XML 38 R27.htm IDEA: XBRL DOCUMENT v3.21.2
Loans (Tables)
9 Months Ended
Sep. 30, 2021
Loans and Leases Receivable Disclosure [Abstract]  
Schedule of Composition of Loan Portfolio
The following table shows the composition of the Company's loan portfolio as of September 30, 2021 and 2020 and at December 31, 2020:
September 30, 2021December 31, 2020September 30, 2020
Commercial
   Real estate$550,077,000 34.0 %$442,121,000 29.9 %$407,128,000 28.3 %
   Construction73,302,000 4.6 %56,565,000 3.8 %52,038,000 3.6 %
   Other288,121,000 17.8 %285,015,000 19.3 %309,297,000 21.5 %
Municipal40,616,000 2.5 %43,783,000 3.0 %44,110,000 3.1 %
Residential
   Term537,811,000 33.3 %522,070,000 35.3 %497,667,000 34.6 %
   Construction29,358,000 1.8 %21,600,000 1.5 %16,101,000 1.2 %
Home equity line of credit74,594,000 4.6 %79,750,000 5.4 %82,982,000 5.8 %
Consumer23,333,000 1.4 %25,857,000 1.8 %27,323,000 1.9 %
Total$1,617,212,000 100.0 %$1,476,761,000 100.0 %$1,436,646,000 100.0 %
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 September 30, 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$33,000 $— $226,000 $259,000 $549,818,000 $550,077,000 $36,000 
   Construction13,000 15,000 — 28,000 73,274,000 73,302,000 — 
   Other92,000 359,000 225,000 676,000 287,445,000 288,121,000 — 
Municipal— — — — 40,616,000 40,616,000 — 
Residential
   Term549,000 918,000 986,000 2,453,000 535,358,000 537,811,000 190,000 
   Construction— — — — 29,358,000 29,358,000 — 
Home equity line of credit251,000 25,000 131,000 407,000 74,187,000 74,594,000 — 
Consumer90,000 202,000 3,000 295,000 23,038,000 23,333,000 3,000 
Total$1,028,000 $1,519,000 $1,571,000 $4,118,000 $1,613,094,000 $1,617,212,000 $229,000 
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 September 30, 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$2,397,000 $58,000 $454,000 $2,909,000 $404,219,000 $407,128,000 $— 
   Construction— — 80,000 80,000 51,958,000 52,038,000 — 
   Other547,000 258,000 1,871,000 2,676,000 306,621,000 309,297,000 1,464,000 
Municipal— — — — 44,110,000 44,110,000 — 
Residential
   Term2,550,000 357,000 1,602,000 4,509,000 493,158,000 497,667,000 — 
   Construction— — — — 16,101,000 16,101,000 — 
Home equity line of credit868,000 65,000 1,392,000 2,325,000 80,657,000 82,982,000 — 
Consumer219,000 28,000 30,000 277,000 27,046,000 27,323,000 30,000 
Total$6,581,000 $766,000 $5,429,000 $12,776,000 $1,423,870,000 $1,436,646,000 $1,494,000 
Schedule of Modification Statuses by Portfolio Segment Modification statuses by portfolio segment are summarized below:
Commercial/Municipal Loan Modifications
UnitsPercentageBalancePercentage
Paid Off15626 %$35,130,000 15 %
Charged Off1— %66,000 — %
Subsequent Modification2— %1,014,000 — %
Still in Original Modification1— %125,000 — %
Out of Modification44574 %197,999,000 85 %
Total605100 %$234,334,000 100 %
Residential Real Estate Modifications
UnitsPercentageBalancePercentage
Paid Off7320 %$12,694,000 24 %
Subsequent Modification5314 %5,405,000 10 %
Still in Original Modification1— %22,000 — %
Out of Modification25066 %34,457,000 66 %
Total377100 %$52,578,000 100 %

Consumer Loan Modifications
UnitsPercentageBalancePercentage
Paid Off2334 %$209,000 21 %
Charged Off1%10,000 %
Subsequent Modification2%43,000 %
Out of Modification4362 %748,000 74 %
Total69100 %$1,010,000 100 %
Schedule of Nonaccrual Loans Information on nonaccrual loans as of September 30, 2021 and 2020 and at December 31, 2020 is presented in the following table:
September 30, 2021December 31, 2020September 30, 2020
Commercial
   Real estate$604,000 $543,000 $1,771,000 
   Construction23,000 89,000 307,000 
   Other1,251,000 1,481,000 503,000 
Municipal — — 
Residential
   Term3,785,000 3,593,000 4,467,000 
   Construction — — 
Home equity line of credit482,000 1,015,000 2,063,000 
Consumer — — 
Total$6,145,000 $6,721,000 $9,111,000 
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 September 30, 2021 is presented in the following table:
For the nine months ended September 30, 2021For the quarter ended September 30, 2021
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$1,906,000 $2,257,000 $— $2,215,000 $50,000 $2,053,000 $15,000 
  Construction24,000 25,000 — 69,000 — 24,000 — 
  Other1,353,000 1,459,000 — 1,534,000 12,000 1,372,000 4,000 
Municipal— — — — — — — 
Residential
  Term7,021,000 8,181,000 — 7,231,000 101,000 7,180,000 33,000 
  Construction— — — 9,000 — — — 
Home equity line of credit482,000 516,000 — 725,000 — 546,000 — 
Consumer4,000 4,000 — 6,000 — 4,000 — 
$10,790,000 $12,442,000 $— $11,789,000 $163,000 $11,179,000 $52,000 
With an Allowance Recorded
Commercial
  Real estate$894,000 $923,000 $138,000 $940,000 $30,000 $910,000 $10,000 
  Construction681,000 681,000 18,000 681,000 17,000 681,000 6,000 
  Other402,000 421,000 397,000 466,000 10,000 403,000 5,000 
Municipal— — — — — — — 
Residential
  Term1,761,000 1,923,000 129,000 1,753,000 32,000 1,641,000 9,000 
  Construction— — — — — — — 
Home equity line of credit21,000 21,000 — 15,000 — 21,000 — 
Consumer— — — 1,000 — 3,000 — 
$3,759,000 $3,969,000 $682,000 $3,856,000 $89,000 $3,659,000 $30,000 
Total
Commercial
  Real estate$2,800,000 $3,180,000 $138,000 $3,155,000 $80,000 $2,963,000 $25,000 
  Construction705,000 706,000 18,000 750,000 17,000 705,000 6,000 
  Other1,755,000 1,880,000 397,000 2,000,000 22,000 1,775,000 9,000 
Municipal— — — — — — — 
Residential
  Term8,782,000 10,104,000 129,000 8,984,000 133,000 8,821,000 42,000 
  Construction— — — 9,000 — — — 
Home equity line of credit503,000 537,000 — 740,000 — 567,000 — 
Consumer4,000 4,000 — 7,000 — 7,000 — 
$14,549,000 $16,411,000 $682,000 $15,645,000 $252,000 $14,838,000 $82,000 
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 September 30, 2020 is presented in the following table:
For the nine months ended September 30, 2020For the quarter ended September 30, 2020
Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentRecognized Interest IncomeAverage Recorded InvestmentRecognized Interest Income
With No Related Allowance
Commercial
  Real estate$3,730,000 $4,528,000 $— $4,673,000 $117,000 $4,068,000 $33,000 
  Construction308,000 337,000 — 402,000 — 256,000 — 
  Other862,000 887,000 — 796,000 19,000 814,000 6,000 
Municipal— — — — — — — 
Residential
  Term7,783,000 9,058,000 — 9,173,000 123,000 8,024,000 31,000 
  Construction— — — — — — — 
Home equity line of credit1,478,000 1,551,000 — 1,284,000 10,000 1,438,000 2,000 
Consumer— — — — — — — 
$14,161,000 $16,361,000 $— $16,328,000 $269,000 $14,600,000 $72,000 
With an Allowance Recorded
Commercial
  Real estate$1,023,000 $1,047,000 $135,000 $1,032,000 $32,000 $1,027,000 $11,000 
  Construction701,000 701,000 19,000 546,000 25,000 701,000 8,000 
  Other161,000 183,000 128,000 1,523,000 — 143,000 — 
Municipal— — — — — — — 
Residential
  Term2,399,000 2,466,000 204,000 2,002,000 63,000 2,207,000 27,000 
  Construction— — — — — — — 
Home equity line of credit886,000 886,000 403,000 981,000 1,000 870,000 1,000 
Consumer10,000 10,000 1,000 10,000 — 3,000 — 
$5,180,000 $5,293,000 $890,000 $6,094,000 $121,000 $4,951,000 $47,000 
Total
Commercial
  Real estate$4,753,000 $5,575,000 $135,000 $5,705,000 $149,000 $5,095,000 $44,000 
  Construction1,009,000 1,038,000 19,000 948,000 25,000 957,000 8,000 
  Other1,023,000 1,070,000 128,000 2,319,000 19,000 957,000 6,000 
Municipal— — — — — — — 
Residential
  Term10,182,000 11,524,000 204,000 11,175,000 186,000 10,231,000 58,000 
  Construction— — — — — — — 
Home equity line of credit2,364,000 2,437,000 403,000 2,265,000 11,000 2,308,000 3,000 
Consumer10,000 10,000 1,000 10,000 — 3,000 — 
$19,341,000 $21,654,000 $890,000 $22,422,000 $390,000 $19,551,000 $119,000 
Schedule of Troubled Debt Restructurings on Financing Receivables The following table shows TDRs by class and the specific reserve as of September 30, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate10 $2,238,000 $138,000 
   Construction681,000 18,000 
   Other883,000 351,000 
Municipal— — — 
Residential
   Term45 6,224,000 129,000 
   Construction— — — 
Home equity line of credit21,000 — 
Consumer4,000 — 
64 $10,051,000 $636,000 
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 September 30, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate16 $4,054,000 $130,000 
   Construction701,000 19,000 
   Other729,000 92,000 
Municipal— — — 
Residential
   Term51 7,430,000 153,000 
   Construction— — — 
Home equity line of credit466,000 — 
Consumer10,000 1,000 
78 $13,390,000 $395,000 
As of September 30, 2021, 12 of the loans classified as TDRs with a total balance of $1,095,000 were more than 30 days past due. Of these loans, two 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 September 30, 2021:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate— $— $— 
   Construction— — — 
   Other641,000 351,000 
Municipal— — — 
Residential
   Term450,000 — 
   Construction— — — 
Home equity line of credit— — — 
Consumer4,000 — 
12 $1,095,000 $351,000 
As of September 30, 2020, 15 of the loans classified as TDRs with a total balance of $2,814,000 were more than 30 days past due. Of these loans, two 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 September 30, 2020:
Number of LoansBalanceSpecific Reserves
Commercial
   Real estate$1,472,000 $— 
   Construction— — 
   Other424,000 92,000 
Municipal— — 
Residential
   Term743,000 — 
   Construction— — — 
Home equity line of credit165,000 — 
Consumer10,000 1,000 
15 $2,814,000 $93,000 
For the nine months ended September 30, 2021, 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 September 30, 2021:
Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction80,000 80,000 — 
   Other261,000 261,000 261,000 
Municipal— — — — 
Residential
   Term9,000 4,000 — 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer— — — — 
$350,000 $345,000 $261,000 
For the nine months ended September 30, 2020, three 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 September 30, 2020:

Number of LoansPre-Modification
Outstanding
Recorded Investment
Post-Modification Outstanding
Recorded
Investment
Specific Reserves
Commercial
   Real estate— $— $— $— 
   Construction— — — — 
   Other— — — — 
Municipal— — — — 
Residential
   Term235,000 187,000 23,000 
   Construction— — — — 
Home equity line of credit— — — — 
Consumer10,000 10,000 1,000 
$245,000 $197,000 $24,000 

For the quarter ended September 30, 2021, no loans were placed on TDR status.
For the quarter ended September 30, 2020, 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 September 30, 2020:

Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentSpecific Reserves
Commercial
Real estate— $— $— $— 
Construction— — — — 
Other— — — — 
Municipal— — — — 
Residential
Term— — — — 
Construction— — — — 
Home equity line of credit— — — 
Consumer10,000 10,000 1,000 
$10,000 $10,000 $1,000