XML 52 R40.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Allowance for Loan and Lease Losses, Adjustments, Net [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
The following table summarizes the composition of the allowance for loan losses, by class of financing receivable and allowance, as of December 31, 2014 and 2013:

As of December 31,
2014
 
2013
Allowance for Loans Evaluated Individually for Impairment
Commercial
 
 
 
Real estate
$
346,000

 
$
890,000

Construction
413,000

 
272,000

Other
129,000

 
841,000

Municipal

 

Residential
 
 
 
Term
519,000

 
404,000

Construction

 

Home equity line of credit
396,000

 
54,000

Consumer

 

Total
$
1,803,000

 
$
2,461,000

Allowance for Loans Evaluated Collectively for Impairment
Commercial
 
 
 
Real estate
$
3,186,000

 
$
3,712,000

Construction
410,000

 
303,000

Other
1,376,000

 
1,435,000

Municipal
15,000

 
15,000

Residential
 
 
 
Term
666,000

 
695,000

Construction
20,000

 
21,000

Home equity line of credit
664,000

 
621,000

Consumer
542,000

 
573,000

Unallocated
1,662,000

 
1,678,000

Total
$
8,541,000

 
$
9,053,000

Total Allowance for Loan Losses
Commercial
 

 
 

Real estate
$
3,532,000

 
$
4,602,000

Construction
823,000

 
575,000

Other
1,505,000

 
2,276,000

Municipal
15,000

 
15,000

Residential
 
 
 
Term
1,185,000

 
1,099,000

Construction
20,000

 
21,000

Home equity line of credit
1,060,000

 
675,000

Consumer
542,000

 
573,000

Unallocated
1,662,000

 
1,678,000

Total
$
10,344,000

 
$
11,514,000

Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2014 and 2013, by class of financing receivable and allowance element, is presented in the following tables:

As of December 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
$
346,000

 
$
1,444,000

 
$
1,742,000

 
$

 
$
3,532,000

Construction
413,000

 
186,000

 
224,000

 

 
823,000

Other
129,000

 
624,000

 
752,000

 

 
1,505,000

Municipal

 

 
15,000

 

 
15,000

Residential
 
 
 
 
 
 
 
 
 
Term
519,000

 
297,000

 
369,000

 

 
1,185,000

Construction

 
9,000

 
11,000

 

 
20,000

Home equity line of credit
396,000

 
376,000

 
288,000

 

 
1,060,000

Consumer

 
346,000

 
196,000

 

 
542,000

Unallocated

 

 

 
1,662,000

 
1,662,000

 
$
1,803,000

 
$
3,282,000

 
$
3,597,000

 
$
1,662,000

 
$
10,344,000


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

Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2014:

 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
12,000

 
$

 
$
330,000

 
$

 
$
342,000

2 Above average
12,668,000

 
771,000

 
7,210,000

 
18,789,000

 
39,438,000

3 Satisfactory
50,275,000

 
1,983,000

 
24,232,000

 
1,635,000

 
78,125,000

4 Average
108,719,000

 
23,345,000

 
44,895,000

 

 
176,959,000

5 Watch
36,974,000

 
1,567,000

 
18,171,000

 

 
56,712,000

6 OAEM
9,846,000

 
2,519,000

 
1,970,000

 

 
14,335,000

7 Substandard
23,817,000

 
747,000

 
7,723,000

 

 
32,287,000

8 Doubtful

 

 

 

 

Total
$
242,311,000

 
$
30,932,000

 
$
104,531,000

 
$
20,424,000

 
$
398,198,000


The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, 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


Allowance for Loan Losses Transactions
Allowance for loan losses activity for the years ended December 31, 2014, 2013 and 2012 was as follows:
For the year ended December 31, 2014
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

Chargeoffs
1,205,000

 

 
989,000

 

 
699,000

 

 
153,000

 
449,000

 

 
3,495,000

Recoveries
144,000

 

 
758,000

 

 
36,000

 
25,000

 
16,000

 
196,000

 

 
1,175,000

Provision (credit)
(9,000
)
 
248,000

 
(540,000
)
 

 
749,000

 
(26,000
)
 
522,000

 
222,000

 
(16,000
)
 
1,150,000

Ending balance
$
3,532,000

 
$
823,000

 
$
1,505,000

 
$
15,000

 
$
1,185,000

 
$
20,000

 
$
1,060,000

 
$
542,000

 
$
1,662,000

 
$
10,344,000

Ending balance specifically evaluated for impairment
$
346,000

 
$
413,000

 
$
129,000

 
$

 
$
519,000

 
$

 
$
396,000

 
$

 
$

 
$
1,803,000

Ending balance collectively evaluated for impairment
$
3,186,000

 
$
410,000

 
$
1,376,000

 
$
15,000

 
$
666,000

 
$
20,000

 
$
664,000

 
$
542,000

 
$
1,662,000

 
$
8,541,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
242,311,000

 
$
30,932,000

 
$
104,531,000

 
$
20,424,000

 
$
384,032,000

 
$
12,160,000

 
$
103,521,000

 
$
19,653,000

 
$

 
$
917,564,000

Ending balance specifically evaluated for impairment
$
13,304,000

 
$
1,380,000

 
$
2,942,000

 
$

 
$
16,123,000

 
$

 
$
2,087,000

 
$
26,000

 
$

 
$
35,862,000

Ending balance collectively evaluated for impairment
$
229,007,000

 
$
29,552,000

 
$
101,589,000

 
$
20,424,000

 
$
367,909,000

 
$
12,160,000

 
$
101,434,000

 
$
19,627,000

 
$

 
$
881,702,000

For the year ended December 31, 2013
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

Chargeoffs
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

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:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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

For the year ended December 31, 2012
Commercial
 
 
 
Residential
 
Home Equity
Line of Credit
 
 
 
 
 
 
Real Estate
 
Construction
 
Other
 
Municipal
 
Term
 
Construction
 
 
Consumer
 
Unallocated
 
Total
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Beginning balance
$
5,659,000

 
$
658,000

 
$
2,063,000

 
$
19,000

 
$
1,159,000

 
$
255,000

 
$
595,000

 
$
584,000

 
$
2,008,000

 
$
13,000,000

Chargeoffs
1,394,000

 
928,000

 
3,215,000

 

 
1,911,000

 
389,000

 
688,000

 
555,000

 

 
9,080,000

Recoveries
13,000

 
246,000

 
113,000

 

 
110,000

 
54,000

 
1,000

 
208,000

 

 
745,000

Provision (credit)
1,587,000

 
1,383,000

 
3,089,000

 
(1,000
)
 
1,751,000

 
91,000

 
746,000

 
355,000

 
(1,166,000
)
 
7,835,000

Ending 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

Ending balance specifically evaluated for impairment
$
1,523,000

 
$
969,000

 
$
652,000

 
$

 
$
395,000

 
$

 
$

 
$

 
$

 
$
3,539,000

Ending balance collectively evaluated for impairment
$
4,342,000

 
$
390,000

 
$
1,398,000

 
$
18,000

 
$
714,000

 
$
11,000

 
$
654,000

 
$
592,000

 
$
842,000

 
$
8,961,000

Related loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance
$
251,335,000

 
$
22,417,000

 
$
81,183,000

 
$
14,704,000

 
$
379,447,000

 
$
6,459,000

 
$
99,082,000

 
$
14,657,000

 
$

 
$
869,284,000

Ending balance specifically evaluated for impairment
$
15,774,000

 
$
3,354,000

 
$
5,861,000

 
$

 
$
19,444,000

 
$

 
$
1,311,000

 
$

 
$

 
$
45,744,000

Ending balance collectively evaluated for impairment
$
235,561,000

 
$
19,063,000

 
$
75,322,000

 
$
14,704,000

 
$
360,003,000

 
$
6,459,000

 
$
97,771,000

 
$
14,657,000

 
$

 
$
823,540,000