XML 64 R28.htm IDEA: XBRL DOCUMENT v3.20.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2020
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, 2020, December 31, 2019, and March 31, 2019, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2020
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
$
230,000

 
$
687,000

 
$
2,945,000

 
$

 
$
3,862,000

   Construction
3,000

 
80,000

 
341,000

 

 
424,000

   Other
172,000

 
426,000

 
1,829,000

 

 
2,427,000

Municipal

 

 
29,000

 

 
29,000

Residential
 
 
 
 
 
 
 
 
 
   Term
233,000

 
300,000

 
693,000

 

 
1,226,000

   Construction

 
10,000

 
22,000

 

 
32,000

Home equity line of credit
296,000

 
168,000

 
548,000

 

 
1,012,000

Consumer
58,000

 
228,000

 
439,000

 

 
725,000

Unallocated

 

 

 
2,121,000

 
2,121,000

 
$
992,000

 
$
1,899,000

 
$
6,846,000

 
$
2,121,000

 
$
11,858,000

As of December 31, 2019
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
$
251,000

 
$
729,000

 
$
2,762,000

 
$

 
$
3,742,000

   Construction

 
76,000

 
289,000

 

 
365,000

   Other
1,273,000

 
430,000

 
1,626,000

 

 
3,329,000

Municipal

 

 
27,000

 

 
27,000

Residential
 
 
 
 
 
 
 
 
 
   Term
237,000

 
153,000

 
634,000

 

 
1,024,000

   Construction

 
5,000

 
20,000

 

 
25,000

Home equity line of credit
447,000

 
130,000

 
501,000

 

 
1,078,000

Consumer
5,000

 
460,000

 
402,000

 

 
867,000

Unallocated

 

 

 
1,182,000

 
1,182,000

 
$
2,213,000

 
$
1,983,000

 
$
6,261,000

 
$
1,182,000

 
$
11,639,000


As of March 31, 2019
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
$
233,000

 
$
790,000

 
$
2,609,000

 
$

 
$
3,632,000

   Construction

 
76,000

 
249,000

 

 
325,000

   Other
1,485,000

 
452,000

 
1,493,000

 

 
3,430,000

Municipal

 

 
25,000

 

 
25,000

Residential
 
 
 
 
 
 
 
 
 
   Term
348,000

 
182,000

 
584,000

 

 
1,114,000

   Construction

 
7,000

 
23,000

 

 
30,000

Home equity line of credit
7,000

 
158,000

 
465,000

 

 
630,000

Consumer
2,000

 
290,000

 
368,000

 

 
660,000

Unallocated

 

 

 
1,644,000

 
1,644,000

 
$
2,075,000

 
$
1,955,000

 
$
5,816,000

 
$
1,644,000

 
$
11,490,000

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, 2020:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
4,559,000

 
$
28,000

 
$
4,587,000

2 Above Average
10,222,000

 
842,000

 
5,933,000

 
40,340,000

 
57,337,000

3 Satisfactory
83,905,000

 
1,873,000

 
40,255,000

 
372,000

 
126,405,000

4 Average
203,263,000

 
26,029,000

 
131,664,000

 
2,797,000

 
363,753,000

5 Watch
68,618,000

 
14,702,000

 
46,357,000

 

 
129,677,000

6 OAEM
1,834,000

 

 
2,824,000

 

 
4,658,000

7 Substandard
14,911,000

 
467,000

 
6,304,000

 

 
21,682,000

8 Doubtful

 

 

 

 

Total
$
382,753,000

 
$
43,913,000

 
$
237,896,000

 
$
43,537,000

 
$
708,099,000

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, 2019:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
4,258,000

 
$
32,000

 
$
4,290,000

2 Above Average
12,393,000

 
794,000

 
6,187,000

 
38,290,000

 
57,664,000

3 Satisfactory
74,709,000

 
2,305,000

 
41,527,000

 
379,000

 
118,920,000

4 Average
205,510,000

 
19,017,000

 
107,389,000

 
2,587,000

 
334,503,000

5 Watch
63,582,000

 
15,488,000

 
47,152,000

 

 
126,222,000

6 OAEM
1,160,000

 

 
1,988,000

 

 
3,148,000

7 Substandard
15,456,000

 
480,000

 
10,272,000

 

 
26,208,000

8 Doubtful

 

 

 

 

Total
$
372,810,000

 
$
38,084,000

 
$
218,773,000

 
$
41,288,000

 
$
670,955,000

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, 2019:
 
Commercial
Real Estate
 
Commercial
Construction
 
Commercial
Other
 
Municipal
Loans
 
All Risk-
Rated Loans
1 Strong
$

 
$

 
$
3,630,000

 
$
43,000

 
$
3,673,000

2 Above Average
10,097,000

 
36,000

 
4,447,000

 
51,806,000

 
66,386,000

3 Satisfactory
82,595,000

 
2,352,000

 
43,963,000

 
450,000

 
129,360,000

4 Average
179,290,000

 
23,267,000

 
89,825,000

 
1,947,000

 
294,329,000

5 Watch
63,503,000

 
8,290,000

 
50,619,000

 

 
122,412,000

6 OAEM
2,847,000

 

 
1,993,000

 

 
4,840,000

7 Substandard
19,305,000

 
286,000

 
10,985,000

 

 
30,576,000

8 Doubtful
123,000

 

 

 

 
123,000

Total
$
357,760,000

 
$
34,231,000

 
$
205,462,000

 
$
54,246,000

 
$
651,699,000


Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2020, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2020:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2020
Beginning balance
$
3,742,000

$
365,000

$
3,329,000

$
27,000

$
1,024,000

$
25,000

$
1,078,000

$
867,000

$
1,182,000

$
11,639,000

Charge offs




2,000


153,000

100,000


255,000

Recoveries


20,000


10,000


1,000

43,000


74,000

Provision (credit)
120,000

59,000

(922,000
)
2,000

194,000

7,000

86,000

(85,000
)
939,000

400,000

Ending balance
$
3,862,000

$
424,000

$
2,427,000

$
29,000

$
1,226,000

$
32,000

$
1,012,000

$
725,000

$
2,121,000

$
11,858,000

Allowance for loan losses as of March 31, 2020
Ending balance specifically evaluated for impairment
$
230,000

$
3,000

$
172,000

$

$
233,000

$

$
296,000

$
58,000

$

$
992,000

Ending balance collectively evaluated for impairment
$
3,632,000

$
421,000

$
2,255,000

$
29,000

$
993,000

$
32,000

$
716,000

$
667,000

$
2,121,000

$
10,866,000

Related loan balances as of March 31, 2020
Ending balance
$
382,753,000

$
43,913,000

$
237,896,000

$
43,537,000

$
500,971,000

$
15,202,000

$
90,674,000

$
29,262,000

$

$
1,344,208,000

Ending balance specifically evaluated for impairment
$
6,223,000

$
947,000

$
990,000

$

$
12,038,000

$

$
2,228,000

$
67,000

$

$
22,493,000

Ending balance collectively evaluated for impairment
$
376,530,000

$
42,966,000

$
236,906,000

$
43,537,000

$
488,933,000

$
15,202,000

$
88,446,000

$
29,195,000

$

$
1,321,715,000


The following table presents allowance for loan losses activity by class for the year ended December 31, 2019 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2019:
 
Commercial
Municipal
Residential
Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the year ended December 31, 2019
Beginning balance
$
3,567,000

$
255,000

$
3,541,000

$
24,000

$
1,235,000

$
34,000

$
730,000

$
630,000

$
1,216,000

$
11,232,000

Charge offs
89,000


179,000


445,000


69,000

338,000


1,120,000

Recoveries
15,000


73,000


57,000


4,000

128,000


277,000

Provision (credit)
249,000

110,000

(106,000
)
3,000

177,000

(9,000
)
413,000

447,000

(34,000
)
1,250,000

Ending balance
$
3,742,000

$
365,000

$
3,329,000

$
27,000

$
1,024,000

$
25,000

$
1,078,000

$
867,000

$
1,182,000

$
11,639,000

Allowance for loan losses as of December 31, 2019
Ending balance specifically evaluated for impairment
$
251,000

$

$
1,273,000

$

$
237,000

$

$
447,000

$
5,000

$

$
2,213,000

Ending balance collectively evaluated for impairment
$
3,491,000

$
365,000

$
2,056,000

$
27,000

$
787,000

$
25,000

$
631,000

$
862,000

$
1,182,000

$
9,426,000

Related loan balances as of December 31, 2019
Ending balance
$
372,810,000

$
38,084,000

$
218,773,000

$
41,288,000

$
492,455,000

$
14,813,000

$
92,349,000

$
26,503,000

$

$
1,297,075,000

Ending balance specifically evaluated for impairment
$
6,309,000

$
958,000

$
7,075,000

$

$
12,439,000

$

$
2,488,000

$
5,000

$

$
29,274,000

Ending balance collectively evaluated for impairment
$
366,501,000

$
37,126,000

$
211,698,000

$
41,288,000

$
480,016,000

$
14,813,000

$
89,861,000

$
26,498,000

$

$
1,267,801,000


The following table presents allowance for loan losses activity by class for the three months ended March 31, 2019, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2019:
 
Commercial
Municipal
Residential
 Home Equity Line of Credit
Consumer
Unallocated
Total
 
Real Estate
Construction
Other
 
Term
Construction
 
 
 
 
For the three months ended March 31, 2019
Beginning balance
$
3,567,000

$
255,000

$
3,541,000

$
24,000

$
1,235,000

$
34,000

$
730,000

$
630,000

$
1,216,000

$
11,232,000

Charge offs


1,000


49,000


38,000

63,000


151,000

Recoveries
8,000


1,000


3,000


1,000

21,000


34,000

Provision (credit)
57,000

70,000

(111,000
)
1,000

(75,000
)
(4,000
)
(63,000
)
72,000

428,000

375,000

Ending balance
$
3,632,000

$
325,000

$
3,430,000

$
25,000

$
1,114,000

$
30,000

$
630,000

$
660,000

$
1,644,000

$
11,490,000

Allowance for loan losses as of March 31, 2019
Ending balance specifically evaluated for impairment
$
233,000

$

$
1,485,000

$

$
348,000

$

$
7,000

$
2,000

$

$
2,075,000

Ending balance collectively evaluated for impairment
$
3,399,000

$
325,000

$
1,945,000

$
25,000

$
766,000

$
30,000

$
623,000

$
658,000

$
1,644,000

$
9,415,000

Related loan balances as of March 31, 2019
Ending balance
$
357,760,000

$
34,231,000

$
205,462,000

$
54,246,000

$
474,241,000

$
18,450,000

$
95,692,000

$
24,557,000

$

$
1,264,639,000

Ending balance specifically evaluated for impairment
$
9,957,000

$
1,007,000

$
7,653,000

$

$
10,919,000

$

$
1,030,000

$
2,000

$

$
30,568,000

Ending balance collectively evaluated for impairment
$
347,803,000

$
33,224,000

$
197,809,000

$
54,246,000

$
463,322,000

$
18,450,000

$
94,662,000

$
24,555,000

$

$
1,234,071,000