XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of March 31, 2021, December 31, 2020, and March 31, 2020, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2021Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$174,000 $797,000 $4,770,000 $— $5,741,000 
   Construction21,000 90,000 538,000 — 649,000 
   Other563,000 503,000 3,014,000 — 4,080,000 
Municipal— — 185,000 — 185,000 
Residential
   Term142,000 259,000 2,561,000 — 2,962,000 
   Construction— 12,000 119,000 — 131,000 
Home equity line of credit— 130,000 817,000 — 947,000 
Consumer— 285,000 587,000 — 872,000 
Unallocated— — — 1,027,000 1,027,000 
$900,000 $2,076,000 $12,591,000 $1,027,000 $16,594,000 

As of December 31, 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$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 March 31, 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$230,000 $687,000 $2,945,000 $— $3,862,000 
   Construction3,000 80,000 341,000 — 424,000 
   Other172,000 426,000 1,829,000 — 2,427,000 
Municipal— — 29,000 — 29,000 
Residential
   Term233,000 300,000 693,000 — 1,226,000 
   Construction— 10,000 22,000 — 32,000 
Home equity line of credit296,000 168,000 548,000 — 1,012,000 
Consumer58,000 228,000 439,000 — 725,000 
Unallocated— — — 2,121,000 2,121,000 
$992,000 $1,899,000 $6,846,000 $2,121,000 $11,858,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $1,716,000 $16,000 $1,732,000 
2 Above Average7,663,000 187,000 4,560,000 47,632,000 60,042,000 
3 Satisfactory94,014,000 2,837,000 107,116,000 367,000 204,334,000 
4 Average279,879,000 37,779,000 128,120,000 1,461,000 447,239,000 
5 Watch77,299,000 12,375,000 49,186,000 — 138,860,000 
6 OAEM2,261,000 — 65,000 — 2,326,000 
7 Substandard8,858,000 216,000 6,725,000 — 15,799,000 
8 Doubtful— — — — — 
Total$469,974,000 $53,394,000 $297,488,000 $49,476,000 $870,332,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 $827,484,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $4,559,000 $28,000 $4,587,000 
2 Above Average10,222,000 842,000 5,933,000 40,340,000 57,337,000 
3 Satisfactory83,905,000 1,873,000 40,255,000 372,000 126,405,000 
4 Average203,263,000 26,029,000 131,664,000 2,797,000 363,753,000 
5 Watch68,618,000 14,702,000 46,357,000 — 129,677,000 
6 OAEM1,834,000 — 2,824,000 — 4,658,000 
7 Substandard14,911,000 467,000 6,304,000 — 21,682,000 
8 Doubtful— — — — — 
Total$382,753,000 $43,913,000 $237,896,000 $43,537,000 $708,099,000 
Schedule of Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2021, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2021:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the three months ended March 31, 2021
Beginning 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 
Charge offs5,000 — 142,000 — 29,000 — — 103,000 — 279,000 
Recoveries65,000 — — — 6,000 — 1,000 23,000 — 95,000 
Provision (credit)503,000 (13,000)784,000 14,000 406,000 29,000 (265,000)174,000 (1,107,000)525,000 
Ending balance$5,741,000 $649,000 $4,080,000 $185,000 $2,962,000 $131,000 $947,000 $872,000 $1,027,000 $16,594,000 
Allowance for loan losses as of March 31, 2021
Ending balance specifically evaluated for impairment$174,000 $21,000 $563,000 $— $142,000 $— $— $— $— $900,000 
Ending balance collectively evaluated for impairment$5,567,000 $628,000 $3,517,000 $185,000 $2,820,000 $131,000 $947,000 $872,000 $1,027,000 $15,694,000 
Related loan balances as of March 31, 2021
Ending balance$469,974,000 $53,394,000 $297,488,000 $49,476,000 $520,317,000 $24,796,000 $77,210,000 $24,117,000 $— $1,516,772,000 
Ending balance specifically evaluated for impairment$3,201,000 $770,000 $2,220,000 $— $9,267,000 $— $875,000 $7,000 $— $16,340,000 
Ending balance collectively evaluated for impairment$466,773,000 $52,624,000 $295,268,000 $49,476,000 $511,050,000 $24,796,000 $76,335,000 $24,110,000 $— $1,500,432,000 
The following table presents allowance for loan losses activity by class for the year ended December 31, 2020 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2020:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the year ended December 31, 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 offs1,088,000 — 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 
Allowance for loan losses as of December 31, 2020
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 as of December 31, 2020
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 
The following table presents allowance for loan losses activity by class for the three months ended March 31, 2020, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2020:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the three months ended March 31, 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 offs— — — — 2,000 — 153,000 100,000 — 255,000 
Recoveries— — 20,000 — 10,000 — 1,000 43,000 — 74,000 
Provision (credit)120,000 59,000 (922,000)2,000 194,000 7,000 86,000 (85,000)939,000 400,000 
Ending balance$3,862,000 $424,000 $2,427,000 $29,000 $1,226,000 $32,000 $1,012,000 $725,000 $2,121,000 $11,858,000 
Allowance for loan losses as of March 31, 2020
Ending balance specifically evaluated for impairment$230,000 $3,000 $172,000 $— $233,000 $— $296,000 $58,000 $— $992,000 
Ending balance collectively evaluated for impairment$3,632,000 $421,000 $2,255,000 $29,000 $993,000 $32,000 $716,000 $667,000 $2,121,000 $10,866,000 
Related loan balances as of March 31, 2020
Ending balance$382,753,000 $43,913,000 $237,896,000 $43,537,000 $500,971,000 $15,202,000 $90,674,000 $29,262,000 $— $1,344,208,000 
Ending balance specifically evaluated for impairment$6,223,000 $947,000 $990,000 $— $12,038,000 $— $2,228,000 $67,000 $— $22,493,000 
Ending balance collectively evaluated for impairment$376,530,000 $42,966,000 $236,906,000 $43,537,000 $488,933,000 $15,202,000 $88,446,000 $29,195,000 $— $1,321,715,000