XML 80 R26.htm IDEA: XBRL DOCUMENT v3.2.0.727
Loans (Tables)
6 Months Ended
Jun. 30, 2015
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of June 30, 2015 and 2014 and at December 31, 2014:
 
June 30, 2015
 
December 31, 2014
 
June 30, 2014
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
249,414,000

 
25.9
%
$
242,311,000

 
26.4
%
$
245,660,000

 
27.5
%
   Construction
39,504,000

 
4.1
%
30,932,000

 
3.4
%
17,084,000

 
1.9
%
   Other
128,249,000

 
13.3
%
104,531,000

 
11.4
%
104,234,000

 
11.7
%
Municipal
22,821,000

 
2.4
%
20,424,000

 
2.2
%
17,893,000

 
2.0
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
378,090,000

 
39.2
%
384,032,000

 
41.9
%
379,027,000

 
42.5
%
   Construction
14,215,000

 
1.5
%
12,160,000

 
1.3
%
13,253,000

 
1.5
%
Home equity line of credit
108,788,000

 
11.3
%
103,521,000

 
11.3
%
97,821,000

 
11.0
%
Consumer
22,028,000

 
2.3
%
19,653,000

 
2.1
%
16,892,000

 
1.9
%
Total
$
963,109,000

 
100.0
%
$
917,564,000

 
100.0
%
$
891,864,000

 
100.0
%
Past Due Loans Aging
Information on the past-due status of loans by class of financing receivable as of June 30, 2015, 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
$
1,850,000

 
$

 
$
264,000

 
$
2,114,000

 
$
247,300,000

 
$
249,414,000

 
$

   Construction

 

 
208,000

 
208,000

 
39,296,000

 
39,504,000

 

   Other
124,000

 

 
138,000

 
262,000

 
127,987,000

 
128,249,000

 

Municipal

 

 

 

 
22,821,000

 
22,821,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
810,000

 
2,314,000

 
3,146,000

 
6,270,000

 
371,820,000

 
378,090,000

 
90,000

   Construction
160,000

 

 

 
160,000

 
14,055,000

 
14,215,000

 

Home equity line of credit
649,000

 
122,000

 
838,000

 
1,609,000

 
107,179,000

 
108,788,000

 
35,000

Consumer
152,000

 
130,000

 
111,000

 
393,000

 
21,635,000

 
22,028,000

 
111,000

Total
$
3,745,000

 
$
2,566,000

 
$
4,705,000

 
$
11,016,000

 
$
952,093,000

 
$
963,109,000

 
$
236,000

Information on the past-due status of loans by class of financing receivable 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
$
346,000

 
$
107,000

 
$
407,000

 
$
860,000

 
$
241,451,000

 
$
242,311,000

 
$

   Construction

 
41,000

 
208,000

 
249,000

 
30,683,000

 
30,932,000

 

   Other
336,000

 
543,000

 
314,000

 
1,193,000

 
103,338,000

 
104,531,000

 

Municipal

 

 

 

 
20,424,000

 
20,424,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,140,000

 
2,118,000

 
3,745,000

 
7,003,000

 
377,029,000

 
384,032,000

 
101,000

   Construction

 

 

 

 
12,160,000

 
12,160,000

 

Home equity line of credit
621,000

 
769,000

 
732,000

 
2,122,000

 
101,399,000

 
103,521,000

 

Consumer
303,000

 
53,000

 
80,000

 
436,000

 
19,217,000

 
19,653,000

 
80,000

Total
$
2,746,000

 
$
3,631,000

 
$
5,486,000

 
$
11,863,000

 
$
905,701,000

 
$
917,564,000

 
$
181,000

Information on the past-due status of loans by class of financing receivable as of June 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
$
925,000

 
$

 
$
1,157,000

 
$
2,082,000

 
$
243,578,000

 
$
245,660,000

 
$

   Construction

 

 
208,000

 
208,000

 
16,876,000

 
17,084,000

 

   Other
256,000

 
21,000

 
599,000

 
876,000

 
103,358,000

 
104,234,000

 

Municipal

 

 

 

 
17,893,000

 
17,893,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
813,000

 
1,735,000

 
3,880,000

 
6,428,000

 
372,599,000

 
379,027,000

 
87,000

   Construction

 

 

 

 
13,253,000

 
13,253,000

 

Home equity line of credit
471,000

 
93,000

 
875,000

 
1,439,000

 
96,382,000

 
97,821,000

 

Consumer
131,000

 
11,000

 
76,000

 
218,000

 
16,674,000

 
16,892,000

 
76,000

Total
$
2,596,000

 
$
1,860,000

 
$
6,795,000

 
$
11,251,000

 
$
880,613,000

 
$
891,864,000

 
$
163,000

Nonaccrual Loans
Information on nonaccrual loans as of June 30, 2015 and 2014 and at December 31, 2014 is presented in the following table:
 
June 30, 2015
 
December 31, 2014
 
June 30, 2014
Commercial
 
 
 
 
 
   Real estate
$
1,538,000

 
$
2,088,000

 
$
3,089,000

   Construction
208,000

 
208,000

 
208,000

   Other
429,000

 
935,000

 
2,017,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
5,698,000

 
6,421,000

 
6,432,000

   Construction

 

 

Home equity line of credit
964,000

 
832,000

 
902,000

Consumer
95,000

 
26,000

 

Total
$
8,932,000

 
$
10,510,000

 
$
12,648,000

Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2015, is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2015
 
For the quarter ended June 30, 2015
 
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
$
8,986,000

 
$
9,436,000

 
$

 
$
9,959,000

 
$
182,000

 
$
9,020,000

 
$
93,000

  Construction

 

 

 

 

 

 

  Other
1,789,000

 
1,855,000

 

 
2,267,000

 
42,000

 
2,069,000

 
27,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
9,636,000

 
10,537,000

 

 
10,797,000

 
173,000

 
10,458,000

 
90,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,504,000

 
2,140,000

 

 
1,326,000

 
15,000

 
1,371,000

 
8,000

Consumer
95,000

 
138,000

 

 
52,000

 
3,000

 
80,000

 

 
$
22,010,000

 
$
24,106,000

 
$

 
$
24,401,000

 
$
415,000

 
$
22,998,000

 
$
218,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
3,580,000

 
$
3,671,000

 
$
225,000

 
$
2,807,000

 
$
71,000

 
$
3,618,000

 
$
39,000

  Construction
989,000

 
989,000

 
275,000

 
1,311,000

 
25,000

 
1,249,000

 
13,000

  Other
317,000

 
331,000

 
275,000

 
399,000

 
4,000

 
471,000

 
3,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
5,784,000

 
6,082,000

 
501,000

 
5,348,000

 
120,000

 
5,463,000

 
60,000

  Construction

 

 

 

 

 

 

Home equity line of credit
68,000

 
69,000

 
31,000

 
307,000

 
2,000

 
226,000

 

Consumer

 

 

 

 

 

 
2,000

 
$
10,738,000

 
$
11,142,000

 
$
1,307,000

 
$
10,172,000

 
$
222,000

 
$
11,027,000

 
$
117,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
12,566,000

 
$
13,107,000

 
$
225,000

 
$
12,766,000

 
$
253,000

 
$
12,638,000

 
$
132,000

  Construction
989,000

 
989,000

 
275,000

 
1,311,000

 
25,000

 
1,249,000

 
13,000

  Other
2,106,000

 
2,186,000

 
275,000

 
2,666,000

 
46,000

 
2,540,000

 
30,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
15,420,000

 
16,619,000

 
501,000

 
16,145,000

 
293,000

 
15,921,000

 
150,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,572,000

 
2,209,000

 
31,000

 
1,633,000

 
17,000

 
1,597,000

 
8,000

Consumer
95,000

 
138,000

 

 
52,000

 
3,000

 
80,000

 
2,000

 
$
32,748,000

 
$
35,248,000

 
$
1,307,000

 
$
34,573,000

 
$
637,000

 
$
34,025,000

 
$
335,000

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, 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


A breakdown of impaired loans by class of financing receivable as of and for the period ended June 30, 2014, is presented in the following table:
 
 
 
 
 
 
 
For the six months ended June 30, 2014
 
For the quarter ended June 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
$
10,688,000

 
$
11,228,000

 
$

 
$
10,458,000

 
$
201,000

 
$
9,181,000

 
$
112,000

  Construction

 

 

 
60,000

 

 
52,000

 

  Other
3,271,000

 
3,549,000

 

 
4,796,000

 
56,000

 
4,443,000

 
32,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
10,271,000

 
11,082,000

 

 
10,845,000

 
183,000

 
10,364,000

 
88,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,242,000

 
1,484,000

 

 
1,753,000

 
14,000

 
1,996,000

 
7,000

Consumer

 

 

 

 

 

 

 
$
25,472,000

 
$
27,343,000

 
$

 
$
27,912,000

 
$
454,000

 
$
26,036,000

 
$
239,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
4,115,000

 
$
4,270,000

 
$
1,150,000

 
$
3,599,000

 
$
81,000

 
$
3,665,000

 
$
42,000

  Construction
1,492,000

 
1,492,000

 
487,000

 
1,140,000

 
28,000

 
995,000

 
14,000

  Other
1,054,000

 
1,114,000

 
830,000

 
1,364,000

 
12,000

 
1,674,000

 
8,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
5,831,000

 
6,018,000

 
606,000

 
5,850,000

 
128,000

 
5,883,000

 
63,000

  Construction

 

 

 

 

 

 

Home equity line of credit
291,000

 
296,000

 
73,000

 
261,000

 
1,000

 
400,000

 
1,000

Consumer

 

 

 

 

 

 

 
$
12,783,000

 
$
13,190,000

 
$
3,146,000

 
$
12,214,000

 
$
250,000

 
$
12,617,000

 
$
128,000

Total
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
 
  Real estate
$
14,803,000

 
$
15,498,000

 
$
1,150,000

 
$
14,057,000

 
$
282,000

 
$
12,846,000

 
$
154,000

  Construction
1,492,000

 
1,492,000

 
487,000

 
1,200,000

 
28,000

 
1,047,000

 
14,000

  Other
4,325,000

 
4,663,000

 
830,000

 
6,160,000

 
68,000

 
6,117,000

 
40,000

Municipal

 

 

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
  Term
16,102,000

 
17,100,000

 
606,000

 
16,695,000

 
311,000

 
16,247,000

 
151,000

  Construction

 

 

 

 

 

 

Home equity line of credit
1,533,000

 
1,780,000

 
73,000

 
2,014,000

 
15,000

 
2,396,000

 
8,000

Consumer

 

 

 

 

 

 

 
$
38,255,000

 
$
40,533,000

 
$
3,146,000

 
$
40,126,000

 
$
704,000

 
$
38,653,000

 
$
367,000

Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of June 30, 2015:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
11,754,000

 
$
130,000

   Construction
1

 
781,000

 
68,000

   Other
13

 
1,675,000

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
52

 
10,789,000

 
435,000

   Construction

 

 

Home equity line of credit
5

 
792,000

 

Consumer

 

 

 
88

 
$
25,791,000

 
$
633,000

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 June 30, 2014:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
18

 
$
12,702,000

 
$
774,000

   Construction
1

 
1,284,000

 
280,000

   Other
18

 
2,311,000

 
142,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
55

 
11,166,000

 
383,000

   Construction

 

 

Home equity line of credit
5

 
832,000

 
21,000

Consumer

 

 

 
97

 
$
28,295,000

 
$
1,600,000


As of June 30, 2015, nine of the loans classified as TDRs with a total balance of $1,455,000 were more than 30 days past due. None of these loans 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 June 30, 2015:

 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
8

 
1,271,000

 
87,000

   Construction

 

 

Home equity line of credit
1

 
184,000

 

Consumer

 

 

 
9

 
$
1,455,000

 
$
87,000


















As of June 30, 2014, 12 of the loans classified as TDRs with a total balance of $2,052,000 were more than 30 days past due. Of these loans, two loans with an outstanding balance of $256,000 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 June 30, 2014:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
1

 
$
518,000

 
$
259,000

   Construction

 

 

   Other

 

 

Municipal

 

 

Residential
 
 
 
 
 
   Term
10

 
1,333,000

 
35,000

   Construction

 

 

Home equity line of credit
1

 
201,000

 
21,000

Consumer

 

 

 
12

 
$
2,052,000

 
$
315,000


For the six months ended June 30, 2015, no loans were placed on TDR status. This compares to three loans placed on TDR status with a post-modification outstanding balance of $291,000 for the six months ended June 30, 2014. 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 six months ended June 30, 2014, by class of loan and the associated specific reserve included in the allowance for loan losses as of June 30, 2014:
 
 
 
 
 
 
 
 
For the six months ended June 30, 2014
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
3

 
349,000

 
291,000

 
17,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
3

 
$
349,000

 
$
291,000

 
$
17,000

 
 
 
 
 
 
 
 
For the quarters ended June 30, 2015 and 2014, no loans were placed on TDR status.