as of December 31, 2014 and 2013 is presented in the following table:

As of December 31,
2014
 
2013
Commercial
 
 
 
Real estate
$
2,088,000

 
$
2,457,000

Construction
208,000

 

Other
935,000

 
4,370,000

Municipal

 

Residential
 
 
 
Term
6,421,000

 
8,484,000

Construction

 

Home equity line of credit
832,000

 
1,007,000

Consumer
26,000

 

Total
$
10,510,000

 
$
16,318,000

Impaired Loans
Information regarding impaired loans is as follows:

For the years ended December 31,
2014
 
2013
 
2012
Average investment in impaired loans
$
38,404,000

 
$
45,722,000

 
$
45,019,000

Interest income recognized on impaired loans, all on cash basis
1,465,000

 
1,750,000

 
1,039,000


As of December 31,
2014
 
2013
Balance of impaired loans
$
35,862,000

 
$
42,351,000

Less portion for which no allowance for loan losses is allocated
(26,313,000
)
 
(32,417,000
)
Portion of impaired loan balance for which an allowance for loan losses is allocated
$
9,549,000

 
$
9,934,000

Portion of allowance for loan losses allocated to the impaired loan balance
$
1,803,000

 
$
2,461,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by category as of December 31, 2014, 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
$
11,687,000

 
$
12,423,000

 
$

 
$
11,080,000

 
$
488,000

Construction

 

 

 
30,000

 

Other
2,616,000

 
3,407,000

 

 
3,853,000

 
156,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
10,820,000

 
11,824,000

 

 
10,505,000

 
402,000

Construction

 

 

 

 

Home equity line of credit
1,164,000

 
1,395,000

 

 
1,447,000

 
29,000

Consumer
26,000

 
28,000

 

 
11,000

 
3,000

 
$
26,313,000

 
$
29,077,000

 
$

 
$
26,926,000

 
$
1,078,000

With an Allowance Recorded
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
1,617,000

 
$
1,789,000

 
$
346,000

 
$
3,040,000

 
$
62,000

Construction
1,380,000

 
1,380,000

 
413,000

 
1,279,000

 
56,000

Other
326,000

 
338,000

 
129,000

 
1,103,000

 
13,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
5,303,000

 
5,513,000

 
519,000

 
5,738,000

 
239,000

Construction

 

 

 

 

Home equity line of credit
923,000

 
929,000

 
396,000

 
318,000

 
17,000

Consumer

 

 

 

 

 
$
9,549,000

 
$
9,949,000

 
$
1,803,000

 
$
11,478,000

 
$
387,000

Total
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
13,304,000

 
$
14,212,000

 
$
346,000

 
$
14,120,000

 
$
550,000

Construction
1,380,000

 
1,380,000

 
413,000

 
1,309,000

 
56,000

Other
2,942,000

 
3,745,000

 
129,000

 
4,956,000

 
169,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
16,123,000

 
17,337,000

 
519,000

 
16,243,000

 
641,000

Construction

 

 

 

 

Home equity line of credit
2,087,000

 
2,324,000

 
396,000

 
1,765,000

 
46,000

Consumer
26,000

 
28,000

 

 
11,000

 
3,000

 
$
35,862,000

 
$
39,026,000

 
$
1,803,000

 
$
38,404,000

 
$
1,465,000



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 category as of 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 category as of December 31, 2012, 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
$
9,386,000

 
$
9,963,000

 
$

 
$
10,102,000

 
$
199,000

Construction
101,000

 
115,000

 

 
2,533,000

 

Other
4,737,000

 
5,345,000

 

 
2,877,000

 
53,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
12,747,000

 
14,440,000

 

 
9,801,000

 
189,000

Construction

 

 

 
560,000

 

Home equity line of credit
1,311,000

 
1,440,000

 

 
961,000

 
27,000

Consumer

 

 

 
3,000

 

 
$
28,282,000

 
$
31,303,000

 
$

 
$
26,837,000

 
$
468,000

With an Allowance Recorded
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
6,388,000

 
$
7,018,000

 
$
1,523,000

 
$
4,614,000

 
$
211,000

Construction
3,253,000

 
3,253,000

 
969,000

 
1,816,000

 
85,000

Other
1,124,000

 
1,126,000

 
652,000

 
1,974,000

 
38,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
6,697,000

 
6,842,000

 
395,000

 
9,066,000

 
237,000

Construction

 

 

 
261,000

 

Home equity line of credit

 

 

 
442,000

 

Consumer

 

 

 
9,000

 

 
$
17,462,000

 
$
18,239,000

 
$
3,539,000

 
$
18,182,000

 
$
571,000

Total
 
 
 
 
 
 
 
 
 
Commercial
 
 
 
 
 
 
 
 
 
Real estate
$
15,774,000

 
$
16,981,000

 
$
1,523,000

 
$
14,716,000

 
$
410,000

Construction
3,354,000

 
3,368,000

 
969,000

 
4,349,000

 
85,000

Other
5,861,000

 
6,471,000

 
652,000

 
4,851,000

 
91,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
Term
19,444,000

 
21,282,000

 
395,000

 
18,867,000

 
426,000

Construction

 

 

 
821,000

 

Home equity line of credit
1,311,000

 
1,440,000

 

 
1,403,000

 
27,000

Consumer

 

 

 
12,000

 

 
$
45,744,000

 
$
49,542,000

 
$
3,539,000

 
$
45,019,000

 
$
1,039,000

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of December 31, 2014:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate
19

 
$
12,282,000

 
$
267,000

Construction
1

 
1,172,000

 
207,000

Other
15

 
2,007,000

 

Municipal

 

 

Residential
 
 
 
 
 
Term
54

 
10,932,000

 
373,000

Construction

 

 

Home equity line of credit
5

 
821,000

 
21,000

Consumer

 

 

 
94

 
$
27,214,000

 
$
868,000


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


As of December 31, 2014, 12 of the loans classified as TDRs with a total balance of $1,549,000 were more than 30 days past due. Of these loans, two loans with an outstanding balance of $238,000 had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2014:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate
1

 
$
321,000

 
$
120,000

Construction

 

 

Other
1

 
2,000

 

Municipal

 

 

Residential
 

 


 


Term
8

 
1,000,000

 
36,000

Construction

 

 

Home equity line of credit
2

 
226,000

 
21,000

Consumer

 

 

 
12

 
$
1,549,000

 
$
177,000


As of December 31, 2013, 16 of the loans classified as TDRs with a total balance of $3,261,000 were more than 30 days past due. Of these loans, six loans with an outstanding balance of $810,000 had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2013:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
Real estate
2

 
$
990,000

 
$

Construction

 

 

Other
2

 
355,000

 

Municipal

 

 

Residential
 
 
 
 
 
Term
10

 
1,688,000

 
37,000

Construction

 

 

Home equity line of credit
2

 
228,000

 

Consumer

 

 

 
16

 
$
3,261,000

 
$
37,000


During the year ended December 31, 2014, six loans were placed on TDR status with a post-modification outstanding balance of $826,000. 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 during the year ended December 31, 2014, by class of loan and the associated specific reserve included in the allowance for loan losses as of December 31, 2014:

 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
Real estate
2

 
$
302,000

 
$
300,000

 
$

Construction

 

 

 

Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
Term
4

 
627,000

 
526,000

 
12,000

Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
6

 
$
929,000

 
$
826,000

 
$
12,000


During the year ended December 31, 2013, 10 loans were placed on TDR status with a post-modification balance of $3,604,000. These were considered to be 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 2013 by type of loan and the associated specific reserve included in the allowance for loan losses as of December 31, 2013:

 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
Real estate
2

 
$
1,883,000

 
$
1,883,000

 
$

Construction

 

 

 

Other
2

 
491,000

 
491,000

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
Term
5

 
1,032,000

 
1,029,000

 
31,000

Construction

 

 

 

Home equity line of credit
1

 
204,000

 
201,000

 

Consumer

 

 

 

 
10

 
$
3,610,000

 
$
3,604,000

 
$
31,000