XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.1
Loans (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Schedule of Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of March 31, 2021 and 2020 and at December 31, 2020:
March 31, 2021December 31, 2020March 31, 2020
Commercial
   Real estate$469,974,000 31.0 %$442,121,000 29.9 %$382,753,000 28.5 %
   Construction53,394,000 3.5 %56,565,000 3.8 %43,913,000 3.3 %
   Other297,488,000 19.6 %285,015,000 19.3 %237,896,000 17.7 %
Municipal49,476,000 3.3 %43,783,000 3.0 %43,537,000 3.2 %
Residential
   Term520,317,000 34.3 %522,070,000 35.3 %500,971,000 37.3 %
   Construction24,796,000 1.6 %21,600,000 1.5 %15,202,000 1.1 %
Home equity line of credit77,210,000 5.1 %79,750,000 5.4 %90,674,000 6.7 %
Consumer24,117,000 1.6 %25,857,000 1.8 %29,262,000 2.2 %
Total$1,516,772,000 100.0 %$1,476,761,000 100.0 %$1,344,208,000 100.0 %
Schedule of 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 March 31, 2021, 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$186,000 $— $283,000 $469,000 $469,505,000 $469,974,000 $— 
   Construction47,000 — 80,000 127,000 53,267,000 53,394,000 — 
   Other696,000 11,000 628,000 1,335,000 296,153,000 297,488,000 9,000 
Municipal— — — — 49,476,000 49,476,000 — 
Residential
   Term1,183,000 148,000 958,000 2,289,000 518,028,000 520,317,000 71,000 
   Construction111,000 — — 111,000 24,685,000 24,796,000 — 
Home equity line of credit547,000 45,000 408,000 1,000,000 76,210,000 77,210,000 — 
Consumer284,000 2,000 5,000 291,000 23,826,000 24,117,000 5,000 
Total$3,054,000 $206,000 $2,362,000 $5,622,000 $1,511,150,000 $1,516,772,000 $85,000 
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 March 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$2,935,000 $2,000 $1,297,000 $4,234,000 $378,519,000 $382,753,000 $22,000 
   Construction59,000 — 246,000 305,000 43,608,000 43,913,000 — 
   Other1,678,000 295,000 3,895,000 5,868,000 232,028,000 237,896,000 3,536,000 
Municipal— — — — 43,537,000 43,537,000 — 
Residential
   Term4,270,000 171,000 3,320,000 7,761,000 493,210,000 500,971,000 192,000 
   Construction— — — — 15,202,000 15,202,000 — 
Home equity line of credit1,566,000 264,000 1,481,000 3,311,000 87,363,000 90,674,000 — 
Consumer250,000 18,000 82,000 350,000 28,912,000 29,262,000 20,000 
Total$10,758,000 $750,000 $10,321,000 $21,829,000 $1,322,379,000 $1,344,208,000 $3,770,000 
Schedule of Modification Statuses by Portfolio Segment Modification statuses by portfolio segment are summarized below:
Commercial/Municipal Loan Modifications
UnitsPercentageBalancePercentage
Paid Off9015.0 %$14,002,000 6.0 %
Subsequent Modification305.0 %30,435,000 13.0 %
Still in Original Modification112.0 %1,595,000 1.0 %
Out of Modification47578.0 %193,212,000 80.0 %
Total606100.0 %$239,244,000 100.0 %
Residential Real Estate Modifications
UnitsPercentageBalancePercentage
Paid Off4111.0 %$8,269,000 16.0 %
Subsequent Modification13638.0 %16,595,000 32.0 %
Still in Original Modification164.0 %1,853,000 4.0 %
Out of Modification17047.0 %24,960,000 48.0 %
Total363100.0 %$51,677,000 100.0 %

Consumer Loan Modifications
UnitsPercentageBalancePercentage
Paid Off1725.0 %$129,000 12.0 %
Subsequent Modification23.0 %62,000 6.0 %
Still in Original Modification23.0 %27,000 2.0 %
Out of Modification4769.0 %864,000 80.0 %
Total68100.0 %$1,082,000 100.0 %
Schedule of Nonaccrual Loans Information on nonaccrual loans as of March 31, 2021 and 2020 and at December 31, 2020 is presented in the following table:
March 31, 2021December 31, 2020March 31, 2020
Commercial
   Real estate$748,000 $543,000 $1,748,000 
   Construction89,000 89,000 246,000 
   Other1,675,000 1,481,000 457,000 
Municipal — — 
Residential
   Term3,577,000 3,593,000 5,615,000 
   Construction — — 
Home equity line of credit852,000 1,015,000 1,916,000 
Consumer — 66,000 
Total$6,941,000 $6,721,000 $10,048,000 
Schedule of Impaired Loans by Class of Financing Receivable
A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2021 is presented in the following table:
For the three months ended March 31, 2021
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$2,223,000 $2,550,000 $— $2,179,000 $17,000 
  Construction89,000 89,000 — 89,000 — 
  Other1,593,000 1,650,000 — 1,654,000 5,000 
Municipal— — — — — 
Residential
  Term7,183,000 8,416,000 — 7,184,000 35,000 
  Construction— — — — — 
Home equity line of credit852,000 928,000 — 872,000 — 
Consumer7,000 7,000 — 7,000 — 
$11,947,000 $13,640,000 $— $11,985,000 $57,000 
With an Allowance Recorded
Commercial
  Real estate$978,000 $1,013,000 $174,000 $968,000 $9,000 
  Construction681,000 681,000 21,000 681,000 6,000 
  Other627,000 643,000 563,000 525,000 — 
Municipal— — — — — 
Residential
  Term2,084,000 2,113,000 142,000 1,957,000 16,000 
  Construction— — — — — 
Home equity line of credit23,000 23,000 — 8,000 — 
Consumer— — — — — 
$4,393,000 $4,473,000 $900,000 $4,139,000 $31,000 
Total
Commercial
  Real estate$3,201,000 $3,563,000 $174,000 $3,147,000 $26,000 
  Construction770,000 770,000 21,000 770,000 6,000 
  Other2,220,000 2,293,000 563,000 2,179,000 5,000 
Municipal— — — — — 
Residential
  Term9,267,000 10,529,000 142,000 9,141,000 51,000 
  Construction— — — — — 
Home equity line of credit875,000 951,000 — 880,000 — 
Consumer7,000 7,000 — 7,000 — 
$16,340,000 $18,113,000 $900,000 $16,124,000 $88,000 
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, 2020 is presented in the following table:
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized 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 
A breakdown of impaired loans by class of financing receivable as of and for the period ended March 31, 2020 is presented in the following table:
For the three months ended March 31, 2020
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$5,162,000 $5,421,000 $— $5,157,000 $47,000 
  Construction246,000 265,000 — 717,000 — 
  Other818,000 848,000 — 793,000 3,000 
Municipal— — — — — 
Residential
  Term10,378,000 12,135,000 — 10,015,000 67,000 
  Construction— — — — — 
Home equity line of credit1,232,000 1,306,000 — 1,185,000 4,000 
Consumer— — — — — 
$17,836,000 $19,975,000 $— $17,867,000 $121,000 
With an Allowance Recorded
Commercial
  Real estate$1,061,000 $1,082,000 $230,000 $1,064,000 $8,000 
  Construction701,000 701,000 3,000 234,000 10,000 
  Other172,000 194,000 172,000 4,269,000 — 
Municipal— — — — — 
Residential
  Term1,660,000 1,755,000 233,000 1,999,000 13,000 
  Construction— — — — — 
Home equity line of credit996,000 1,002,000 296,000 1,124,000 — 
Consumer67,000 67,000 58,000 26,000 — 
$4,657,000 $4,801,000 $992,000 $8,716,000 $31,000 
Total
Commercial
  Real estate$6,223,000 $6,503,000 $230,000 $6,221,000 $55,000 
  Construction947,000 966,000 3,000 951,000 10,000 
  Other990,000 1,042,000 172,000 5,062,000 3,000 
Municipal— — — — — 
Residential
  Term12,038,000 13,890,000 233,000 12,014,000 80,000 
  Construction— — — — — 
Home equity line of credit2,228,000 2,308,000 296,000 2,309,000 4,000 
Consumer67,000 67,000 58,000 26,000 — 
$22,493,000 $24,776,000 $992,000 $26,583,000 $152,000 
Schedule of Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of March 31, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate13 $2,525,000 $174,000 
   Construction681,000 21,000 
   Other964,000 358,000 
Municipal— — — 
Residential
   Term49 6,947,000 142,000 
   Construction— — — 
Home equity line of credit182,000 — 
Consumer7,000 — 
73 $11,306,000 $695,000 
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 March 31, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate16 $4,688,000 $225,000 
   Construction701,000 3,000 
   Other779,000 131,000 
Municipal— — — 
Residential
   Term54 8,321,000 197,000 
   Construction— — — 
Home equity line of credit479,000 — 
Consumer— — — 
81 $14,968,000 $556,000 
As of March 31, 2021, 11 of the loans classified as TDRs with a total balance of $1,017,000 were more than 30 days past due. Of these loans, none 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 March 31, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$72,000 $72,000 
   Construction— — — 
   Other419,000 92,000 
Municipal— — — 
Residential
   Term366,000 — 
   Construction— — — 
Home equity line of credit160,000 — 
Consumer— — — 
11 $1,017,000 $164,000 
As of March 31, 2020, 22 of the loans classified as TDRs with a total balance of $3,622,000 were more than 30 days past due. Of these loans, one 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 March 31, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$618,000 $— 
   Construction— — — 
   Other540,000 131,000 
Municipal— — — 
Residential
   Term15 2,297,000 24,000 
   Construction— — — 
Home equity line of credit167,000 — 
Consumer— — — 
22 $3,622,000 $155,000 
For the three months ended March 31, 2021, one loan was placed on TDR status. The following table shows this TDR, by class and the associated specific reserve included in the allowance for loan losses as of March 31, 2021:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction— — — — 
   Other262,000 262,000 262,000 
Municipal— — — — 
Residential
   Term— — — — 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$262,000 $262,000 $262,000 
For the three months ended March 31, 2020, two 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 March 31, 2020:

Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction— — — — 
   Other— — — — 
Municipal— — — — 
Residential
   Term235,000 190,000 — 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$235,000 $190,000 $—