Loans and Allowance for Credit Losses (Tables)

12 Months Ended

Dec. 31, 2019

The following table provides information about the principal classes of the loan portfolio at December 31, 2019 and 2018.


(Dollars in thousands)	2019		2018
Construction	$	99,829	$	127,572
Residential real estate		442,506		429,560
Commercial real estate		586,562		523,427
Commercial		102,020		107,522
Consumer		17,737		7,274
Total loans		1,248,654		1,195,355
Allowance for credit losses		(10,507)		(10,343)
Total loans, net	$	1,238,147	$	1,185,012

Allowance for Credit Losses on Financing Receivables

The following tables include impairment information relating to loans and the allowance for credit losses as of December 31, 2019 and 2018.


			Residential		Commercial
(Dollars in thousands)	Construction		real estate		real estate		Commercial		Consumer		Total
December 31, 2019
Loans individually evaluated for impairment	$	41	$	7,072	$	12,006	$	298	$	—	$	19,417
Loans collectively evaluated for impairment		99,788		435,434		574,556		101,722		17,737		1,229,237
Total loans	$	99,829	$	442,506	$	586,562	$	102,020	$	17,737	$	1,248,654

Allowance for credit losses allocated to:
Loans individually evaluated for impairment	$	—	$	395	$	580	$	—	$	—	$	975
Loans collectively evaluated for impairment		1,576		2,106		3,452		1,929		469		9,532
Total allowance	$	1,576	$	2,501	$	4,032	$	1,929	$	469	$	10,507


			Residential		Commercial
(Dollars in thousands)	Construction		real estate		real estate		Commercial		Consumer		Total
December 31, 2018
Loans individually evaluated for impairment	$	2,893	$	8,553	$	13,532	$	340	$	—	$	25,318
Loans collectively evaluated for impairment		124,679		421,007		509,895		107,182		7,274		1,170,037
Total loans	$	127,572	$	429,560	$	523,427	$	107,522	$	7,274	$	1,195,355

Allowance for credit losses allocated to:
Loans individually evaluated for impairment	$	320	$	301	$	104	$	36	$	—	$	761
Loans collectively evaluated for impairment		2,342		2,052		2,973		1,913		302		9,582
Total allowance	$	2,662	$	2,353	$	3,077	$	1,949	$	302	$	10,343

Impaired Financing Receivables

The following tables provide information on impaired loans and any related allowance by loan class as of December 31, 2019 and 2018. The difference between the unpaid principal balance and the recorded investment is the amount of partial charge-offs that have been taken and interest paid on nonaccrual loans that has been applied to principal.



			Recorded		Recorded
	Unpaid		investment		investment				Quarter-to-date		Year-to-date		Interest
	principal		with no		with an		Related		average recorded		average recorded		recorded
(Dollars in thousands)	balance		allowance		allowance		allowance		investment		investment		investment
December 31, 2019
Impaired nonaccrual loans:
Construction	$	—		—		—		—		—		1,076		—
Residential real estate		2,660		678		1,797		215		2,052		2,691		—
Commercial real estate		8,242		5,680		2,137		561		8,533		9,421		—
Commercial		421		298		—		—		301		313		—
Consumer		—		—		—		—		—		—		—
Total	$	11,323	$	6,656	$	3,934	$	776	$	10,886	$	13,501	$	—

Impaired accruing TDRs:
Construction	$	41	$	41	$	—	$	—	$	41	$	46	$	10
Residential real estate		4,041		2,583		1,458		180		4,052		4,157		171
Commercial real estate		3,419		2,748		671		19		3,438		3,496		125
Commercial		—		—		—		—		—		—		—
Consumer		—		—		—		—		—		—		—
Total	$	7,501	$	5,372	$	2,129	$	199	$	7,531	$	7,699	$	306

Other Impaired accruing loans:
Construction	$	—	$	—	$	—	$	—	$	—	$	—	$	—
Residential real estate		556		556		—		—		—		—		—
Commercial real estate		770		770		—		—		—		—		—
Commercial		—		—		—		—		—		—		—
Consumer		—		—		—		—		—		—		—
Total	$	1,326	$	1,326	$	—	$	—	$	—	$	—	$	—

Total impaired loans:
Construction	$	41	$	41	$	—	$	—	$	41	$	1,122	$	10
Residential real estate		7,257		3,817		3,255		395		6,104		6,848		171
Commercial real estate		12,431		9,198		2,808		580		11,971		12,917		125
Commercial		421		298		—		—		301		313		—
Consumer		—		—		—		—		—		—		—
Total	$	20,150	$	13,354	$	6,063	$	975	$	18,417	$	21,200	$	306



			Recorded		Recorded
	Unpaid		investment		investment				Quarter-to-date		Year-to-date		Interest
	principal		with no		with an		Related		average recorded		average recorded		income
(Dollars in thousands)	balance		allowance		allowance		allowance		investment		investment		recognized
December 31, 2018
Impaired nonaccrual loans:
Construction	$	3,219	$	127	$	2,715	$	320	$	2,932	$	2,988	$	—
Residential real estate		4,281		2,605		1,494		118		2,820		1,884		—
Commercial real estate		10,029		9,307		67		67		4,283		2,149		—
Commercial		445		—		340		36		329		336		—
Consumer		—		—		—		—		—		—		—
Total	$	17,974	$	12,039	$	4,616	$	541	$	10,364	$	7,357	$	—

Impaired accruing TDRs:
Construction	$	51	$	51	$	—	$	—	$	52	$	866	$	35
Residential real estate		4,454		1,440		3,014		183		4,585		4,606		125
Commercial real estate		4,158		1,286		2,872		37		4,164		4,416		149
Commercial		—		—		—		—		—		—		—
Consumer		—		—		—		—		—		—		—
Total	$	8,663	$	2,777	$	5,886	$	220	$	8,801	$	9,888	$	309

Total impaired loans:
Construction	$	3,270	$	178	$	2,715	$	320	$	2,984	$	3,854	$	35
Residential real estate		8,735		4,045		4,508		301		7,405		6,490		125
Commercial real estate		14,187		10,593		2,939		104		8,447		6,565		149
Commercial		445		—		340		36		329		336		—
Consumer		—		—		—		—		—		—		—
Total	$	26,637	$	14,816	$	10,502	$	761	$	19,165	$	17,245	$	309

Troubled Debt Restructurings on Financing Receivables

The following tables provide a roll-forward for troubled debt restructurings as of and for the years ended December 31, 2019 and December 31, 2018.


	1/1/2019												12/31/2019
	TDR		New		Disbursements		Charge-		Reclassifications/				TDR		Related
(Dollars in thousands)	Balance		TDRs		(Payments)		offs		Transfer In/(Out)		Payoffs		Balance		Allowance
For year ended
December 31, 2019
Accruing TDRs
Construction	$	51	$	—	$	(10)	$	—	$	—	$	—	$	41	$	—
Residential real estate		4,454		41		(101)		—		—		(353)		4,041		180
Commercial real estate		4,158		—		(739)		—		—		—		3,419		19
Commercial		—		—		—		—		—		—		—		—
Consumer		—		—		—		—		—		—		—		—
Total	$	8,663	$	41	$	(850)	$	—	$	—	$	(353)	$	7,501	$	199

Nonaccrual TDRs
Construction	$	2,798	$	—	$	(1,402)	$	(3)	$	(1,393)	$	—	$	—	$	—
Residential real estate		—		—		—		—		1,393		—		1,393		113
Commercial real estate		—		—		—		—		—		—		—		—
Commercial		320		—		(21)		—		—		—		299		—
Consumer		—		—		—		—		—		—		—		—
Total	$	3,118	$	—	$	(1,423)	$	(3)	$	—	$	—	$	1,692	$	113

Total	$	11,781	$	41	$	(2,273)	$	(3)	$	—	$	(353)	$	9,193	$	312


	1/1/2018												12/31/2018
	TDR		New		Disbursements		Charge-		Reclassifications/				TDR		Related
(Dollars in thousands)	Balance		TDRs		(Payments)		offs		Transfer In/(Out)		Payoffs		Balance		Allowance
For year ended
December 31, 2018
Accruing TDRs
Construction	$	3,972	$	—	$	(229)	$	(397)	$	(695)	$	(2,600)	$	51	$	—
Residential real estate		4,536		—		(85)		—		541		(538)		4,454		183
Commercial real estate		4,818		—		(441)		—		—		(219)		4,158		37
Commercial		—		—		—		—		—		—		—		—
Consumer		—		—		—		—		—		—		—		—
Total	$	13,326	$	—	$	(755)	$	(397)	$	(154)	$	(3,357)	$	8,663	$	220

Nonaccrual TDRs
Construction	$	2,878	$	—	$	(163)	$	—	$	83	$	—	$	2,798	$	320
Residential real estate		—		—		—		(80)		80		—		—		—
Commercial real estate		83		—		—		—		(83)		—		—		—
Commercial		337		—		(17)		—		—		—		320		16
Consumer		—		—		—		—		—		—		—		—
Total	$	3,298	$	—	$	(180)	$	(80)	$	80	$	—	$	3,118	$	336

Total	$	16,624	$	—	$	(935)	$	(477)	$	(74)	$	(3,357)	$	11,781	$	556

The following tables provide information on loans that were modified and considered TDRs during 2019 and 2018.


		Premodification		Postmodification
		outstanding		outstanding
	Number of	recorded		recorded		Related
(Dollars in thousands)	contracts	investment		investment		allowance
TDRs:
For year ended
December 31, 2019
Construction	—	$	—	$	—	$	—
Residential real estate	3		2,310		2,119		—
Commercial real estate	1		2,152		1,531		—
Commercial	—		—		—		—
Consumer	—		—		—		—
Total	4	$	4,462	$	3,650	$	—

For year ended
December 31, 2018
Construction	—	$	—	$	—	$	—
Residential real estate	—		—		—		—
Commercial real estate	—		—		—		—
Commercial	—		—		—		—
Consumer	—		—		—		—
Total	—	$	—	$	—	$	—

Troubled Debt Restructurings That Defaulted On Financing Receivables

During the year ended December 31, 2019, there was one new TDR and three previously recorded TDR’s which were modified.

The following tables provide information on TDRs that defaulted during 2019 and 2018 within 12 months of their restructuring. Generally, a loan is considered in default when principal or interest is past due 90 days or more, the loan is placed on nonaccrual, charged-off, or there is a transfer to OREO or repossessed assets.


	Number of	Recorded		Related
(Dollars in thousands)	contracts	investment		allowance
TDRs that subsequently defaulted:
For year ended
December 31, 2019
Construction	—	$	—	$	—
Residential real estate	—		—		—
Commercial real estate	—		—		—
Commercial	—		—		—
Consumer	—		—		—
Total	—	$	—	$	—

For year ended
December 31, 2018
Construction	—	$	—	$	—
Residential real estate	—		—		—
Commercial real estate	—		—		—
Commercial	—		—		—
Consumer	—		—		—
Total	—	$	—	$	—

Financing Receivable Credit Quality Indicators

The following tables provide information on loan risk ratings as of December 31, 2019 and 2018.


					Special
(Dollars in thousands)	Pass/Performing		Pass/Watch		Mention		Substandard		Doubtful		Total
December 31, 2019
Construction	$	84,357	$	13,068	$	2,404	$	—	$	—	$	99,829
Residential real estate		404,500		29,223		5,549		3,234		—		442,506
Commercial real estate		455,388		115,190		4,822		11,162		—		586,562
Commercial		80,816		20,130		746		328		—		102,020
Consumer		17,347		383		2		5		—		17,737
Total	$	1,042,408	$	177,994	$	13,523	$	14,729	$	—	$	1,248,654


					Special
(Dollars in thousands)	Pass/Performing		Pass/Watch		Mention		Substandard		Doubtful		Total
December 31, 2018
Construction	$	93,977	$	30,735	$	—	$	2,860	$	—	$	127,572
Residential real estate		386,553		33,739		3,769		5,499		—		429,560
Commercial real estate		389,219		113,873		4,515		15,820		—		523,427
Commercial		90,777		15,727		642		376		—		107,522
Consumer		6,805		466		—		3		—		7,274
Total	$	967,331	$	194,540	$	8,926	$	24,558	$	—	$	1,195,355

Past Due Financing Receivables

The following tables provide information on the aging of the loan portfolio as of December 31, 2019 and 2018.


	Accruing
				30‑59 days			60‑89 days			Greater than			Total
(Dollars in thousands)	Current			past due			past due			90 days			past due			Nonaccrual			Total
December 31, 2019
Construction	$	99,234		$	595		$	—		$	—		$	595		$	—		$	99,829
Residential real estate		435,671			3,021			783			556			4,360			2,475			442,506
Commercial real estate		577,015			743			217			770			1,730			7,817			586,562
Commercial		101,476			246			—			—			246			298			102,020
Consumer		17,680			57			—			—			57			—			17,737
Total	$	1,231,076		$	4,662		$	1,000		$	1,326		$	6,988		$	10,590		$	1,248,654
Percent of total loans		98.6	%		0.4	%		0.1	%		0.1	%		0.6	%		0.8	%		100.0	%


	Accruing
				30‑59 days			60‑89 days			Greater than			Total
(Dollars in thousands)	Current			past due			past due			90 days			past due			Nonaccrual			Total
December 31, 2018
Construction	$	124,535		$	195		$	—		$	—		$	195		$	2,842		$	127,572
Residential real estate		423,732			1,384			206			139			1,729			4,099			429,560
Commercial real estate		512,252			253			1,548			—			1,801			9,374			523,427
Commercial		107,089			83			10			—			93			340			107,522
Consumer		7,238			30			6			—			36			—			7,274
Total	$	1,174,846		$	1,945		$	1,770		$	139		$	3,854		$	16,655		$	1,195,355
Percent of total loans		98.3	%		0.2	%		0.1	%		—	%		0.3	%		1.4	%		100.0	%

Consolidated Allowance for Credit Losses on Financing Receivables

The following tables provide a summary of the activity in the allowance for credit losses allocated by loan class for 2019 and 2018.

Allocation of a portion of the allowance to one loan class does not preclude its availability to absorb losses in other loan classes.


			Residential		Commercial
(Dollars in thousands)	Construction		real estate		real estate		Commercial		Consumer		Total
2019
Allowance for credit losses:
Beginning Balance	$	2,662	$	2,353	$	3,077	$	1,949	$	302	$	10,343

Charge-offs		(3)		(646)		—		(411)		(37)		(1,097)
Recoveries		18		27		206		306		4		561
Net charge-offs		15		(619)		206		(105)		(33)		(536)

Provision		(1,101)		767		749		85		200		700
Ending Balance	$	1,576	$	2,501	$	4,032	$	1,929	$	469	$	10,507


			Residential		Commercial
(Dollars in thousands)	Construction		real estate		real estate		Commercial		Consumer		Total
2018
Allowance for credit losses:
Beginning Balance	$	2,460	$	2,284	$	2,594	$	2,241	$	202	$	9,781

Charge-offs		(397)		(406)		(240)		(441)		(27)		(1,511)
Recoveries		43		112		29		203		12		399
Net charge-offs		(354)		(294)		(211)		(238)		(15)		(1,112)

Provision		556		363		694		(54)		115		1,674
Ending Balance	$	2,662	$	2,353	$	3,077	$	1,949	$	302	$	10,343