XML 41 R29.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2020
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of September 30, 2020, December 31, 2019, and September 30, 2019, by class of financing receivable and allowance element, is presented in the following tables:
As of September 30, 2020Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$135,000 $686,000 $3,940,000 $— $4,761,000 
   Construction19,000 87,000 501,000 — 607,000 
   Other128,000 521,000 2,993,000 — 3,642,000 
Municipal— — 139,000 — 139,000 
Residential
   Term204,000 275,000 2,037,000 — 2,516,000 
   Construction— 10,000 71,000 — 81,000 
Home equity line of credit403,000 79,000 975,000 — 1,457,000 
Consumer1,000 168,000 423,000 — 592,000 
Unallocated— — — 1,576,000 1,576,000 
$890,000 $1,826,000 $11,079,000 $1,576,000 $15,371,000 
As of December 31, 2019Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$251,000 $729,000 $2,762,000 $— $3,742,000 
   Construction— 76,000 289,000 — 365,000 
   Other1,273,000 430,000 1,626,000 — 3,329,000 
Municipal— — 27,000 — 27,000 
Residential
   Term237,000 153,000 634,000 — 1,024,000 
   Construction— 5,000 20,000 — 25,000 
Home equity line of credit447,000 130,000 501,000 — 1,078,000 
Consumer5,000 460,000 402,000 — 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 September 30, 2019Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$258,000 $792,000 $2,745,000 $— $3,795,000 
   Construction— 79,000 274,000 — 353,000 
   Other1,275,000 436,000 1,509,000 — 3,220,000 
Municipal— — 26,000 — 26,000 
Residential
   Term337,000 185,000 615,000 — 1,137,000 
   Construction— 5,000 18,000 — 23,000 
Home equity line of credit184,000 155,000 485,000 — 824,000 
Consumer6,000 285,000 389,000 — 680,000 
Unallocated— — — 1,707,000 1,707,000 
$2,060,000 $1,937,000 $6,061,000 $1,707,000 $11,765,000 
Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,251,000 $23,000 $2,274,000 
2 Above Average8,492,000 1,627,000 5,361,000 42,262,000 57,742,000 
3 Satisfactory84,178,000 3,145,000 140,360,000 369,000 228,052,000 
4 Average230,954,000 27,907,000 107,552,000 1,456,000 367,869,000 
5 Watch68,565,000 18,919,000 46,211,000 — 133,695,000 
6 OAEM2,028,000 — 1,291,000 — 3,319,000 
7 Substandard12,911,000 440,000 6,271,000 — 19,622,000 
8 Doubtful— — — — — 
Total$407,128,000 $52,038,000 $309,297,000 $44,110,000 $812,573,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2019:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $4,258,000 $32,000 $4,290,000 
2 Above Average12,393,000 794,000 6,187,000 38,290,000 57,664,000 
3 Satisfactory74,709,000 2,305,000 41,527,000 379,000 118,920,000 
4 Average205,510,000 19,017,000 107,389,000 2,587,000 334,503,000 
5 Watch63,582,000 15,488,000 47,152,000 — 126,222,000 
6 OAEM1,160,000 — 1,988,000 — 3,148,000 
7 Substandard15,456,000 480,000 10,272,000 — 26,208,000 
8 Doubtful— — — — — 
Total$372,810,000 $38,084,000 $218,773,000 $41,288,000 $670,955,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2019:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $3,835,000 $35,000 $3,870,000 
2 Above Average12,595,000 34,000 5,836,000 33,768,000 52,233,000 
3 Satisfactory84,567,000 2,154,000 45,742,000 386,000 132,849,000 
4 Average186,605,000 20,931,000 85,485,000 2,333,000 295,354,000 
5 Watch67,674,000 13,867,000 48,498,000 — 130,039,000 
6 OAEM504,000 — 2,070,000 — 2,574,000 
7 Substandard16,220,000 256,000 10,393,000 — 26,869,000 
8 Doubtful— — — — — 
Total$368,165,000 $37,242,000 $201,859,000 $36,522,000 $643,788,000 
Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2020, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2020:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 30, 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 offs532,000 — 24,000 — 46,000 — 153,000 238,000 — 993,000 
Recoveries— — 24,000 — 31,000 — 20,000 100,000 — 175,000 
Provision (credit)1,551,000 242,000 313,000 112,000 1,507,000 56,000 512,000 (137,000)394,000 4,550,000 
Ending balance$4,761,000 $607,000 $3,642,000 $139,000 $2,516,000 $81,000 $1,457,000 $592,000 $1,576,000 $15,371,000 
For the three months ended September 30, 2020
Beginning balance$4,511,000 $524,000 $3,689,000 $110,000 $2,261,000 $64,000 $1,284,000 $658,000 $1,009,000 $14,110,000 
Charge offs532,000 — 7,000 — — — — 37,000 — 576,000 
Recoveries— — 4,000 — 5,000 — 1,000 27,000 — 37,000 
Provision (credit)782,000 83,000 (44,000)29,000 250,000 17,000 172,000 (56,000)567,000 1,800,000 
Ending balance$4,761,000 $607,000 $3,642,000 $139,000 $2,516,000 $81,000 $1,457,000 $592,000 $1,576,000 $15,371,000 
Allowance for loan losses as of September 30, 2020
Ending balance specifically evaluated for impairment$135,000 $19,000 $128,000 $— $204,000 $— $403,000 $1,000 $— $890,000 
Ending balance collectively evaluated for impairment$4,626,000 $588,000 $3,514,000 $139,000 $2,312,000 $81,000 $1,054,000 $591,000 $1,576,000 $14,481,000 
Related loan balances as of September 30, 2020
Ending balance$407,128,000 $52,038,000 $309,297,000 $44,110,000 $497,667,000 $16,101,000 $82,982,000 $27,323,000 $— $1,436,646,000 
Ending balance specifically evaluated for impairment$4,753,000 $1,009,000 $1,023,000 $— $10,182,000 $— $2,364,000 $10,000 $— $19,341,000 
Ending balance collectively evaluated for impairment$402,375,000 $51,029,000 $308,274,000 $44,110,000 $487,485,000 $16,101,000 $80,618,000 $27,313,000 $— $1,417,305,000 
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:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
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 offs89,000 — 179,000 — 445,000 — 69,000 338,000 — 1,120,000 
Recoveries15,000 — 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 nine months and quarter ended September 30, 2019, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2019:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 30, 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 offs53,000 — 123,000 — 93,000 — 38,000 235,000 — 542,000 
Recoveries15,000 — 70,000 — 10,000 — 3,000 102,000 — 200,000 
Provision (credit)266,000 98,000 (268,000)2,000 (15,000)(11,000)129,000 183,000 491,000 875,000 
Ending balance$3,795,000 $353,000 $3,220,000 $26,000 $1,137,000 $23,000 $824,000 $680,000 $1,707,000 $11,765,000 
For the three months ended September 30, 2019
Beginning balance$3,609,000 $309,000 $3,281,000 $25,000 $1,106,000 $23,000 $633,000 $649,000 $1,836,000 $11,471,000 
Charge offs— — 14,000 — — — — 48,000 — 62,000 
Recoveries2,000 — 68,000 — 4,000 — 1,000 31,000 — 106,000 
Provision (credit)184,000 44,000 (115,000)1,000 27,000 — 190,000 48,000 (129,000)250,000 
Ending balance$3,795,000 $353,000 $3,220,000 $26,000 $1,137,000 $23,000 $824,000 $680,000 $1,707,000 $11,765,000 
Allowance for loan losses as of September 30, 2019
Ending balance specifically evaluated for impairment$258,000 $— $1,275,000 $— $337,000 $— $184,000 $6,000 $— $2,060,000 
Ending balance collectively evaluated for impairment$3,537,000 $353,000 $1,945,000 $26,000 $800,000 $23,000 $640,000 $674,000 $1,707,000 $9,705,000 
Related loan balances as of September 30, 2019
Ending balance$368,165,000 $37,242,000 $201,859,000 $36,522,000 $485,490,000 $14,118,000 $94,144,000 $25,919,000 $— $1,263,459,000 
Ending balance specifically evaluated for impairment$9,049,000 $978,000 $7,332,000 $— $13,446,000 $— $1,398,000 $6,000 $— $32,209,000 
Ending balance collectively evaluated for impairment$359,116,000 $36,264,000 $194,527,000 $36,522,000 $472,044,000 $14,118,000 $92,746,000 $25,913,000 $— $1,231,250,000