XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Loans (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2020 and 2019 and at December 31, 2019:
September 30, 2020December 31, 2019September 30, 2019
Commercial
   Real estate$407,128,000 28.3 %$372,810,000 28.7 %$368,165,000 29.1 %
   Construction52,038,000 3.6 %38,084,000 3.0 %37,242,000 2.9 %
   Other309,297,000 21.5 %218,773,000 16.9 %201,859,000 16.0 %
Municipal44,110,000 3.1 %41,288,000 3.2 %36,522,000 2.9 %
Residential
   Term497,667,000 34.6 %492,455,000 37.9 %485,490,000 38.4 %
   Construction16,101,000 1.2 %14,813,000 1.2 %14,118,000 1.1 %
Home equity line of credit82,982,000 5.8 %92,349,000 7.1 %94,144,000 7.5 %
Consumer27,323,000 1.9 %26,503,000 2.0 %25,919,000 2.1 %
Total$1,436,646,000 100.0 %$1,297,075,000 100.0 %$1,263,459,000 100.0 %
Past Due Loans Aging
For all loan classes, loans over 30 days past due are considered delinquent. Information on the past-due status of loans by class of financing receivable as of September 30, 2020, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$2,397,000 $58,000 $454,000 $2,909,000 $404,219,000 $407,128,000 $— 
   Construction— — 80,000 80,000 51,958,000 52,038,000 — 
   Other547,000 258,000 1,871,000 2,676,000 306,621,000 309,297,000 1,464,000 
Municipal— — — — 44,110,000 44,110,000 — 
Residential
   Term2,550,000 357,000 1,602,000 4,509,000 493,158,000 497,667,000 — 
   Construction— — — — 16,101,000 16,101,000 — 
Home equity line of credit868,000 65,000 1,392,000 2,325,000 80,657,000 82,982,000 — 
Consumer219,000 28,000 30,000 277,000 27,046,000 27,323,000 30,000 
Total$6,581,000 $766,000 $5,429,000 $12,776,000 $1,423,870,000 $1,436,646,000 $1,494,000 
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
CurrentTotal90+ 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 — 
   Other2,764,000 465,000 1,799,000 5,028,000 213,745,000 218,773,000 1,464,000 
Municipal— — — — 41,288,000 41,288,000 — 
Residential
   Term1,129,000 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 credit1,169,000 58,000 1,730,000 2,957,000 89,392,000 92,349,000 — 
Consumer291,000 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 September 30, 2019, is presented in the following table:
30-59 Days
Past Due
60-89 Days
Past Due
90+ Days
Past Due
All
Past Due
CurrentTotal90+ Days
& Accruing
Commercial
   Real estate$305,000 $233,000 $661,000 $1,199,000 $366,966,000 $368,165,000 $— 
   Construction14,000 279,000 — 293,000 36,949,000 37,242,000 — 
   Other35,000 289,000 339,000 663,000 201,196,000 201,859,000 — 
Municipal— — — — 36,522,000 36,522,000 — 
Residential
   Term650,000 767,000 3,806,000 5,223,000 480,267,000 485,490,000 — 
   Construction— — — — 14,118,000 14,118,000 — 
Home equity line of credit693,000 306,000 868,000 1,867,000 92,277,000 94,144,000 — 
Consumer234,000 317,000 18,000 569,000 25,350,000 25,919,000 18,000 
Total$1,931,000 $2,191,000 $5,692,000 $9,814,000 $1,253,645,000 $1,263,459,000 $18,000 
Nonaccrual Loans Information on nonaccrual loans as of September 30, 2020 and 2019 and at December 31, 2019 is presented in the following table:
September 30, 2020December 31, 2019September 30, 2019
Commercial
   Real estate$1,771,000 $1,784,000 $1,807,000 
   Construction307,000 256,000 256,000 
   Other503,000 6,534,000 6,871,000 
Municipal — — 
Residential
   Term4,467,000 5,899,000 6,840,000 
   Construction — — 
Home equity line of credit2,063,000 2,171,000 1,078,000 
Consumer 5,000 6,000 
Total$9,111,000 $16,649,000 $16,858,000 
Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the periods ended September 30, 2020 is presented in the following table:
For the nine months ended September 30, 2020For the quarter ended September 30, 2020
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$3,730,000 $4,528,000 $— $4,673,000 $117,000 $4,068,000 $33,000 
  Construction308,000 337,000 — 402,000 — 256,000 — 
  Other862,000 887,000 — 796,000 19,000 814,000 6,000 
Municipal— — — — — — — 
Residential
  Term7,783,000 9,058,000 — 9,173,000 123,000 8,024,000 31,000 
  Construction— — — — — — — 
Home equity line of credit1,478,000 1,551,000 — 1,284,000 10,000 1,438,000 2,000 
Consumer— — — — — — — 
$14,161,000 $16,361,000 $— $16,328,000 $269,000 $14,600,000 $72,000 
With an Allowance Recorded
Commercial
  Real estate$1,023,000 $1,047,000 $135,000 $1,032,000 $32,000 $1,027,000 $11,000 
  Construction701,000 701,000 19,000 546,000 25,000 701,000 8,000 
  Other161,000 183,000 128,000 1,523,000 — 143,000 — 
Municipal— — — — — — — 
Residential
  Term2,399,000 2,466,000 204,000 2,002,000 63,000 2,207,000 27,000 
  Construction— — — — — — — 
Home equity line of credit886,000 886,000 403,000 981,000 1,000 870,000 1,000 
Consumer10,000 10,000 1,000 10,000 — 3,000 — 
$5,180,000 $5,293,000 $890,000 $6,094,000 $121,000 $4,951,000 $47,000 
Total
Commercial
  Real estate$4,753,000 $5,575,000 $135,000 $5,705,000 $149,000 $5,095,000 $44,000 
  Construction1,009,000 1,038,000 19,000 948,000 25,000 957,000 8,000 
  Other1,023,000 1,070,000 128,000 2,319,000 19,000 957,000 6,000 
Municipal— — — — — — — 
Residential
  Term10,182,000 11,524,000 204,000 11,175,000 186,000 10,231,000 58,000 
  Construction— — — — — — — 
Home equity line of credit2,364,000 2,437,000 403,000 2,265,000 11,000 2,308,000 3,000 
Consumer10,000 10,000 1,000 10,000 — 3,000 — 
$19,341,000 $21,654,000 $890,000 $22,422,000 $390,000 $19,551,000 $119,000 
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 InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$5,235,000 $5,492,000 $— $7,611,000 $228,000 
  Construction958,000 970,000 — 936,000 47,000 
  Other756,000 786,000 — 965,000 29,000 
Municipal— — — — — 
Residential
  Term10,176,000 11,931,000 — 10,033,000 269,000 
  Construction— — — — — 
Home equity line of credit1,087,000 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— — — — — 
  Other6,319,000 6,925,000 1,273,000 6,778,000 — 
Municipal— — — — — 
Residential
  Term2,263,000 2,412,000 237,000 2,424,000 82,000 
  Construction— — — — — 
Home equity line of credit1,401,000 1,412,000 447,000 283,000 — 
Consumer5,000 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 
  Construction958,000 970,000 — 936,000 47,000 
  Other7,075,000 7,711,000 1,273,000 7,743,000 29,000 
Municipal— — — — — 
Residential
  Term12,439,000 14,343,000 237,000 12,457,000 351,000 
  Construction— — — — — 
Home equity line of credit2,488,000 2,563,000 447,000 1,280,000 20,000 
Consumer5,000 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 periods ended September 30, 2019 is presented in the following table:
For the nine months ended September 30, 2019For the quarter ended September 30, 2019
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$7,332,000 $7,630,000 $— $7,929,000 $266,000 $7,242,000 $83,000 
  Construction978,000 990,000 — 929,000 35,000 980,000 12,000 
  Other892,000 930,000 — 997,000 22,000 921,000 8,000 
Municipal— — — — — — — 
Residential
  Term10,664,000 12,305,000 — 9,877,000 202,000 10,487,000 63,000 
  Construction— — — — — — — 
Home equity line of credit827,000 883,000 — 965,000 16,000 917,000 6,000 
Consumer— — — — — — — 
$20,693,000 $22,738,000 $— $20,697,000 $541,000 $20,547,000 $172,000 
With an Allowance Recorded
Commercial
  Real estate$1,717,000 $1,732,000 $258,000 $1,538,000 $72,000 $1,721,000 $23,000 
  Construction— — — — — — — 
  Other6,440,000 6,949,000 1,275,000 6,918,000 1,000 6,465,000 1,000 
Municipal— — — — — — — 
Residential
  Term2,782,000 3,121,000 337,000 2,306,000 61,000 2,858,000 25,000 
  Construction— — — — — — — 
Home equity line of credit571,000 590,000 184,000 99,000 — 248,000 — 
Consumer6,000 6,000 6,000 1,000 — 2,000 — 
$11,516,000 $12,398,000 $2,060,000 $10,862,000 $134,000 $11,294,000 $49,000 
Total
Commercial
  Real estate$9,049,000 $9,362,000 $258,000 $9,467,000 $338,000 $8,963,000 $106,000 
  Construction978,000 990,000 — 929,000 35,000 980,000 12,000 
  Other7,332,000 7,879,000 1,275,000 7,915,000 23,000 7,386,000 9,000 
Municipal— — — — — — — 
Residential
  Term13,446,000 15,426,000 337,000 12,183,000 263,000 13,345,000 88,000 
  Construction— — — — — — — 
Home equity line of credit1,398,000 1,473,000 184,000 1,064,000 16,000 1,165,000 6,000 
Consumer6,000 6,000 6,000 1,000 — 2,000 — 
$32,209,000 $35,136,000 $2,060,000 $31,559,000 $675,000 $31,841,000 $221,000 
Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of September 30, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate16 $4,054,000 $130,000 
   Construction701,000 19,000 
   Other729,000 92,000 
Municipal— — — 
Residential
   Term51 7,430,000 153,000 
   Construction— — — 
Home equity line of credit466,000 — 
Consumer10,000 1,000 
78 $13,390,000 $395,000 
The following table shows TDRs by class and the specific reserve as of December 31, 2019:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate17 $4,836,000 $246,000 
   Construction701,000 — 
   Other6,932,000 1,231,000 
Municipal— — — 
Residential
   Term52 8,472,000 200,000 
   Construction— — — 
Home equity line of credit483,000 — 
Consumer— — — 
81 $21,424,000 $1,677,000 
The following table shows TDRs by class and the specific reserve as of September 30, 2019:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate19 $7,559,000 $249,000 
   Construction721,000 — 
   Other6,951,000 1,232,000 
Municipal— — — 
Residential
   Term52 8,563,000 202,000 
   Construction— — — 
Home equity line of credit487,000 — 
Consumer— — — 
82 $24,281,000 $1,683,000 

As of September 30, 2020, 15 of the loans classified as TDRs with a total balance of $2,814,000 were more than 30 days past due. Of these loans, two 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 September 30, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$1,472,000 $— 
   Construction— — — 
   Other424,000 92,000 
Municipal— — — 
Residential
   Term743,000 — 
   Construction— — — 
Home equity line of credit165,000 — 
Consumer10,000 1,000 
15 $2,814,000 $93,000 
As of September 30, 2019, nine of the loans classified as TDRs with a total balance of $1,084,000 were more than 30 days past due. Of these loans, four 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 September 30, 2019:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate— $— $— 
   Construction— — — 
   Other251,000 131,000 
Municipal— — — 
Residential
   Term666,000 11,000 
   Construction— — — 
Home equity line of credit167,000 — 
Consumer— — — 
$1,084,000 $142,000 
For the nine months ended September 30, 2020, three 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 September 30, 2020:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction— — — — 
   Other— — — — 
Municipal— — — — 
Residential
   Term235,000 187,000 23,000 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer10,000 10,000 1,000 
$245,000 $197,000 $24,000 
For the nine months ended September 30, 2019, 10 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 September 30, 2019:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate$110,000 $95,000 $95,000 
   Construction— — — — 
   Other— — — — 
Municipal— — — — 
Residential
   Term998,000 882,000 73,000 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
10 $1,108,000 $977,000 $168,000 
For the quarter ended September 30, 2020, one loan was 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 September 30, 2020:
Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentSpecific Reserves
Commercial
Real estate— $— $— $— 
Construction— — — — 
Other— — — — 
Municipal— — — — 
Residential
Term— — — — 
Construction— — — — 
Home equity line of credit— — — — 
Consumer10,000 10,000 1,000 
$10,000 $10,000 $1,000 
For the quarter ended September 30, 2019, 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 September 30, 2019:
Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentSpecific Reserves
Commercial
Real estate— $— $— $— 
Construction— — — — 
Other— — — — 
Municipal— — — — 
Residential
Term317,000 276,000 — 
Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$317,000 $276,000 $— 
Modification Statuses by Portfolio Segment Modification statuses by portfolio segment are summarized below:
Commercial/Municipal Loan Modifications
UnitsPercentageBalancePercentage
Paid Off346.0 %$6,031,000 3.0 %
Subsequent Modification417.0 %20,443,000 9.0 %
Still in Original Modification559.0 %30,188,000 13.0 %
Out of Modification45278.0 %171,407,000 75.0 %
Total582100.0 %$228,069,000 100.0 %
Residential Real Estate Modifications
UnitsPercentageBalancePercentage
Paid Off175.0 %$3,102,000 6.0 %
Subsequent Modification9728.0 %13,857,000 27.0 %
Still in Original Modification12535.0 %15,565,000 31.0 %
Out of Modification11132.0 %17,949,000 36.0 %
Total350100.0 %$50,473,000 100.0 %

Consumer Loan Modifications
UnitsPercentageBalancePercentage
Paid Off813.0 %$95,000 9.0 %
Subsequent Modification— — %— — %
Still in Original Modification5281.0 %967,000 86.0 %
Out of Modification46.0 %58,000 5.0 %
Total64100.0 %$1,120,000 100.0 %