XML 54 R40.htm IDEA: XBRL DOCUMENT v3.20.4
Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Allowance for loan losses by class of financing receivable and allowance
The following table summarizes the composition of the allowance for loan losses, by class of financing receivable and allowance, as of December 31, 2020 and 2019:
As of December 31,20202019
Allowance for Loans Evaluated Individually for Impairment
Commercial
Real estate$112,000 $251,000 
Construction18,000 — 
Other169,000 1,273,000 
Municipal — 
Residential
Term163,000 237,000 
Construction — 
Home equity line of credit 447,000 
Consumer 5,000 
Total$462,000 $2,213,000 
Allowance for Loans Evaluated Collectively for Impairment
Commercial
Real estate$5,066,000 $3,491,000 
Construction644,000 365,000 
Other3,269,000 2,056,000 
Municipal171,000 27,000 
Residential
Term2,416,000 787,000 
Construction102,000 25,000 
Home equity line of credit1,211,000 631,000 
Consumer778,000 862,000 
Unallocated2,134,000 1,182,000 
Total$15,791,000 $9,426,000 
Total Allowance for Loan Losses
Commercial  
Real estate$5,178,000 $3,742,000 
Construction662,000 365,000 
Other3,438,000 3,329,000 
Municipal171,000 27,000 
Residential
Term2,579,000 1,024,000 
Construction102,000 25,000 
Home equity line of credit1,211,000 1,078,000 
Consumer778,000 867,000 
Unallocated2,134,000 1,182,000 
Total$16,253,000 $11,639,000 
Loan losses by loan segment and allowance element
A breakdown of the allowance for loan losses as of December 31, 2020 and 2019, by class of financing receivable and allowance element, is presented in the following tables:
As of December 31, 2020Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated ReservesTotal Reserves
Commercial
Real estate$112,000 $721,000 $4,345,000 $— $5,178,000 
Construction18,000 92,000 552,000 — 662,000 
Other169,000 465,000 2,804,000 — 3,438,000 
Municipal— — 171,000 — 171,000 
Residential
Term163,000 145,000 2,271,000 — 2,579,000 
Construction— 6,000 96,000 — 102,000 
Home equity line of credit— 151,000 1,060,000 — 1,211,000 
Consumer— 282,000 496,000 — 778,000 
Unallocated— — — 2,134,000 2,134,000 
$462,000 $1,862,000 $11,795,000 $2,134,000 $16,253,000 
As of December 31, 2019Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated ReservesTotal 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 $11,639,000 
Summary of risk ratings for loans
The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2020:
 Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,402,000 $19,000 $2,421,000 
2 Above average5,938,000 2,343,000 6,326,000 41,939,000 56,546,000 
3 Satisfactory91,475,000 2,889,000 104,432,000 369,000 199,165,000 
4 Average261,539,000 31,221,000 120,570,000 1,456,000 414,786,000 
5 Watch72,840,000 19,893,000 44,293,000 — 137,026,000 
6 OAEM2,754,000 — 234,000 — 2,988,000 
7 Substandard7,575,000 219,000 6,758,000 — 14,552,000 
8 Doubtful— — — — — 
Total$442,121,000 $56,565,000 $285,015,000 $43,783,000 $827,484,000 
The following table summarizes the risk ratings for the Company's commercial construction, commercial real estate, commercial other and municipal loans as of December 31, 2019:
 Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 
Allowance for loan losses transactions
The following tables present allowance for loan losses activity by class, allowance for loan loss balances by class and related loan balances by class for the years ended December 31, 2020, 2019 and 2018:
For the year ended December 31, 2020
CommercialResidentialHome Equity
Line of Credit
Real EstateConstructionOtherMunicipalTermConstructionConsumerUnallocatedTotal
Allowance for loan losses:
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 
Chargeoffs1,088,000 — 27,000 — 66,000 — 153,000 327,000 — 1,661,000 
Recoveries— — 37,000 — 34,000 — 22,000 132,000 — 225,000 
Provision 2,524,000 297,000 99,000 144,000 1,587,000 77,000 264,000 106,000 952,000 6,050,000 
Ending balance$5,178,000 $662,000 $3,438,000 $171,000 $2,579,000 $102,000 $1,211,000 $778,000 $2,134,000 $16,253,000 
Ending balance specifically evaluated for impairment$112,000 $18,000 $169,000 $— $163,000 $— $— $— $— $462,000 
Ending balance collectively evaluated for impairment$5,066,000 $644,000 $3,269,000 $171,000 $2,416,000 $102,000 $1,211,000 $778,000 $2,134,000 $15,791,000 
Related loan balances:
Ending balance$442,121,000 $56,565,000 $285,015,000 $43,783,000 $522,070,000 $21,600,000 $79,750,000 $25,857,000 $— $1,476,761,000 
Ending balance specifically evaluated for impairment$3,029,000 $770,000 $1,779,000 $— $9,414,000 $— $1,039,000 $8,000 $— $16,039,000 
Ending balance collectively evaluated for impairment$439,092,000 $55,795,000 $283,236,000 $43,783,000 $512,656,000 $21,600,000 $78,711,000 $25,849,000 $— $1,460,722,000 
For the year ended December 31, 2019
CommercialResidentialHome Equity
Line of Credit
Real EstateConstructionOtherMunicipalTermConstructionConsumerUnallocatedTotal
Allowance for loan losses:
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 
Chargeoffs89,000 — 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 
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:
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 
For the year ended December 31, 2018
CommercialResidentialHome Equity
Line of Credit
Real EstateConstructionOtherMunicipalTermConstructionConsumerUnallocatedTotal
Allowance for loan losses:
Beginning balance$3,872,000 $434,000 $3,358,000 $20,000 $1,130,000 $36,000 $692,000 $545,000 $642,000 $10,729,000 
Chargeoffs168,000 — 423,000 — 213,000 — 121,000 348,000 — 1,273,000 
Recoveries52,000 — 40,000 — 64,000 — 24,000 96,000 — 276,000 
Provision (credit)(189,000)(179,000)566,000 4,000 254,000 (2,000)135,000 337,000 574,000 1,500,000 
Ending 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 
Ending balance specifically evaluated for impairment$260,000 $— $1,696,000 $— $335,000 $— $17,000 $— $— $2,308,000 
Ending balance collectively evaluated for impairment$3,307,000 $255,000 $1,845,000 $24,000 $900,000 $34,000 $713,000 $630,000 $1,216,000 $8,924,000 
Related loan balances:
Ending balance$353,243,000 $27,304,000 $196,391,000 $51,128,000 $469,145,000 $17,743,000 $98,469,000 $24,860,000 $— $1,238,283,000 
Ending balance specifically evaluated for impairment$9,760,000 $721,000 $9,259,000 $— $10,904,000 $— $1,092,000 $15,000 $— $31,751,000 
Ending balance collectively evaluated for impairment$343,483,000 $26,583,000 $187,132,000 $51,128,000 $458,241,000 $17,743,000 $97,377,000 $24,845,000 $— $1,206,532,000