XML 80 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2015
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
A breakdown of the allowance for loan losses as of March 31, 2015, December 31, 2014, and March 31, 2014, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2015
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
$
248,000

 
$
1,094,000

 
$
1,775,000

 
$

 
$
3,117,000

   Construction
396,000

 
157,000

 
254,000

 

 
807,000

   Other
347,000

 
521,000

 
846,000

 

 
1,714,000

Municipal

 

 
16,000

 

 
16,000

Residential
 
 
 
 
 
 
 
 
 
   Term
421,000

 
298,000

 
389,000

 

 
1,108,000

   Construction

 
10,000

 
13,000

 

 
23,000

Home equity line of credit
24,000

 
716,000

 
304,000

 

 
1,044,000

Consumer

 
318,000

 
208,000

 

 
526,000

Unallocated

 

 

 
1,841,000

 
1,841,000

 
$
1,436,000

 
$
3,114,000

 
$
3,805,000

 
$
1,841,000

 
$
10,196,000

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 March 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
$
1,019,000

 
$
1,707,000

 
$
1,774,000

 
$

 
$
4,500,000

   Construction
276,000

 
154,000

 
160,000

 

 
590,000

   Other
834,000

 
690,000

 
717,000

 

 
2,241,000

Municipal

 

 
15,000

 

 
15,000

Residential
 
 
 
 
 
 
 
 
 
   Term
574,000

 
303,000

 
355,000

 

 
1,232,000

   Construction

 
10,000

 
12,000

 

 
22,000

Home equity line of credit
83,000

 
343,000

 
282,000

 

 
708,000

Consumer

 
323,000

 
194,000

 

 
517,000

Unallocated

 

 

 
1,830,000

 
1,830,000

 
$
2,786,000

 
$
3,530,000

 
$
3,509,000

 
$
1,830,000

 
$
11,655,000

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 March 31, 2015:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
11,000

 
$

 
$
344,000

 
$

 
$
355,000

2 Above Average
11,599,000

 
766,000

 
8,282,000

 
24,687,000

 
45,334,000

3 Satisfactory
52,828,000

 
2,227,000

 
24,758,000

 
1,590,000

 
81,403,000

4 Average
108,480,000

 
25,867,000

 
55,120,000

 

 
189,467,000

5 Watch
36,816,000

 
2,567,000

 
17,642,000

 

 
57,025,000

6 OAEM
9,670,000

 
2,509,000

 
1,669,000

 

 
13,848,000

7 Substandard
22,617,000

 
747,000

 
7,640,000

 

 
31,004,000

8 Doubtful

 

 

 

 

Total
$
242,021,000

 
$
34,683,000

 
$
115,455,000

 
$
26,277,000

 
$
418,436,000

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, 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 real estate, commercial construction, commercial other, and municipal loans as of March 31, 2014:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$
15,000

 
$

 
$
261,000

 
$

 
$
276,000

2 Above Average
9,287,000

 
773,000

 
7,458,000

 
15,926,000

 
33,444,000

3 Satisfactory
44,918,000

 
1,080,000

 
16,864,000

 
1,864,000

 
64,726,000

4 Average
102,361,000

 
16,388,000

 
46,447,000

 

 
165,196,000

5 Watch
33,079,000

 

 
10,828,000

 

 
43,907,000

6 OAEM
26,951,000

 
2,668,000

 
3,883,000

 

 
33,502,000

7 Substandard
23,576,000

 
777,000

 
11,495,000

 

 
35,848,000

8 Doubtful

 

 
40,000

 

 
40,000

Total
$
240,187,000

 
$
21,686,000

 
$
97,276,000

 
$
17,790,000

 
$
376,939,000

Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2015, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2015:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2015
Beginning 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

Charge offs
122,000


2,000


83,000


447,000

62,000


716,000

Recoveries


4,000


6,000


22,000

36,000


68,000

Provision (credit)
(293,000
)
(16,000
)
207,000

1,000


3,000

409,000

10,000

179,000

500,000

Ending balance
$
3,117,000

$
807,000

$
1,714,000

$
16,000

$
1,108,000

$
23,000

$
1,044,000

$
526,000

$
1,841,000

$
10,196,000

Allowance for loan losses as of March 31, 2015
Ending balance specifically evaluated for impairment
$
248,000

$
396,000

$
347,000

$

$
421,000

$

$
24,000

$

$

$
1,436,000

Ending balance collectively evaluated for impairment
$
2,869,000

$
411,000

$
1,367,000

$
16,000

$
687,000

$
23,000

$
1,020,000

$
526,000

$
1,841,000

$
8,760,000

Related loan balances as of March 31, 2015
Ending balance
$
242,021,000

$
34,683,000

$
115,455,000

$
26,277,000

$
383,869,000

$
13,036,000

$
104,100,000

$
19,728,000

$

$
939,169,000

Ending balance specifically evaluated for impairment
$
12,705,000

$
1,380,000

$
2,721,000

$

$
16,348,000

$

$
1,654,000

$
25,000

$

$
34,833,000

Ending balance collectively evaluated for impairment
$
229,316,000

$
33,303,000

$
112,734,000

$
26,277,000

$
367,521,000

$
13,036,000

$
102,446,000

$
19,703,000

$

$
904,336,000


The following table presents allowance for loan losses activity by class for the year-ended December 31, 2014 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2014:
 
Commercial
Municipal
Residential
 
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
 
Construction
 
Other
 
Term
 
Construction
 
 
 
 
 
For the year ended December 31, 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
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

Allowance for loan losses as of December 31, 2014
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 as of December 31, 2014
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


The following table presents allowance for loan losses activity by class for the three months ended March 31, 2014, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2014:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 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
20,000


174,000


119,000


12,000

70,000


395,000

Recoveries
1,000


64,000


4,000


1,000

66,000


136,000

Provision (credit)
(83,000
)
15,000

75,000


248,000

1,000

44,000

(52,000
)
152,000

400,000

Ending 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

Allowance for loan losses as of March 31, 2014
Ending balance specifically evaluated for impairment
$
1,019,000

$
276,000

$
834,000

$

$
574,000

$

$
83,000

$

$

$
2,786,000

Ending balance collectively evaluated for impairment
$
3,481,000

$
314,000

$
1,407,000

$
15,000

$
658,000

$
22,000

$
625,000

$
517,000

$
1,830,000

$
8,869,000

Related loan balances as of March 31, 2014
Ending balance
$
240,187,000

$
21,686,000

$
97,276,000

$
17,790,000

$
372,479,000

$
12,360,000

$
92,202,000

$
14,934,000

$

$
868,914,000

Ending balance specifically evaluated for impairment
$
15,260,000

$
1,492,000

$
5,258,000

$

$
16,924,000

$

$
1,653,000

$

$

$
40,587,000

Ending balance collectively evaluated for impairment
$
224,927,000

$
20,194,000

$
92,018,000

$
17,790,000

$
355,555,000

$
12,360,000

$
90,549,000

$
14,934,000

$

$
828,327,000