XML 53 R39.htm IDEA: XBRL DOCUMENT v3.20.4
Loans (Tables)
12 Months Ended
Dec. 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 December 31, 2020 and 2019:
 December 31, 2020December 31, 2019
Commercial
Real estate$442,121,000 29.9 %$372,810,000 28.7 %
Construction56,565,000 3.8 %38,084,000 3.0 %
Other285,015,000 19.3 %218,773,000 16.9 %
Municipal43,783,000 3.0 %41,288,000 3.2 %
Residential
Term522,070,000 35.3 %492,455,000 37.9 %
Construction21,600,000 1.5 %14,813,000 1.2 %
Home equity line of credit79,750,000 5.4 %92,349,000 7.1 %
Consumer25,857,000 1.8 %26,503,000 2.0 %
Total loans$1,476,761,000 100.0 %$1,297,075,000 100.0 %
Loans to Directors, Officers and Employees which exceed $60,000 A summary of loans to directors and executive officers is as follows:
For the years ended December 31,20202019
Balance at beginning of year$21,134,000 $22,149,000 
New loans3,544,000 521,000 
Repayments(3,138,000)(1,536,000)
Retired director(326,000)— 
Balance at end of year$21,214,000 $21,134,000 
Past Due Loans Aging Information on the past-due status of loans by class of financing receivable as of December 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
CurrentTotal90+ Days
&
Accruing
Commercial
Real estate$139,000 $190,000 $226,000 $555,000 $441,566,000 $442,121,000 $— 
Construction13,000 — 80,000 93,000 56,472,000 56,565,000 — 
Other490,000 62,000 2,082,000 2,634,000 282,381,000 285,015,000 1,464,000 
Municipal— — — — 43,783,000 43,783,000 — 
Residential
Term540,000 1,799,000 1,616,000 3,955,000 518,115,000 522,070,000 23,000 
Construction— — — — 21,600,000 21,600,000 — 
Home equity line of credit1,645,000 324,000 367,000 2,336,000 77,414,000 79,750,000 — 
Consumer89,000 42,000 18,000 149,000 25,708,000 25,857,000 18,000 
Total$2,916,000 $2,417,000 $4,389,000 $9,722,000 $1,467,039,000 $1,476,761,000 $1,505,000 
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 Due60-89 Days Past Due90+ Days Past DueAll Past DueCurrentTotal90+ 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 
Modification Statuses by Portfolio Segment Modification statuses by portfolio segment are summarized below:
Commercial/Municipal Loan Modifications
UnitsPercentageBalancePercentage
Paid Off6110.0 %$9,027,000 4.0 %
Subsequent Modification549.0 %32,724,000 14.0 %
Still in Original Modification163.0 %7,244,000 3.0 %
Out of Modification47078.0 %189,413,000 79.0 %
Total601100.0 %$238,408,000 100.0 %
Residential Real Estate Modifications
UnitsPercentageBalancePercentage
Paid Off277.0 %$5,930,000 12.0 %
Subsequent Modification15443.0 %19,468,000 38.0 %
Still in Original Modification277.0 %2,615,000 5.0 %
Out of Modification15443.0 %23,553,000 45.0 %
Total362100.0 %$51,566,000 100.0 %

Consumer Loan Modifications
UnitsPercentageBalancePercentage
Paid Off1116.0 %$118,000 10.0 %
Subsequent Modification34.0 %104,000 9.0 %
Still in Original Modification46.0 %53,000 5.0 %
Out of Modification5074.0 %854,000 76.0 %
Total68100.0 %$1,129,000 100.0 %
Nonaccrual Loans Information on nonaccrual loans as of December 31, 2020 and 2019 is presented in the following table:
As of December 31,20202019
Commercial
Real estate$543,000 $1,784,000 
Construction89,000 256,000 
Other1,481,000 6,534,000 
Municipal — 
Residential
Term3,593,000 5,899,000 
Construction — 
Home equity line of credit1,015,000 2,171,000 
Consumer 5,000 
Total$6,721,000 $16,649,000 
Impaired Loans
Information regarding impaired loans is as follows:
For the years ended December 31,202020192018
Average investment in impaired loans$21,088,000 $31,557,000 $31,805,000 
Interest income recognized on impaired loans, all on cash basis478,000 735,000 864,000 
As of December 31,20202019
Balance of impaired loans$16,039,000 $29,274,000 
Less portion for which no allowance for loan losses is allocated(12,098,000)(18,212,000)
Portion of impaired loan balance for which an allowance for loan losses is allocated$3,941,000 $11,062,000 
Portion of allowance for loan losses allocated to the impaired loan balance$462,000 $2,213,000 
Impaired Loans by class of financing receivable
A breakdown of impaired loans by class of financing receivable as of December 31, 2020, is presented in the following table:
Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized Interest
Income
With No Related Allowance
Commercial
Real estate$2,060,000 $2,368,000 $— $4,123,000 $127,000 
Construction89,000 89,000 — 358,000 — 
Other1,591,000 1,623,000 — 999,000 15,000 
Municipal— — — — — 
Residential
Term7,335,000 8,629,000 — 8,773,000 193,000 
Construction— — — — — 
Home equity line of credit1,015,000 1,089,000 — 1,219,000 — 
Consumer8,000 8,000 — 1,000 1,000 
$12,098,000 $13,806,000 $— $15,473,000 $336,000 
With an Allowance Recorded
Commercial
Real estate$969,000 $995,000 $112,000 $1,018,000 $43,000 
Construction681,000 681,000 18,000 579,000 30,000 
Other188,000 202,000 169,000 1,193,000 3,000 
Municipal— — — — — 
Residential
Term2,079,000 2,134,000 163,000 2,073,000 65,000 
Construction— — — — — 
Home equity line of credit24,000 24,000 — 744,000 1,000 
Consumer— — — 8,000 — 
$3,941,000 $4,036,000 $462,000 $5,615,000 $142,000 
Total
Commercial
Real estate$3,029,000 $3,363,000 $112,000 $5,141,000 $170,000 
Construction770,000 770,000 18,000 937,000 30,000 
Other1,779,000 1,825,000 169,000 2,192,000 18,000 
Municipal— — — — — 
Residential
Term9,414,000 10,763,000 163,000 10,846,000 258,000 
Construction— — — — — 
Home equity line of credit1,039,000 1,113,000 — 1,963,000 1,000 
Consumer8,000 8,000 — 9,000 1,000 
 $16,039,000 $17,842,000 $462,000 $21,088,000 $478,000 

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 December 31, 2019, is presented in the following table:
 Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized 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 category as of December 31, 2018, is presented in the following table:
Recorded InvestmentUnpaid
Principal Balance
Related AllowanceAverage
Recorded Investment
Recognized Interest
Income
With No Related Allowance
Commercial
Real estate$8,718,000 $9,161,000 $— $5,536,000 $380,000 
Construction721,000 721,000 — 762,000 43,000 
Other1,468,000 1,555,000 — 2,037,000 32,000 
Municipal— — — — — 
Residential
Term9,136,000 10,317,000 — 9,427,000 289,000 
Construction— — — — — 
Home equity line of credit972,000 1,035,000 — 1,001,000 20,000 
Consumer15,000 42,000 — 13,000 — 
$21,030,000 $22,831,000 $— $18,776,000 $764,000 
With an Allowance Recorded
Commercial
Real estate$1,042,000 $1,059,000 $260,000 $3,477,000 $42,000 
Construction— — — — — 
Other7,791,000 8,216,000 1,696,000 7,471,000 5,000 
Municipal— — — — — 
Residential
Term1,768,000 1,998,000 335,000 1,982,000 53,000 
Construction— — — — — 
Home equity line of credit120,000 124,000 17,000 99,000 — 
Consumer— — — — — 
$10,721,000 $11,397,000 $2,308,000 $13,029,000 $100,000 
Total
Commercial
Real estate$9,760,000 $10,220,000 $260,000 $9,013,000 $422,000 
Construction721,000 721,000 — 762,000 43,000 
Other9,259,000 9,771,000 1,696,000 9,508,000 37,000 
Municipal— — — — — 
Residential
Term10,904,000 12,315,000 335,000 11,409,000 342,000 
Construction— — — — — 
Home equity line of credit1,092,000 1,159,000 17,000 1,100,000 20,000 
Consumer15,000 42,000 — 13,000 — 
$31,751,000 $34,228,000 $2,308,000 $31,805,000 $864,000 
Troubled Debt Restructurings on Financing Receivables
The following table shows TDRs by class and the specific reserve as of December 31, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
Real estate13 $2,558,000 $106,000 
Construction681,000 18,000 
Other717,000 96,000 
Municipal— — — 
Residential
Term51 7,384,000 149,000 
Construction— — — 
Home equity line of credit186,000 — 
Consumer8,000 — 
 74 $11,534,000 $369,000 

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 
As of December 31, 2020, 14 of the loans classified as TDRs with a total balance of $1,577,000 were more than 30 days past due. One of these loans had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2020:
 Number of LoansBalanceSpecific Reserves
Commercial
Real estate— $— $— 
Construction— — — 
Other419,000 92,000 
Municipal— — — 
Residential 
Term988,000 5,000 
Construction— — — 
Home equity line of credit162,000 — 
Consumer8,000 — 
 14 $1,577,000 $97,000 

As of December 31, 2019, 13 of the loans classified as TDRs with a total balance of $1,510,000 were more than 30 days past due. Two of these loans had been placed on TDR status in the previous 12 months. The following table shows past-due TDRs by class and the associated specific reserves included in the allowance for loan losses as of December 31, 2019:
Number of LoansBalanceSpecific Reserves
Commercial
Real estate— $— $— 
Construction— — — 
Other371,000 131,000 
Municipal— — — 
Residential
Term972,000 86,000 
Construction— — — 
Home equity line of credit167,000 — 
Consumer— — — 
 13 $1,510,000 $217,000 
For the year ended December 31, 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 December 31, 2020:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
Real estate— $— $— — 
Construction— — — — 
Other— — — — 
Municipal— — — — 
Residential
Term234,000 185,000 21,000 
Construction— — — — 
Home equity line of credit— — — — 
Consumer8,000 8,000 — 
$242,000 $193,000 21,000 

For the year ended December 31, 2019, 11 loans were placed in TDR status. The following table shows these TDRs by class and the associated specific reserves included in the allowance for loan losses as for December 31, 2019.
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
Real estate$109,000 $90,000 $90,000 
Construction— — — — 
Other98,000 98,000 — 
Municipal— — — — 
Residential
Term996,000 872,000 72,000 
Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
 11 $1,203,000 $1,060,000 $162,000