XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2022
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, 2022, December 31, 2021, and March 31, 2021, by class of financing receivable and allowance element, is presented in the following tables:
As of March 31, 2022Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$42,000 $824,000 $4,503,000 $— $5,369,000 
   Construction13,000 143,000 783,000 — 939,000 
   Other532,000 375,000 2,049,000 — 2,956,000 
Municipal— — 156,000 — 156,000 
Residential
   Term118,000 167,000 2,363,000 — 2,648,000 
   Construction— 11,000 150,000 — 161,000 
Home equity line of credit7,000 103,000 829,000 — 939,000 
Consumer— 255,000 611,000 — 866,000 
Unallocated— — — 1,732,000 1,732,000 
$712,000 $1,878,000 $11,444,000 $1,732,000 $15,766,000 

As of December 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$42,000 $831,000 $4,494,000 $— $5,367,000 
   Construction16,000 114,000 616,000 — 746,000 
   Other381,000 382,000 2,067,000 — 2,830,000 
Municipal— — 157,000 — 157,000 
Residential
   Term137,000 175,000 2,421,000 — 2,733,000 
   Construction— 10,000 138,000 — 148,000 
Home equity line of credit— 101,000 824,000 — 925,000 
Consumer— 243,000 590,000 — 833,000 
Unallocated— — — 1,782,000 1,782,000 
$576,000 $1,856,000 $11,307,000 $1,782,000 $15,521,000 
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 $16,594,000 
Schedule of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2022:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,184,000 $— $2,184,000 
2 Above Average6,833,000 163,000 8,681,000 49,024,000 64,701,000 
3 Satisfactory116,850,000 2,507,000 44,448,000 343,000 164,148,000 
4 Average371,975,000 68,617,000 172,243,000 1,500,000 614,335,000 
5 Watch87,503,000 31,695,000 37,959,000 — 157,157,000 
6 OAEM4,339,000 — 153,000 — 4,492,000 
7 Substandard801,000 — 1,998,000 — 2,799,000 
8 Doubtful— — — — — 
Total$588,301,000 $102,982,000 $267,666,000 $50,867,000 $1,009,816,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $2,118,000 $— $2,118,000 
2 Above Average6,977,000 169,000 7,328,000 46,547,000 61,021,000 
3 Satisfactory98,473,000 2,589,000 60,787,000 349,000 162,198,000 
4 Average378,147,000 47,196,000 154,247,000 1,466,000 581,056,000 
5 Watch88,679,000 29,411,000 37,942,000 — 156,032,000 
6 OAEM3,482,000 — 52,000 — 3,534,000 
7 Substandard440,000 — 2,096,000 — 2,536,000 
8 Doubtful— — — — — 
Total$576,198,000 $79,365,000 $264,570,000 $48,362,000 $968,495,000 
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of March 31, 2021:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$— $— $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 
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, 2022, and allowance for loan loss balances by class and related loan balances by class as of March 31, 2022:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the three months ended March 31, 2022
Beginning balance$5,367,000 $746,000 $2,830,000 $157,000 $2,733,000 $148,000 $925,000 $833,000 $1,782,000 $15,521,000 
Charge offs— — 1,000 — — — 29,000 217,000 — 247,000 
Recoveries16,000 — 1,000 — 8,000 — 1,000 16,000 — 42,000 
Provision (credit)(14,000)193,000 126,000 (1,000)(93,000)13,000 42,000 234,000 (50,000)450,000 
Ending balance$5,369,000 $939,000 $2,956,000 $156,000 $2,648,000 $161,000 $939,000 $866,000 $1,732,000 $15,766,000 
Allowance for loan losses as of March 31, 2022
Ending balance specifically evaluated for impairment$42,000 $13,000 $532,000 $— $118,000 $— $7,000 $— $— $712,000 
Ending balance collectively evaluated for impairment$5,327,000 $926,000 $2,424,000 $156,000 $2,530,000 $161,000 $932,000 $866,000 $1,732,000 $15,054,000 
Related loan balances as of March 31, 2022
Ending balance$588,301,000 $102,982,000 $267,666,000 $50,867,000 $566,320,000 $36,272,000 $72,863,000 $22,077,000 $— $1,707,348,000 
Ending balance specifically evaluated for impairment$1,775,000 $688,000 $1,233,000 $— $7,266,000 $— $291,000 $1,000 $— $11,254,000 
Ending balance collectively evaluated for impairment$586,526,000 $102,294,000 $266,433,000 $50,867,000 $559,054,000 $36,272,000 $72,572,000 $22,076,000 $— $1,696,094,000 
The following table presents allowance for loan losses activity by class for the year ended December 31, 2021 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2021:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the year ended December 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 offs106,000 — 288,000 — 42,000 — — 312,000 — 748,000 
Recoveries95,000 — 84,000 — 66,000 — 61,000 85,000 — 391,000 
Provision (credit)200,000 84,000 (404,000)(14,000)130,000 46,000 (347,000)282,000 (352,000)(375,000)
Ending balance$5,367,000 $746,000 $2,830,000 $157,000 $2,733,000 $148,000 $925,000 $833,000 $1,782,000 $15,521,000 
Allowance for loan losses as of December 31, 2021
Ending balance specifically evaluated for impairment$42,000 $16,000 $381,000 $— $137,000 $— $— $— $— $576,000 
Ending balance collectively evaluated for impairment$5,325,000 $730,000 $2,449,000 $157,000 $2,596,000 $148,000 $925,000 $833,000 $1,782,000 $14,945,000 
Related loan balances as of December 31, 2021
Ending balance$576,198,000 $79,365,000 $264,570,000 $48,362,000 $550,783,000 $31,763,000 $73,632,000 $22,976,000 $— $1,647,649,000 
Ending balance specifically evaluated for impairment$1,428,000 $689,000 $1,303,000 $— $8,173,000 $— $457,000 $2,000 $— $12,052,000 
Ending balance collectively evaluated for impairment$574,770,000 $78,676,000 $263,267,000 $48,362,000 $542,610,000 $31,763,000 $73,175,000 $22,974,000 $— $1,635,597,000 
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:
CommercialMunicipalResidential Home 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