XML 50 R11.htm IDEA: XBRL DOCUMENT v2.4.0.6
LOANS
3 Months Ended
Mar. 31, 2013
LOANS [Abstract]  
LOANS
4. LOANS
At March 31, 2013 and December 31, 2012, net loans disaggregated by class consisted of the following (in thousands):

 
March 31,
 
 
December 31,
 
 
 
2013
 
 
2012
 
Commercial and industrial
 
$
187,775
 
 
$
168,709
 
Commercial real estate
 
 
399,270
 
 
 
369,271
 
Real estate construction
 
 
14,075
 
 
 
15,469
 
Residential mortgages (1st and 2nd liens)
 
 
146,967
 
 
 
146,575
 
Home equity
 
 
63,463
 
 
 
66,468
 
Consumer
 
 
12,849
 
 
 
14,288
 
Gross loans
 
 
824,399
 
 
 
780,780
 
Allowance for loan losses
 
 
(17,834
)
 
 
(17,781
)
Net loans at end of period
 
$
806,565
 
 
$
762,999
 

For the three months ended March 31, 2013 and 2012, the activity in the allowance for loan losses disaggregated by class is shown below (in thousands).
 
 
Commercial and
industrial
 
 
Commercial
real estate
 
 
Real estate
construction
 
 
Residential mortgages
(1st and 2nd liens)
 
 
Home equity
 
 
Consumer
 
Unallocated
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
6,181
 
 
$
6,149
 
 
$
141
 
 
$
1,576
 
 
$
907
 
 
$
189
 
$
2,638
 
$
17,781
 
Charge-offs
 
 
(348
)
 
 
-
 
 
 
-
 
 
-
 
 
-
 
 
 
(11
)
-
 
 
(359
)
Recoveries
 
 
299
 
 
 
72
 
 
 
-
 
 
 
1
 
 
 
1
 
 
 
39
 
-
 
 
412
 
Provision for loan losses
 
 
(787
)
 
 
349
 
 
704
 
 
 
864
 
 
 
16
 
 
28
 
(1,174
)
 
-
Balance at end of period
 
$
5,345
 
 
$
6,570
 
 
$
845
 
 
$
2,441
 
 
$
924
 
 
$
245
 
$
1,464
 
$
17,834
 
 
Commercial and industrial
Commercial
real estate
Real estate construction
Residential mortgages
(1st and 2nd liens)
Home equity
Consumer
Unallocated
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three months ended March 31, 2012
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of period
 
$
25,047
 
 
$
11,029
 
 
$
623
 
 
$
2,401
 
 
$
512
 
 
$
313
 
$
33
 
$
39,958
 
Charge-offs
 
 
(337
)
 
 
-
 
 
 
-
 
 
 
(395
)
 
 
(61
)
 
 
(32
)
-
 
 
(825
)
Recoveries
 
 
855
 
 
 
-
 
 
 
-
 
 
 
1
 
 
 
-
 
 
 
19
 
-
 
 
875
 
Provision for loan losses
 
 
(1,772
)
 
 
(2,150
)
 
 
(44
)
 
 
28
 
 
 
804
 
 
 
54
 
3,080
 
 
-
 
Balance at end of period
 
$
23,793
 
 
$
8,879
 
 
$
579
 
 
$
2,035
 
 
$
1,255
 
 
$
354
 
$
3,113
 
$
40,008
 

The allowance for loan losses is a valuation allowance for probable incurred credit losses. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed.  Subsequent recoveries, if any, are credited to the allowance. Management estimates the allowance balance required using past loan loss experience, the nature and volume of the portfolio, information about specific borrower situations and estimated collateral values, economic conditions, and other factors.  Allocations of the allowance may be made for specific loans, but the entire allowance is available for any loan that, in management's judgment, should be charged off. The allowance consists of specific and general components. The specific component relates to loans that are individually classified as impaired.

A loan is impaired when, based on current information and events, it is probable that the Company will be unable to collect all amounts due according to the contractual terms of the loan agreement.  Loans for which the terms have been modified resulting in a concession, and for which the borrower is experiencing financial difficulties, are considered TDRs and classified as impaired. Generally, TDRs are initially classified as non-accrual until sufficient time has passed to assess whether the restructured loan will continue to perform. Generally, the Company returns a TDR to accrual status upon six months of performance under the new terms.

Factors considered by management in determining impairment include payment status, collateral value, and the probability of collecting scheduled principal and interest payments when due. Loans that experience insignificant payment delays and payment shortfalls generally are not classified as impaired.  Management determines the significance of payment delays and payment shortfalls on a case-by-case basis, taking into consideration all of the circumstances surrounding the loan and the borrower, including the length of the delay, the reasons for the delay, the borrower's prior payment record, and the amount of the shortfall in relation to the principal and interest owed.

Management has determined that all TDRs and all non-accrual loans are impaired; however, non-accrual loans with an impaired balance of $250 thousand or less will be evaluated under ASC 450 with other groups of smaller or homogeneous loans with similar risk characteristics. Management will use judgment to determine if there are other loans outside of these two categories that fit the definition of impaired. If a loan is impaired, a specific reserve is recorded so that the loan is reported, net, at the present value of estimated future cash flows including balloon payments, if any, using the loan's existing rate or at the fair value of collateral if repayment is expected solely from the collateral. Large groups of homogeneous loans with smaller individual balances, such as consumer and residential real estate loans, are generally evaluated collectively for impairment, and accordingly, are not separately identified for impairment disclosures. TDRs are separately identified for impairment disclosures and are measured at the present value of estimated future cash flows using the loan's effective rate at inception. If a TDR is considered to be "collateral-dependent," the loan is reported at the fair value of the collateral net of estimated costs to sell.  For TDRs that subsequently default, the Company determines the allowance amount in accordance with its accounting policy for the allowance for loan losses.

The general component of the allowance covers non-impaired loans and is based on historical loss experience, adjusted for qualitative factors.  The historical loss experience is determined by loan class, and is based on the actual loss history experienced by the Company over a rolling twelve quarter period. This actual loss experience is supplemented with other qualitative factors based on the risks present for each loan class.  These qualitative factors include consideration of the following:  levels of and trends in delinquencies and impaired loans; levels of and trends in charge-offs and recoveries; trends in volume and terms of loans; effects of any changes in risk selection and underwriting standards; other changes in lending policies, procedures and practices; experience, ability, and depth of lending management and other relevant staff; local, regional and national economic trends and conditions; industry conditions; and effects of changes in credit concentrations. The following loan classes have been identified: commercial and industrial, commercial real estate, real estate construction, residential mortgages (1st and 2nd liens), home equity and consumer. For performing loans, an estimate of adequacy is made by applying qualitative factors specific to the portfolio to the period-end balances. Consideration is also given to the type and collateral of the loans with particular attention paid to commercial real estate construction loans, due to the inherent risk of this type of loan. Specific and general reserves are available for any identified loss.

The Company recorded no consolidated provision for loan losses for the three months ended March 31, 2013 and 2012.  For the three months ended March 31, 2013, the Company decreased its allowance for loan losses allocated to comercial and industrial ("C&I") loans by $787 thousand, while increasing its allowance allocation to commercial real estate ("CRE"), real estate construction and residential mortgages (1st and 2nd liens) by $349 thousand, $704 thousand and $864 thousand, respectively.
 
The decrease in the allowance for loan losses allocated to C&I loans during the first quarter of 2013 reflected a 0.94% reduction in the ASC 450-20 historical loss factors rate on unimpaired pass rated C&I loans. Partially offsetting the loss factors rate reduction was a $20 million increase in the balance of unimpaired pass rated C&I loans during the first quarter of 2013, coupled with an increase of $97 thousand in specific reserves for C&I loans as computed uder ASC 310-10 at March 31, 2013 as compared to December 31, 2012.
 
The increase in the allowance for loan losses allocated to CRE loans was primarily due to a $39 million increase in the balance of unimpaired pass rated CRE loans, mainly due to growth in multi-family lending, versus December 31, 2012. The increases to the allowance allocated to real estate construction and residential mortgages was largely due to increases in the ASC 450-20 historical loss factors for such loans of 5.68% and 0.56%, respectively, when compared to December 31, 2012.
 
The changes in the ASC 450-20 loss factors rates were primarily due to an expansion of the look back period used in calculating historical losses to a rolling twelve quarter period (from an eight quarter period) for each loan segment. This change results from the Company's effort to improve the granularity of its individual loan segment charge-off history effective with the March 31, 2013 calculation.  Additionally, the expansion of the look back period reduces the volatility associated with improperly weighting short-term trends in this calculation. These changes more accurately represent the Company's incurred and expected losses at March 31, 2013 by individual loan segment.

At March 31, 2013 and December 31, 2012, the ending balance in the allowance for loan losses disaggregated by class and impairment methodology follows below (in thousands). Also shown below are total loans at March 31, 2013 and December 31, 2012 disaggregated by class and impairment methodology (in thousands).

March 31, 2013
 
Commercial and
industrial
 
 
Commercial
real estate
 
 
Real estate
construction
 
 
Residential mortgages
(1st and 2nd liens)
 
 
Home equity
 
 
Consumer
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
437
 
 
$
-
 
 
$
-
 
 
$
618
 
 
$
165
 
 
$
56
 
$
-
 
$
1,276
 
Ending balance: collectively evaluated for impairment
 
 
4,908
 
 
 
6,570
 
 
 
845
 
 
 
1,823
 
 
 
759
 
 
 
189
 
1,464
 
 
16,558
 
Ending balance
 
$
5,345
 
 
$
6,570
 
 
$
845
 
 
$
2,441
 
 
$
924
 
 
$
245
 
$
1,464
 
$
17,834
 
Loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
10,545
 
 
$
8,238
 
 
$
840
 
 
$
4,976
 
 
$
750
 
 
$
324
 
$
-
 
$
25,673
 
Ending balance: collectively evaluated for impairment
 
 
177,230
 
 
 
391,032
 
 
 
13,235
 
 
 
141,991
 
 
 
62,713
 
 
 
12,525
 
-
 
 
798,726
 
Ending balance
 
$
187,775
 
 
$
399,270
 
 
$
14,075
 
 
$
146,967
 
 
$
63,463
 
 
$
12,849
 
$
-
 
$
824,399
 
 
December 31, 2012
 
Commercial and
industrial
 
 
Commercial
real estate
 
 
Real estate
construction
 
 
Residential mortgages
(1st and 2nd liens)
 
 
Home equity
 
 
Consumer
 
Unallocated
 
Total
 
Allowance for loan losses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
340
 
 
$
22
 
 
$
1
 
 
$
575
 
 
$
86
 
 
$
-
 
$
-
 
$
1,024
 
Ending balance: collectively evaluated for impairment
 
 
5,841
 
 
 
6,127
 
 
 
140
 
 
 
1,001
 
 
 
821
 
 
 
189
 
2,638
 
 
16,757
 
Ending balance
 
$
6,181
 
 
$
6,149
 
 
$
141
 
 
$
1,576
 
 
$
907
 
 
$
189
 
$
2,638
 
$
17,781
 
Loan balances:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Ending balance: individually evaluated for impairment
 
$
10,369
 
 
$
9,443
 
 
$
1,961
 
 
$
4,660
 
 
$
502
 
 
$
21
 
$
-
 
$
26,956
 
Ending balance: collectively evaluated for impairment
 
 
158,340
 
 
 
359,828
 
 
 
13,508
 
 
 
141,915
 
 
 
65,966
 
 
 
14,267
 
-
 
 
753,824
 
Ending balance
 
$
168,709
 
 
$
369,271
 
 
$
15,469
 
 
$
146,575
 
 
$
66,468
 
 
$
14,288
 
$
-
 
$
780,780
 
 
The following table presents certain information pertaining to the Company's impaired loans disaggregated by class at March 31, 2013 and December 31, 2012 (in thousands):

 
March 31, 2013
 
 
December 31, 2012
 
 
Impaired Loans
 
 
Impaired Loans
 
 
 
Unpaid
Principal
Balance
 
 
Recorded
Balance
 
 
Allowance
Allocated
 
 
Unpaid
Principal
Balance
 
 
Recorded
Balance
 
 
Allowance
Allocated
 
With no allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
$
8,887
 
 
$
8,887
 
 
$
-
 
 
$
7,913
 
 
$
7,492
 
 
$
-
 
Commercial real estate
 
 
9,223
 
 
 
8,238
 
 
 
-
 
 
 
8,859
 
 
 
7,282
 
 
 
-
 
Real estate construction
 
 
840
 
 
 
840
 
 
 
-
 
 
 
1,334
 
 
 
1,305
 
 
 
-
 
Residential mortgages (1st and 2nd liens)
 
 
2,335
 
 
 
2,206
 
 
 
-
 
 
 
1,918
 
 
 
1,788
 
 
 
-
 
Home equity
 
 
572
 
 
 
572
 
 
 
-
 
 
 
418
 
 
 
416
 
 
 
-
 
Consumer
 
 
166
 
 
 
166
 
 
 
-
 
 
 
21
 
 
 
21
 
 
 
-
 
Subtotal
 
 
 22,023
 
 
 
20,909
 
 
 
-
 
 
 
20,463
 
 
 
18,304
 
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
With an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
1,960
 
 
 
1,658
 
 
 
437
 
 
 
2,884
 
 
 
2,877
 
 
 
340
 
Commercial real estate
 
 
-
 
 
 
-
 
 
 
-
 
 
 
2,161
 
 
 
2,161
 
 
 
22
 
Real estate construction
 
 
-
 
 
 
-
 
 
 
-
 
 
 
656
 
 
 
656
 
 
 
1
 
Residential mortgages (1st and 2nd liens)
 
 
2,896
 
 
 
2,770
 
 
 
618
 
 
 
3,015
 
 
 
2,872
 
 
 
575
 
Home equity
 
 
178
 
 
 
178
 
 
 
165
 
 
 
86
 
 
 
86
 
 
 
86
 
Consumer
158
158
56
-
-
-
Subtotal
 
 
5,192
 
 
 
4,764
 
 
 
1,276
 
 
 
8,802
 
 
 
8,652
 
 
 
1,024
 
Total
 
$
27,215
 
 
$
25,673
 
 
$
1,276
 
 
$
29,265
 
 
$
26,956
 
 
$
1,024
 
 
The following table presents additional information pertaining to the Company's impaired loans disaggregated by class for the three months ended March 31, 2013 and 2012 (in thousands):
 
 
Three Months Ended March 31, 2013
 
 
Three Months Ended March 31, 2012
 
 
Impaired Loans
 
 
Impaired Loans
 
 
 
Average
recorded
investment
in impaired loans
 
 
Interest
income
recognized on
impaired loans
 
 
Interest
income
recognized on a
cash basis on
impaired loans
 
 
Average
recorded
investment in
impaired loans
 
 
Interest
income
recognized on
impaired loans
 
 
Interest
income
recognized on a
cash basis on
impaired loans
 
Commercial and industrial
 
$
10,947
 
 
$
57
 
 
$
-
 
 
$
29,678
 
 
$
265
 
 
$
-
 
Commercial real estate
 
 
11,090
 
 
 
69
 
 
 
-
 
 
 
73,791
 
 
 
325
 
 
 
-
 
Real estate construction
 
 
1,401
 
 
 
-
 
 
 
-
 
 
 
12,609
 
 
 
181
 
 
 
-
 
Residential mortgages (1st and 2nd liens)
 
 
5,004
 
 
 
42
 
 
 
-
 
 
 
8,463
 
 
 
-
 
 
 
-
 
Home equity
 
 
751
 
 
 
3
 
 
 
-
 
 
 
3,993
 
 
 
-
 
 
 
-
 
Consumer
 
 
318
 
 
 
5
 
 
 
-
 
 
 
675
 
 
 
-
 
 
 
-
 
Total
 
$
29,511
 
 
$
176
 
 
$
-
 
 
$
129,209
 
 
$
771
 
 
$
-
 
 
TDRs involve modifications or renewals where the Company has granted a concession to a borrower in financial distress. The Company reviews all modifications and renewals for determination of TDR status. The Company allocated $1 million and $800 thousand of specific reserves to customers whose loan terms have been modified in TDRs as of March 31, 2013 and December 31, 2012, respectively. These loans involved the restructuring of terms to allow customers to mitigate the risk of foreclosure by meeting a lower payment requirement based upon their current cash flow. These may also include loans that renewed at existing contractual rates, but below market rates for comparable credit.

A total of $38 thousand and $35 thousand were committed to be advanced in connection with TDRs as of March 31, 2013 and December 31, 2012, respectively, representing the amount the Company is legally required to advance under existing loan agreements. These loans are not in default under the terms of the loan agreements and are accruing. It is the Company's policy to evaluate advances on such loans on a case by case basis. Absent a legal obligation to advance pursuant to the terms of the loan agreement, the Company generally will not advance funds for which it has outstanding commitments, but may do so in certain circumstances.

The following tables present certain information regarding outstanding TDRs at March 31, 2013 and December 31, 2012 (dollars in thousands), TDRs executed during the three months ended March 31, 2013 and 2012 (dollars in thousands) and TDRs with payment defaults of 90 days or more within twelve months of restructuring during the three months ended March 31, 2013 and 2012 (dollars in thousands):

 
March 31, 2013
 
 
December 31, 2012
 
Total Troubled Debt Restructurings
 
Number of
Loans
 
 
Outstanding
Recorded
Balance
 
 
Number of
Loans
 
 
Outstanding
Recorded
Balance
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
42
 
 
$
6,400
 
 
 
41
 
 
$
6,468
 
Commercial real estate
 
 
8
 
 
 
5,072
 
 
 
9
 
 
 
6,238
 
Residential mortgages (1st and 2nd liens)
 
 
18
 
 
 
4,441
 
 
 
15
 
 
 
3,587
 
Consumer
 
 
5
 
 
 
324
 
 
 
5
 
 
 
311
 
 
 
73
 
 
$
16,237
 
 
 
70
 
 
$
16,604
 
 
 
Three months ended
 
 
Three months ended
 
 
March 31, 2013
 
 
March 31, 2012
 
 
 
 
 
Pre-Modification
 
 
Post-Modification
 
 
 
 
 
Pre-Modification
 
 
Post-Modification
 
 
Number
 
 
Outstanding
 
 
Outstanding
 
 
Number
 
 
Outstanding
 
 
Outstanding
 
New Troubled Debt
 
of
 
 
Recorded
 
 
Recorded
 
 
of
 
 
Recorded
 
 
Recorded
 
Restructurings
 
Loans
 
 
Balance
 
 
Balance
 
 
Loans
 
 
Balance
 
 
Balance
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
2
 
 
$
320
 
 
$
320
 
 
 
9
 
 
$
3,316
 
 
$
3,316
 
Residential mortgages (1st and 2nd liens)
 
 
3
 
 
 
905
 
 
 
905
 
 
 
-
 
 
 
-
 
 
 
-
 
Consumer
 
 
1
 
 
 
17
 
 
 
17
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
6
 
 
$
1,242
 
 
$
1,242
 
 
 
9
 
 
$
3,316
 
 
$
3,316
 

 
Three months ended
 
 
Three months ended
 
 
March 31, 2013
 
 
March 31, 2012
 
 
 
 
 
Outstanding
 
 
 
 
 
Outstanding
 
 
Number
 
 
Recorded
 
 
Number
 
 
Recorded
 
Defaulted Troubled Debt Restructurings
 
of Loans
 
 
Balance
 
 
of Loans
 
 
Balance
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
-
 
 
$
-
 
 
 
1
 
 
$
15
 
Residential mortgages (1st and 2nd liens)
 
 
-
 
 
 
-
 
 
 
1
 
 
 
494
 
 
 
-
 
 
$
-
 
 
 
2
 
 
$
509
 

Not all loan modifications are TDRs. In some cases, the Company might provide a concession, such as a reduction in interest rate, but the borrower is not experiencing financial distress. This could be the case if the Company is matching a competitor's interest rate.

The following table presents information regarding modifications and renewals executed during the three months ended March 31, 2013 and 2012 that are not considered TDRs (dollars in thousands):
 
 
Three months ended
 
 
Three months ended
 
 
March 31, 2013
 
 
March 31, 2012
 
 
 
 
 
Outstanding
 
 
 
 
 
Outstanding
 
 
Number
 
 
Recorded
 
 
Number
 
 
Recorded
 
Modifications Not Considered TDRs
 
of Loans
 
 
Balance
 
 
of Loans
 
 
Balance
 
 
 
 
 
 
 
 
 
 
 
 
 
Commercial and industrial
 
 
-
 
 
$
-
 
 
 
1
 
 
$
580
 
Commercial real estate
 
 
11
 
 
 
19,703
 
 
 
2
 
 
 
3,179
 
 
 
11
 
 
$
19,703
 
 
 
3
 
 
$
3,759
 

The following is a summary of information pertaining to non-performing assets at March 31, 2013 and December 31, 2012 (in thousands):

 
March 31,
 
 
December 31,
 
 
 
2013
 
 
2012
 
Non-accrual loans
 
$
14,420
 
 
$
16,435
 
Non-accrual loans held-for-sale
 
 
-
 
 
 
907
 
Loans 90 days past due and still accruing
 
 
-
 
 
 
-
 
OREO
 
 
372
 
 
 
1,572
 
Total non-performing assets
 
$
14,792
 
 
$
18,914
 
TDRs accruing interest
 
$
10,247
 
 
$
9,954
 
TDRs nonaccruing
 
$
5,990
 
 
$
6,650
 

The following table summarizes non-accrual loans by loan class at March 31, 2013 and December 31, 2012 (dollars in thousands):

 
Non-accrual Loans
 
 
 
 
 
Total
 
 
% of
 
 
 
 
 
Total
 
 
% of
 
 
 
 
 
% of
 
 
Loans
 
 
Total
 
 
 
 
 
% of
 
 
Loans
 
 
Total
 
 
 
3/31/2013
 
 
Total
 
 
3/31/2013
 
 
Loans
 
 
12/31/2012
 
 
Total
 
 
12/31/2012
 
 
Loans
 
Commercial and industrial
 
$
6,746
 
 
 
46.8
%
 
$
187,775
 
 
 
0.8
%
 
$
6,529
 
 
 
39.8
%
 
$
168,709
 
 
 
0.8
%
Commercial real estate
 
 
3,972
 
 
 
27.5
 
 
 
399,270
 
 
 
0.5
 
 
 
5,192
 
 
 
31.6
 
 
 
369,271
 
 
 
0.7
 
Real estate construction
 
 
840
 
 
 
5.8
 
 
 
14,075
 
 
 
0.1
 
 
 
1,961
 
 
 
11.9
 
 
 
15,469
 
 
 
0.3
 
Residential mortgages (1st and 2nd liens)
 
 
2,336
 
 
 
16.2
 
 
 
146,967
 
 
 
0.3
 
 
 
2,466
 
 
 
15.0
 
 
 
146,575
 
 
 
0.3
 
Home equity
 
 
514
 
 
 
3.6
 
 
 
63,463
 
 
 
-
 
 
 
266
 
 
 
1.6
 
 
 
66,468
 
 
 
-
 
Consumer
 
 
12
 
 
 
0.1
 
 
 
12,849
 
 
 
-
 
 
 
21
 
 
 
0.1
 
 
 
14,288
 
 
 
-
 
Total non-accrual loans
 
$
14,420
 
 
 
100.0
%
 
$
824,399
 
 
 
1.7
%
 
$
16,435
 
 
 
100.0
%
 
$
780,780
 
 
 
2.1
%
 
For the non-accrual loans outstanding at the end of the reported periods, additional interest income of approximately $406 thousand and $1.4 million would have been recorded on non-accrual loans during the three months ended March 31, 2013 and 2012, respectively, if the loans had performed in accordance with their original terms.

The following table details the collateral value securing non-accrual loans at March 31, 2013 and December 31, 2012 (in thousands):

 
March 31, 2013
 
 
December 31, 2012
 
 
Non-accrual Loans
 
 
Non-accrual Loans
 
 
 
Principal
Balance
 
 
Collateral
Value
 
 
Principal
Balance
 
 
Collateral
Value
 
Commercial and industrial (1)
 
$
6,746
 
 
$
5,163
 
 
$
6,529
 
 
$
4,400
 
Commercial real estate
 
 
3,972
 
 
 
10,490
 
 
 
5,192
 
 
 
12,675
 
Real estate construction
 
 
840
 
 
 
3,310
 
 
 
1,961
 
 
 
3,661
 
Residential mortgages (1st and 2nd liens)
 
 
2,336
 
 
 
3,511
 
 
 
2,466
 
 
 
5,141
 
Home equity
 
 
514
 
 
 
1,436
 
 
 
266
 
 
 
849
 
Consumer
 
 
12
 
 
 
-
 
 
 
21
 
 
 
-
 
Total
 
$
14,420
 
 
$
23,910
 
 
$
16,435
 
 
$
26,726
 

(1)
Repayment of commercial and industrial loans is expected primarily from the cash flow of the business. The collateral typically securing these loans is a lien on all corporate assets via a blanket UCC filing and does not usually include real estate. For purposes of this disclosure, the Company has ascribed no value to the non-real estate collateral for this class of loans.
 
At March 31, 2013 and December 31, 2012, past due loans disaggregated by class were as follows (in thousands):

 
Past Due
 
 
 
 
 
 
 
March 31, 2013
 
30 - 59 days
 
 
60 - 89 days
 
 
90 days and over
 
 
Total
 
 
Current
 
 
Total
 
Commercial and industrial
 
$
382
 
 
$
370
 
 
$
6,746
 
 
$
7,498
 
 
$
180,277
 
 
$
187,775
 
Commercial real estate
 
 
1,339
 
 
 
-
 
 
 
3,972
 
 
 
5,311
 
 
 
393,959
 
 
 
399,270
 
Real estate construction
 
 
-
 
 
 
-
 
 
 
840
 
 
 
840
 
 
 
13,235
 
 
 
14,075
 
Residential mortgages
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1st and 2nd liens)
 
 
2,540
 
 
 
-
 
 
 
2,336
 
 
 
4,876
 
 
 
142,091
 
 
 
146,967
 
Home equity
 
 
1,356
 
 
 
496
 
 
 
514
 
 
 
2,366
 
 
 
61,097
 
 
 
63,463
 
Consumer
 
 
79
 
 
 
1
 
 
 
12
 
 
 
92
 
 
 
12,757
 
 
 
12,849
 
Total
 
$
5,696
 
 
$
867
 
 
$
14,420
 
 
$
20,983
 
 
$
803,416
 
 
$
824,399
 
 
 
Past Due
 
 
 
 
 
 
 
December 31, 2012
 
30 - 59 days
 
 
60 - 89 days
 
 
90 days and over
 
 
Total
 
 
Current
 
 
Total
 
Commercial and industrial
 
$
6,591
 
 
$
1,274
 
 
$
6,529
 
 
$
14,394
 
 
$
154,315
 
 
$
168,709
 
Commercial real estate
 
 
1,145
 
 
 
329
 
 
 
5,192
 
 
 
6,666
 
 
 
362,605
 
 
 
369,271
 
Real estate construction
 
 
1,382
 
 
 
-
 
 
 
1,961
 
 
 
3,343
 
 
 
12,126
 
 
 
15,469
 
Residential mortgages
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1st and 2nd liens)
 
 
2,867
 
 
 
6
 
 
 
2,466
 
 
 
5,339
 
 
 
141,236
 
 
 
146,575
 
Home equity
 
 
261
 
 
 
100
 
 
 
266
 
 
 
627
 
 
 
65,841
 
 
 
66,468
 
Consumer
 
 
189
 
 
 
18
 
 
 
21
 
 
 
228
 
 
 
14,060
 
 
 
14,288
 
Total
 
$
12,435
 
 
$
1,727
 
 
$
16,435
 
 
$
30,597
 
 
$
750,183
 
 
$
780,780
 

The Bank utilizes an eight-grade risk-rating system for commercial and industrial loans, commercial real estate and construction loans. Loans in risk grades 1- 4 are considered "pass" loans. The Bank's risk grades are as follows:

Risk Grade 1 – Excellent. Loans secured by liquid collateral such as certificates of deposit, reputable bank letters of credit, or other cash equivalents; loans that are guaranteed or otherwise backed by the full faith and credit of the United States government or an agency thereof, such as the Small Business Administration; or loans to any publicly held company with a current long-term debt rating of A or better.

Risk Grade 2 – Good. Loans to businesses that have strong financial statements containing an unqualified opinion from a CPA firm and at least three consecutive years of profits; loans supported by un-audited financial statements containing strong balance sheets, five consecutive years of profits, a five-year satisfactory relationship with the Bank, and key balance sheet and income statement trends that are either stable or positive; loans secured by publicly traded marketable securities where there is no impediment to liquidation; loans to individuals backed by liquid personal assets, established credit history, and unquestionable character; or loans to publicly held companies with current long-term debt ratings of Baa or better.

Risk Grade 3 – Satisfactory. Loans supported by financial statements (audited or un-audited) that indicate average or slightly below average risk and having some deficiency or vulnerability to changing economic conditions; loans with some weakness but offsetting features of other support are readily available; loans that are meeting the terms of repayment, but which may be susceptible to deterioration if adverse factors are encountered. Loans may be graded Satisfactory when there is no recent information on which to base a current risk evaluation and the following conditions apply:

 
·
At inception, the loan was properly underwritten, did not possess an unwarranted level of credit risk, and the loan met the above criteria for a risk grade of Excellent, Good, or Satisfactory.

 
·
At inception, the loan was secured with collateral possessing a loan value adequate to protect the Bank from loss.

 
·
The loan has exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance.

 
·
During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or

 
·
The borrower is in an industry known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk grade may be warranted.

Risk Grade 4 - Satisfactory/Monitored. Loans in this category are considered to be of acceptable credit quality, but contain greater credit risk than satisfactory loans due to weak balance sheets, marginal earnings or cash flow, or other uncertainties. These loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in a Satisfactory/Monitored loan is within acceptable underwriting guidelines so long as the loan is given the proper level of management supervision.

Risk Grade 5 - Special Mention. Loans which possess some credit deficiency or potential weakness which deserves close attention. Such loans pose an unwarranted financial risk that, if not corrected, could weaken the loan by adversely impacting the future repayment ability of the borrower. The key distinctions of a Special Mention classification are that (1) it is indicative of an unwarranted level of risk and (2) weaknesses are considered "potential," not "defined," impairments to the primary source of repayment.

Risk Grade 6 – Substandard. One or more of the following characteristics may be exhibited in loans classified Substandard:

 
·
Loans which possess a defined credit weakness. The likelihood that a loan will be paid from the primary source of repayment is uncertain. Financial deterioration is under way and very close attention is warranted to ensure that the loan is collected without loss.

 
·
Loans are inadequately protected by the current net worth and paying capacity of the obligor.

 
·
The primary source of repayment is gone, and the Bank is forced to rely on a secondary source of repayment, such as collateral liquidation or guarantees.

 
·
Loans have a distinct possibility that the Bank will sustain some loss if deficiencies are not corrected.

 
·
Unusual courses of action are needed to maintain a high probability of repayment.

 
·
The borrower is not generating enough cash flow to repay loan principal; however, it continues to make interest payments.

 
·
The lender is forced into a subordinated or unsecured position due to flaws in documentation.

 
·
Loans have been restructured so that payment schedules, terms, and collateral represent concessions to the borrower when compared to the normal loan terms.

 
·
The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan.

 
·
There is a significant deterioration in market conditions to which the borrower is highly vulnerable.

Risk Grade 7 – Doubtful. One or more of the following characteristics may be present in loans classified Doubtful:

 
·
Loans have all of the weaknesses of those classified as Substandard. However, based on existing conditions, these weaknesses make full collection of principal highly improbable.
 
 
·
The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.
 
 
·
The possibility of loss is high but because of certain important pending factors which may strengthen the loan, loss classification is deferred until the exact status of repayment is known.
 
Risk Grade 8 – Loss. Loans are considered uncollectible and of such little value that continuing to carry them as assets is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

At March 31, 2013 and December 31, 2012, based upon the most recent analysis performed, the following table presents the Company's loan portfolio credit risk profile by internally assigned grade disaggregated by class of loan (in thousands):

 
 
Credit Risk Profile By Internally Assigned Grade
 
March 31, 2013
 
Commercial and
industrial
 
 
Commercial
real estate
 
 
Real estate
construction
 
 
Residential mortgages
(1st and 2nd liens)
 
 
Home equity
 
 
Consumer
 
 
Total
 
Grade:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
163,819
 
 
$
353,080
 
 
$
5,283
 
 
$
141,991
 
 
$
62,949
 
 
$
12,530
 
 
$
739,652
 
Special mention
 
 
4,969
 
 
 
25,627
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
30,596
 
Substandard
 
 
18,987
 
 
 
20,563
 
 
 
8,792
 
 
 
4,976
 
 
 
514
 
 
 
319
 
 
 
54,151
 
Total
 
$
187,775
 
 
$
399,270
 
 
$
14,075
 
 
$
146,967
 
 
$
63,463
 
 
$
12,849
 
 
$
824,399
 
 
 
 
Credit Risk Profile By Internally Assigned Grade
 
December 31, 2012
 
Commercial and
industrial
 
 
Commercial
real estate
 
 
Real estate
construction
 
 
Residential mortgages
(1st and 2nd liens)
 
 
Home equity
 
 
Consumer
 
 
Total
 
Grade:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pass
 
$
143,804
 
 
$
311,123
 
 
$
4,790
 
 
$
141,915
 
 
$
65,966
 
 
$
14,267
 
 
$
681,865
 
Special mention
 
 
5,995
 
 
 
38,670
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
 
 
44,665
 
Substandard
 
 
18,910
 
 
 
19,478
 
 
 
10,679
 
 
 
4,660
 
 
 
502
 
 
 
21
 
 
 
54,250
 
Total
 
$
168,709
 
 
$
369,271
 
 
$
15,469
 
 
$
146,575
 
 
$
66,468
 
 
$
14,288
 
 
$
780,780
 
 
The Bank annually reviews the ratings on all commercial and industrial, commercial real estate and real estate construction loans greater than $1 million. Semi-annually, the Bank engages an independent third-party to review a significant portion of loans within these loan classes. Management uses the results of these reviews as part of its ongoing review process.