XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of June 30, 2021, December 31, 2020, and June 30, 2020, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 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$167,000 $850,000 $5,071,000 $— $6,088,000 
   Construction19,000 105,000 626,000 — 750,000 
   Other403,000 482,000 2,872,000 — 3,757,000 
Municipal— — 187,000 — 187,000 
Residential
   Term118,000 202,000 2,576,000 — 2,896,000 
   Construction— 12,000 148,000 — 160,000 
Home equity line of credit— 116,000 843,000 — 959,000 
Consumer— 285,000 607,000 — 892,000 
Unallocated— — — 1,345,000 1,345,000 
$707,000 $2,052,000 $12,930,000 $1,345,000 $17,034,000 

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 June 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$199,000 $631,000 $3,681,000 $— $4,511,000 
   Construction20,000 74,000 430,000 — 524,000 
   Other132,000 521,000 3,036,000 — 3,689,000 
Municipal— — 110,000 — 110,000 
Residential
   Term269,000 285,000 1,707,000 — 2,261,000 
   Construction— 9,000 55,000 — 64,000 
Home equity line of credit292,000 99,000 893,000 — 1,284,000 
Consumer5,000 195,000 458,000 — 658,000 
Unallocated— — — 1,009,000 1,009,000 
$917,000 $1,814,000 $10,370,000 $1,009,000 $14,110,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,117,000 $12,000 $2,129,000 
2 Above Average8,237,000 181,000 3,742,000 39,240,000 51,400,000 
3 Satisfactory100,934,000 1,928,000 97,205,000 361,000 200,428,000 
4 Average329,498,000 42,928,000 140,406,000 1,466,000 514,298,000 
5 Watch79,155,000 20,757,000 49,674,000 — 149,586,000 
6 OAEM2,250,000 — 35,000 — 2,285,000 
7 Substandard7,341,000 — 5,568,000 — 12,909,000 
8 Doubtful— — — — — 
Total$527,415,000 $65,794,000 $298,747,000 $41,079,000 $933,035,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 $827,484,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $3,893,000 $27,000 $3,920,000 
2 Above Average9,390,000 1,288,000 4,213,000 46,371,000 61,262,000 
3 Satisfactory85,033,000 1,972,000 140,125,000 369,000 227,499,000 
4 Average218,270,000 25,716,000 123,909,000 2,877,000 370,772,000 
5 Watch67,527,000 17,748,000 46,855,000 — 132,130,000 
6 OAEM2,714,000 — 2,692,000 — 5,406,000 
7 Substandard14,221,000 445,000 6,280,000 — 20,946,000 
8 Doubtful— — — — — 
Total$397,155,000 $47,169,000 $327,967,000 $49,644,000 $821,935,000 
Schedule of Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2021, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2021:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 30, 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 — 286,000 — 41,000 — — 147,000 — 479,000 
Recoveries95,000 — 2,000 — 9,000 — 48,000 56,000 — 210,000 
Provision (credit)820,000 88,000 603,000 16,000 349,000 58,000 (300,000)205,000 (789,000)1,050,000 
Ending balance$6,088,000 $750,000 $3,757,000 $187,000 $2,896,000 $160,000 $959,000 $892,000 $1,345,000 $17,034,000 
For the three months ended June 30, 2021
Beginning 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 
Charge offs— — 144,000 — 12,000 — — 44,000 — 200,000 
Recoveries30,000 — 2,000 — 3,000 — 47,000 33,000 — 115,000 
Provision (credit)317,000 101,000 (181,000)2,000 (57,000)29,000 (35,000)31,000 318,000 525,000 
Ending balance$6,088,000 $750,000 $3,757,000 $187,000 $2,896,000 $160,000 $959,000 $892,000 $1,345,000 $17,034,000 
Allowance for loan losses as of June 30, 2021
Ending balance specifically evaluated for impairment$167,000 $19,000 $403,000 $— $118,000 $— $— $— $— $707,000 
Ending balance collectively evaluated for impairment$5,921,000 $731,000 $3,354,000 $187,000 $2,778,000 $160,000 $959,000 $892,000 $1,345,000 $16,327,000 
Related loan balances as of June 30, 2021
Ending balance$527,415,000 $65,794,000 $298,747,000 $41,079,000 $523,344,000 $29,818,000 $77,709,000 $24,358,000 $— $1,588,264,000 
Ending balance specifically evaluated for impairment$3,074,000 $787,000 $1,989,000 $— $9,126,000 $— $596,000 $6,000 $— $15,578,000 
Ending balance collectively evaluated for impairment$524,341,000 $65,007,000 $296,758,000 $41,079,000 $514,218,000 $29,818,000 $77,113,000 $24,352,000 $— $1,572,686,000 
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 six months and quarter ended June 30, 2020, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2020:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 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 offs— — 17,000 — 46,000 — 153,000 201,000 — 417,000 
Recoveries— — 20,000 — 26,000 — 19,000 73,000 — 138,000 
Provision (credit)769,000 159,000 357,000 83,000 1,257,000 39,000 340,000 (81,000)(173,000)2,750,000 
Ending 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 
For the three months ended June 30, 2020
Beginning 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 
Charge offs— — 17,000 — 44,000 — — 101,000 — 162,000 
Recoveries— — — — 16,000 — 18,000 30,000 — 64,000 
Provision (credit)649,000 100,000 1,279,000 81,000 1,063,000 32,000 254,000 4,000 (1,112,000)2,350,000 
Ending 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 
Allowance for loan losses as of June 30, 2020
Ending balance specifically evaluated for impairment$199,000 $20,000 $132,000 $— $269,000 $— $292,000 $5,000 $— $917,000 
Ending balance collectively evaluated for impairment$4,312,000 $504,000 $3,557,000 $110,000 $1,992,000 $64,000 $992,000 $653,000 $1,009,000 $13,193,000 
Related loan balances as of June 30, 2020
Ending balance$397,155,000 $47,169,000 $327,967,000 $49,644,000 $499,693,000 $14,707,000 $87,019,000 $28,269,000 $— $1,451,623,000 
Ending balance specifically evaluated for impairment$5,749,000 $934,000 $853,000 $— $10,311,000 $— $2,161,000 $5,000 $— $20,013,000 
Ending balance collectively evaluated for impairment$391,406,000 $46,235,000 $327,114,000 $49,644,000 $489,382,000 $14,707,000 $84,858,000 $28,264,000 $— $1,431,610,000