XML 12 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Loans (Tables)
3 Months Ended
Mar. 31, 2020
Loans and Leases Receivable Disclosure [Abstract]  
Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of March 31, 2020 and 2019 and at December 31, 2019:
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
 
Commercial
 
 
 
 
 
 
 
 
 
 
 
 
   Real estate
$
382,753,000

 
28.5
%
$
372,810,000

 
28.7
%
$
357,760,000

 
28.3
%
   Construction
43,913,000

 
3.3
%
38,084,000

 
3.0
%
34,231,000

 
2.7
%
   Other
237,896,000

 
17.7
%
218,773,000

 
16.9
%
205,462,000

 
16.2
%
Municipal
43,537,000

 
3.2
%
41,288,000

 
3.2
%
54,246,000

 
4.3
%
Residential
 
 
 
 
 
 
 
 
 
 
 
 
   Term
500,971,000

 
37.3
%
492,455,000

 
37.9
%
474,241,000

 
37.5
%
   Construction
15,202,000

 
1.1
%
14,813,000

 
1.2
%
18,450,000

 
1.5
%
Home equity line of credit
90,674,000

 
6.7
%
92,349,000

 
7.1
%
95,692,000

 
7.6
%
Consumer
29,262,000

 
2.2
%
26,503,000

 
2.0
%
24,557,000

 
1.9
%
Total
$
1,344,208,000

 
100.0
%
$
1,297,075,000

 
100.0
%
$
1,264,639,000

 
100.0
%

Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of March 31, 2020, 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
$
2,935,000

 
$
2,000

 
$
1,297,000

 
$
4,234,000

 
$
378,519,000

 
$
382,753,000

 
$
22,000

   Construction
59,000

 

 
246,000

 
305,000

 
43,608,000

 
43,913,000

 

   Other
1,678,000

 
295,000

 
3,895,000

 
5,868,000

 
232,028,000

 
237,896,000

 
3,536,000

Municipal

 

 

 

 
43,537,000

 
43,537,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
4,270,000

 
171,000

 
3,320,000

 
7,761,000

 
493,210,000

 
500,971,000

 
192,000

   Construction

 

 

 

 
15,202,000

 
15,202,000

 

Home equity line of credit
1,566,000

 
264,000

 
1,481,000

 
3,311,000

 
87,363,000

 
90,674,000

 

Consumer
250,000

 
18,000

 
82,000

 
350,000

 
28,912,000

 
29,262,000

 
20,000

Total
$
10,758,000

 
$
750,000

 
$
10,321,000

 
$
21,829,000

 
$
1,322,379,000

 
$
1,344,208,000

 
$
3,770,000

Information on the past-due status of loans by class of financing receivable as of December 31, 2019, 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
$
786,000

 
$
377,000

 
$
611,000

 
$
1,774,000

 
$
371,036,000

 
$
372,810,000

 
$

   Construction

 
14,000

 
257,000

 
271,000

 
37,813,000

 
38,084,000

 

   Other
2,764,000

 
465,000

 
1,799,000

 
5,028,000

 
213,745,000

 
218,773,000

 
1,464,000

Municipal

 

 

 

 
41,288,000

 
41,288,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
1,129,000

 
1,132,000

 
2,379,000

 
4,640,000

 
487,815,000

 
492,455,000

 
86,000

   Construction

 

 

 

 
14,813,000

 
14,813,000

 

Home equity line of credit
1,169,000

 
58,000

 
1,730,000

 
2,957,000

 
89,392,000

 
92,349,000

 

Consumer
291,000

 
46,000

 
10,000

 
347,000

 
26,156,000

 
26,503,000

 
10,000

Total
$
6,139,000

 
$
2,092,000

 
$
6,786,000

 
$
15,017,000

 
$
1,282,058,000

 
$
1,297,075,000

 
$
1,560,000

Information on the past-due status of loans by class of financing receivable as of March 31, 2019, 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
$
282,000

 
$
825,000

 
$
621,000

 
$
1,728,000

 
$
356,032,000

 
$
357,760,000

 
$

   Construction
47,000

 

 
286,000

 
333,000

 
33,898,000

 
34,231,000

 

   Other
664,000

 
63,000

 
303,000

 
1,030,000

 
204,432,000

 
205,462,000

 

Municipal

 

 

 

 
54,246,000

 
54,246,000

 

Residential
 
 
 
 
 
 
 
 
 
 
 
 
 
   Term
2,659,000

 
1,153,000

 
1,434,000

 
5,246,000

 
468,995,000

 
474,241,000

 

   Construction

 

 

 

 
18,450,000

 
18,450,000

 

Home equity line of credit
1,985,000

 
11,000

 
369,000

 
2,365,000

 
93,327,000

 
95,692,000

 

Consumer
411,000

 
163,000

 
4,000

 
578,000

 
23,979,000

 
24,557,000

 
4,000

Total
$
6,048,000

 
$
2,215,000

 
$
3,017,000

 
$
11,280,000

 
$
1,253,359,000

 
$
1,264,639,000

 
$
4,000


Nonaccrual Loans Information on nonaccrual loans as of March 31, 2020 and 2019 and at December 31, 2019 is presented in the following table:
 
March 31, 2020
 
December 31, 2019
 
March 31, 2019
Commercial
 
 
 
 
 
   Real estate
$
1,748,000

 
$
1,784,000

 
$
1,468,000

   Construction
246,000

 
256,000

 
286,000

   Other
457,000

 
6,534,000

 
7,067,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
5,615,000

 
5,899,000

 
4,211,000

   Construction

 

 

Home equity line of credit
1,916,000

 
2,171,000

 
702,000

Consumer
66,000

 
5,000

 
2,000

Total
$
10,048,000

 
$
16,649,000

 
$
13,736,000


Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2020 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2020
 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
5,162,000

 
$
5,421,000

 
$

 
$
5,157,000

 
$
47,000

 
  Construction
246,000

 
265,000

 

 
717,000

 

 
  Other
818,000

 
848,000

 

 
793,000

 
3,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
10,378,000

 
12,135,000

 

 
10,015,000

 
67,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,232,000

 
1,306,000

 

 
1,185,000

 
4,000

 
Consumer

 

 

 

 

 
 
$
17,836,000

 
$
19,975,000

 
$

 
$
17,867,000

 
$
121,000

 
With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
1,061,000

 
$
1,082,000

 
$
230,000

 
$
1,064,000

 
$
8,000

 
  Construction
701,000

 
701,000

 
3,000

 
234,000

 
10,000

 
  Other
172,000

 
194,000

 
172,000

 
4,269,000

 

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
1,660,000

 
1,755,000

 
233,000

 
1,999,000

 
13,000

 
  Construction

 

 

 

 

 
Home equity line of credit
996,000

 
1,002,000

 
296,000

 
1,124,000

 

 
Consumer
67,000

 
67,000

 
58,000

 
26,000

 

 
 
$
4,657,000

 
$
4,801,000

 
$
992,000

 
$
8,716,000

 
$
31,000

 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
6,223,000

 
$
6,503,000

 
$
230,000

 
$
6,221,000

 
$
55,000

 
  Construction
947,000

 
966,000

 
3,000

 
951,000

 
10,000

 
  Other
990,000

 
1,042,000

 
172,000

 
5,062,000

 
3,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
12,038,000

 
13,890,000

 
233,000

 
12,014,000

 
80,000

 
  Construction

 

 

 

 

 
Home equity line of credit
2,228,000

 
2,308,000

 
296,000

 
2,309,000

 
4,000

 
Consumer
67,000

 
67,000

 
58,000

 
26,000

 

 
 
$
22,493,000

 
$
24,776,000

 
$
992,000

 
$
26,583,000

 
$
152,000

 
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, 2019 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
$
5,235,000

 
$
5,492,000

 
$

 
$
7,611,000

 
$
228,000

  Construction
958,000

 
970,000

 

 
936,000

 
47,000

  Other
756,000

 
786,000

 

 
965,000

 
29,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
10,176,000

 
11,931,000

 

 
10,033,000

 
269,000

  Construction

 

 

 

 

Home equity line of credit
1,087,000

 
1,151,000

 

 
997,000

 
20,000

Consumer

 

 

 

 

 
$
18,212,000

 
$
20,330,000

 
$

 
$
20,542,000

 
$
593,000

With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
1,074,000

 
$
1,093,000

 
$
251,000

 
$
1,528,000

 
$
60,000

  Construction

 

 

 

 

  Other
6,319,000

 
6,925,000

 
1,273,000

 
6,778,000

 

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
2,263,000

 
2,412,000

 
237,000

 
2,424,000

 
82,000

  Construction

 

 

 

 

Home equity line of credit
1,401,000

 
1,412,000

 
447,000

 
283,000

 

Consumer
5,000

 
6,000

 
5,000

 
2,000

 

 
$
11,062,000

 
$
11,848,000

 
$
2,213,000

 
$
11,015,000

 
$
142,000

Total
Commercial
 
 
 
 
 
 
 
 
 
  Real estate
$
6,309,000

 
$
6,585,000

 
$
251,000

 
$
9,139,000

 
$
288,000

  Construction
958,000

 
970,000

 

 
936,000

 
47,000

  Other
7,075,000

 
7,711,000

 
1,273,000

 
7,743,000

 
29,000

Municipal

 

 

 

 

Residential
 
 
 
 
 
 
 
 
 
  Term
12,439,000

 
14,343,000

 
237,000

 
12,457,000

 
351,000

  Construction

 

 

 

 

Home equity line of credit
2,488,000

 
2,563,000

 
447,000

 
1,280,000

 
20,000

Consumer
5,000

 
6,000

 
5,000

 
2,000

 

 
$
29,274,000

 
$
32,178,000

 
$
2,213,000

 
$
31,557,000

 
$
735,000


A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2019 is presented in the following table:
 
 
 
 
 
 
 
For the three months ended March 31, 2019
 
 
Recorded Investment
 
Unpaid Principal Balance
 
Related Allowance
 
Average Recorded Investment
 
Recognized Interest Income
 
With No Related Allowance
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
8,391,000

 
$
8,779,000

 
$

 
$
8,741,000

 
$
90,000

 
  Construction
1,007,000

 
1,007,000

 

 
817,000

 
12,000

 
  Other
709,000

 
734,000

 

 
1,207,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
8,926,000

 
10,345,000

 

 
9,007,000

 
68,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,009,000

 
1,071,000

 

 
976,000

 
5,000

 
Consumer

 

 

 

 

 
 
$
20,042,000

 
$
21,936,000

 
$

 
$
20,748,000

 
$
181,000

 
With an Allowance Recorded
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
1,566,000

 
$
1,583,000

 
$
233,000

 
$
1,215,000

 
$
26,000

 
  Construction

 

 

 

 

 
  Other
6,944,000

 
7,315,000

 
1,485,000

 
7,511,000

 

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
1,993,000

 
2,131,000

 
348,000

 
1,845,000

 
17,000

 
  Construction

 

 

 

 

 
Home equity line of credit
21,000

 
25,000

 
7,000

 
29,000

 

 
Consumer
2,000

 
2,000

 
2,000

 
1,000

 

 
 
$
10,526,000

 
$
11,056,000

 
$
2,075,000

 
$
10,601,000

 
$
43,000

 
Total
Commercial
 
 
 
 
 
 
 
 
 
 
  Real estate
$
9,957,000

 
$
10,362,000

 
$
233,000

 
$
9,956,000

 
$
116,000

 
  Construction
1,007,000

 
1,007,000

 

 
817,000

 
12,000

 
  Other
7,653,000

 
8,049,000

 
1,485,000

 
8,718,000

 
6,000

 
Municipal

 

 

 

 

 
Residential
 
 
 
 
 
 
 
 
 
 
  Term
10,919,000

 
12,476,000

 
348,000

 
10,852,000

 
85,000

 
  Construction

 

 

 

 

 
Home equity line of credit
1,030,000

 
1,096,000

 
7,000

 
1,005,000

 
5,000

 
Consumer
2,000

 
2,000

 
2,000

 
1,000

 

 
 
$
30,568,000

 
$
32,992,000

 
$
2,075,000

 
$
31,349,000

 
$
224,000

 







Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of March 31, 2020:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
16

 
$
4,688,000

 
$
225,000

   Construction
1

 
701,000

 
3,000

   Other
7

 
779,000

 
131,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
54

 
8,321,000

 
197,000

   Construction

 

 

Home equity line of credit
3

 
479,000

 

Consumer

 

 

 
81

 
$
14,968,000

 
$
556,000

The following table shows TDRs by class and the specific reserve as of December 31, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
4,836,000

 
$
246,000

   Construction
1

 
701,000

 

   Other
8

 
6,932,000

 
1,231,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
52

 
8,472,000

 
200,000

   Construction

 

 

Home equity line of credit
3

 
483,000

 

Consumer

 

 

 
81

 
$
21,424,000

 
$
1,677,000

     





The following table shows TDRs by class and the specific reserve as of March 31, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
17

 
$
8,583,000

 
$
107,000

   Construction
1

 
721,000

 

   Other
10

 
7,257,000

 
1,275,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
49

 
8,331,000

 
225,000

   Construction

 

 

Home equity line of credit
3

 
494,000

 

Consumer

 

 

 
80

 
$
25,386,000

 
$
1,607,000


As of March 31, 2020, 22 of the loans classified as TDRs with a total balance of $3,622,000 were more than 30 days past due. Of these loans, one 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 March 31, 2020:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate
2

 
$
618,000

 
$

   Construction

 

 

   Other
4

 
540,000

 
131,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
15

 
2,297,000

 
24,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
22

 
$
3,622,000

 
$
155,000





















As of March 31, 2019, 10 of the loans classified as TDRs with a total balance of $1,129,000 were more than 30 days past due. Of these loans, three 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 March 31, 2019:
 
Number of Loans
 
Balance
 
Specific Reserves
Commercial
 
 
 
 
 
   Real estate

 
$

 
$

   Construction

 

 

   Other
4

 
261,000

 
134,000

Municipal

 

 

Residential
 
 
 
 
 
   Term
5

 
701,000

 
36,000

   Construction

 

 

Home equity line of credit
1

 
167,000

 

Consumer

 

 

 
10

 
$
1,129,000

 
$
170,000


For the three months ended March 31, 2020, two loans were placed on TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as of March 31, 2020:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
2

 
235,000

 
190,000

 

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
2

 
$
235,000

 
$
190,000

 
$
















For the three months ended March 31, 2019, five loans were placed on TDR status. The following table shows these TDRs by class and associated specific reserves included in the allowance for loan losses as of March 31, 2019:
 
Number of Loans
 
Pre-Modification
Outstanding
Recorded Investment
 
Post-Modification Outstanding
Recorded
Investment
 
Specific Reserves
Commercial
 
 
 
 
 
 
 
   Real estate

 
$

 
$

 
$

   Construction

 

 

 

   Other

 

 

 

Municipal

 

 

 

Residential
 
 
 
 
 
 
 
   Term
5

 
573,000

 
554,000

 
74,000

   Construction

 

 

 

Home equity line of credit

 

 

 

Consumer

 

 

 

 
5

 
$
573,000

 
$
554,000

 
$
74,000