XML 39 R28.htm IDEA: XBRL DOCUMENT v3.21.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 September 30, 2021, December 31, 2020, and September 30, 2020, by class of financing receivable and allowance element, is presented in the following tables:
As of September 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$138,000 $864,000 $5,497,000 $— $6,499,000 
   Construction18,000 117,000 744,000 — 879,000 
   Other397,000 452,000 2,878,000 — 3,727,000 
Municipal— — 189,000 — 189,000 
Residential
   Term129,000 189,000 2,443,000 — 2,761,000 
   Construction— 10,000 132,000 — 142,000 
Home equity line of credit— 109,000 847,000 — 956,000 
Consumer— 263,000 604,000 — 867,000 
Unallocated— — — 1,487,000 1,487,000 
$682,000 $2,004,000 $13,334,000 $1,487,000 $17,507,000 

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 September 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$135,000 $686,000 $3,940,000 $— $4,761,000 
   Construction19,000 87,000 501,000 — 607,000 
   Other128,000 521,000 2,993,000 — 3,642,000 
Municipal— — 139,000 — 139,000 
Residential
   Term204,000 275,000 2,037,000 — 2,516,000 
   Construction— 10,000 71,000 — 81,000 
Home equity line of credit403,000 79,000 975,000 — 1,457,000 
Consumer1,000 168,000 423,000 — 592,000 
Unallocated— — — 1,576,000 1,576,000 
$890,000 $1,826,000 $11,079,000 $1,576,000 $15,371,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,434,000 $8,000 $2,442,000 
2 Above Average9,220,000 175,000 7,144,000 38,787,000 55,326,000 
3 Satisfactory92,596,000 1,831,000 79,693,000 354,000 174,474,000 
4 Average355,252,000 47,003,000 155,189,000 1,467,000 558,911,000 
5 Watch79,885,000 24,293,000 38,505,000 — 142,683,000 
6 OAEM3,899,000 — 32,000 — 3,931,000 
7 Substandard9,225,000 — 5,124,000 — 14,349,000 
8 Doubtful— — — — — 
Total$550,077,000 $73,302,000 $288,121,000 $40,616,000 $952,116,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 $827,484,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of September 30, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,251,000 $23,000 $2,274,000 
2 Above Average8,492,000 1,627,000 5,361,000 42,262,000 57,742,000 
3 Satisfactory84,178,000 3,145,000 140,360,000 369,000 228,052,000 
4 Average230,954,000 27,907,000 107,552,000 1,456,000 367,869,000 
5 Watch68,565,000 18,919,000 46,211,000 — 133,695,000 
6 OAEM2,028,000 — 1,291,000 — 3,319,000 
7 Substandard12,911,000 440,000 6,271,000 — 19,622,000 
8 Doubtful— — — — — 
Total$407,128,000 $52,038,000 $309,297,000 $44,110,000 $812,573,000 
Schedule of Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the nine months and quarter ended September 30, 2021, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2021:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 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 offs71,000 — 286,000 — 41,000 — — 239,000 — 637,000 
Recoveries95,000 — 83,000 — 12,000 — 60,000 66,000 — 316,000 
Provision (credit)1,297,000 217,000 492,000 18,000 211,000 40,000 (315,000)262,000 (647,000)1,575,000 
Ending balance$6,499,000 $879,000 $3,727,000 $189,000 $2,761,000 $142,000 $956,000 $867,000 $1,487,000 $17,507,000 
For the three months ended September 30, 2021
Beginning 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 
Charge offs66,000 — — — — — — 92,000 — 158,000 
Recoveries— — 81,000 — 3,000 — 12,000 10,000 — 106,000 
Provision (credit)477,000 129,000 (111,000)2,000 (138,000)(18,000)(15,000)57,000 142,000 525,000 
Ending balance$6,499,000 $879,000 $3,727,000 $189,000 $2,761,000 $142,000 $956,000 $867,000 $1,487,000 $17,507,000 
Allowance for loan losses as of September 30, 2021
Ending balance specifically evaluated for impairment$138,000 $18,000 $397,000 $— $129,000 $— $— $— $— $682,000 
Ending balance collectively evaluated for impairment$6,361,000 $861,000 $3,330,000 $189,000 $2,632,000 $142,000 $956,000 $867,000 $1,487,000 $16,825,000 
Related loan balances as of September 30, 2021
Ending balance$550,077,000 $73,302,000 $288,121,000 $40,616,000 $537,811,000 $29,358,000 $74,594,000 $23,333,000 $— $1,617,212,000 
Ending balance specifically evaluated for impairment$2,800,000 $705,000 $1,755,000 $— $8,782,000 $— $503,000 $4,000 $— $14,549,000 
Ending balance collectively evaluated for impairment$547,277,000 $72,597,000 $286,366,000 $40,616,000 $529,029,000 $29,358,000 $74,091,000 $23,329,000 $— $1,602,663,000 
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 nine months and quarter ended September 30, 2020, and allowance for loan loss balances by class and related loan balances by class as of September 30, 2020:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the nine months ended September 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 offs532,000 — 24,000 — 46,000 — 153,000 238,000 — 993,000 
Recoveries— — 24,000 — 31,000 — 20,000 100,000 — 175,000 
Provision (credit)1,551,000 242,000 313,000 112,000 1,507,000 56,000 512,000 (137,000)394,000 4,550,000 
Ending balance$4,761,000 $607,000 $3,642,000 $139,000 $2,516,000 $81,000 $1,457,000 $592,000 $1,576,000 $15,371,000 
For the three months ended September 30, 2020
Beginning 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 
Charge offs532,000 — 7,000 — — — — 37,000 — 576,000 
Recoveries— — 4,000 — 5,000 — 1,000 27,000 — 37,000 
Provision (credit)782,000 83,000 (44,000)29,000 250,000 17,000 172,000 (56,000)567,000 1,800,000 
Ending balance$4,761,000 $607,000 $3,642,000 $139,000 $2,516,000 $81,000 $1,457,000 $592,000 $1,576,000 $15,371,000 
Allowance for loan losses as of September 30, 2020
Ending balance specifically evaluated for impairment$135,000 $19,000 $128,000 $— $204,000 $— $403,000 $1,000 $— $890,000 
Ending balance collectively evaluated for impairment$4,626,000 $588,000 $3,514,000 $139,000 $2,312,000 $81,000 $1,054,000 $591,000 $1,576,000 $14,481,000 
Related loan balances as of September 30, 2020
Ending balance$407,128,000 $52,038,000 $309,297,000 $44,110,000 $497,667,000 $16,101,000 $82,982,000 $27,323,000 $— $1,436,646,000 
Ending balance specifically evaluated for impairment$4,753,000 $1,009,000 $1,023,000 $— $10,182,000 $— $2,364,000 $10,000 $— $19,341,000 
Ending balance collectively evaluated for impairment$402,375,000 $51,029,000 $308,274,000 $44,110,000 $487,485,000 $16,101,000 $80,618,000 $27,313,000 $— $1,417,305,000