XML 49 R35.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Credit Losses (Tables)
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Schedule of Financing Receivables

(Dollars in thousands)

    

2020

    

2019

Construction

$

106,760

$

99,829

Residential real estate

 

443,542

 

442,506

Commercial real estate

 

661,232

 

586,562

Commercial

 

211,256

 

102,020

Consumer

 

31,466

 

17,737

Total loans

 

1,454,256

 

1,248,654

Allowance for credit losses

 

(13,888)

 

(10,507)

Total loans, net

$

1,440,368

$

1,238,147

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, 2020 and 2019.

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

2020

Loans individually evaluated for impairment

$

331

$

5,722

$

6,917

$

258

$

28

$

13,256

Loans collectively evaluated for impairment

 

106,429

 

437,820

 

654,315

 

210,998

 

31,438

 

1,441,000

Total loans

$

106,760

$

443,542

$

661,232

$

211,256

$

31,466

$

1,454,256

Allowance for credit losses allocated to:

Loans individually evaluated for impairment

$

$

135

$

78

$

$

$

213

Loans collectively evaluated for impairment

 

2,022

 

3,564

 

5,348

 

2,089

 

652

 

13,675

Total allowance

$

2,022

$

3,699

$

5,426

$

2,089

$

652

$

13,888

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

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

Impaired Financing Receivables

The following tables provide information on impaired loans and any related allowance by loan class as of December 31, 2020 and 2019. 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

2020

Impaired nonaccrual loans:

Construction

$

297

$

297

$

$

$

297

$

247

$

Residential real estate

 

1,665

 

1,585

 

 

 

1,861

 

2,648

 

Commercial real estate

 

4,288

 

3,220

 

67

 

67

 

3,971

 

5,669

 

Commercial

 

401

 

258

 

 

 

272

 

390

 

Consumer

 

28

28

28

9

Total

$

6,679

$

5,388

$

67

$

67

$

6,429

$

8,963

$

Impaired accruing TDRs:

Construction

$

34

$

34

$

$

$

34

$

37

$

3

Residential real estate

 

3,845

 

2,617

 

1,228

 

135

 

3,857

 

3,920

 

160

Commercial real estate

 

3,118

 

2,479

 

639

 

11

 

3,261

 

3,349

 

104

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

Total

$

6,997

$

5,130

$

1,867

$

146

$

7,152

$

7,306

$

267

Other impaired accruing loans:

Construction

$

$

$

$

$

$

25

$

Residential real estate

 

292

 

292

 

 

 

269

 

362

 

2

Commercial real estate

 

512

 

512

 

 

 

532

 

774

 

5

Commercial

 

 

 

 

 

 

13

 

Consumer

 

 

 

 

 

 

9

 

Total

$

804

$

804

$

$

$

801

$

1,183

$

7

Total impaired loans:

Construction

$

331

$

331

$

$

$

331

$

309

$

3

Residential real estate

 

5,802

 

4,494

 

1,228

 

135

 

5,987

 

6,930

 

162

Commercial real estate

 

7,918

 

6,211

 

706

 

78

 

7,764

 

9,792

 

109

Commercial

 

401

 

258

 

 

 

272

 

403

 

Consumer

 

28

 

28

 

 

 

28

 

18

 

Total

$

14,480

$

11,322

$

1,934

$

213

$

14,382

$

17,452

$

274

    

    

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

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

$

$

$

$

$

$

18

$

Residential real estate

 

556

 

556

 

 

 

786

 

337

 

5

Commercial real estate

 

770

 

770

 

 

 

297

 

336

 

4

Commercial

 

 

 

 

 

89

 

38

 

1

Consumer

 

 

 

 

 

 

3

 

Total

$

1,326

$

1,326

$

$

$

1,172

$

732

$

10

Total impaired loans:

Construction

$

41

$

41

$

$

$

41

$

1,140

$

10

Residential real estate

 

7,257

 

3,817

 

3,255

 

395

 

6,890

 

7,185

 

176

Commercial real estate

 

12,431

 

9,198

 

2,808

 

580

 

12,268

 

13,253

 

129

Commercial

 

421

 

298

 

 

 

390

 

351

 

1

Consumer

 

 

 

 

 

 

3

 

Total

$

20,150

$

13,354

$

6,063

$

975

$

19,589

$

21,932

$

316

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, 2020 and December 31, 2019.

    

1/1/2020

    

    

    

    

    

    

12/31/2020

    

TDR

New

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

2020

Accruing TDRs

Construction

$

41

$

$

(7)

$

$

$

$

34

$

Residential real estate

 

4,041

 

 

(113)

 

 

 

(83)

 

3,845

 

135

Commercial real estate

 

3,419

 

 

(97)

 

 

 

(204)

 

3,118

 

11

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

7,501

$

$

(217)

$

$

$

(287)

$

6,997

$

146

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

1,393

 

 

(51)

 

 

 

(1,342)

 

 

Commercial real estate

 

 

1,506

 

(401)

 

 

 

(1,105)

 

 

Commercial

 

299

 

 

(41)

 

 

 

 

258

 

Consumer

 

 

 

 

 

 

 

 

Total

$

1,692

$

1,506

$

(493)

$

$

$

(2,447)

$

258

$

Total

$

9,193

$

1,506

$

(710)

$

$

$

(2,734)

$

7,255

$

146

    

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

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

The following table provides information on loans that were modified and considered TDRs during 2020 and 2019.

    

    

Premodification

    

Postmodification

    

 

outstanding

outstanding 

 

Number of

recorded  

recorded 

Related

(Dollars in thousands)

contracts

investment

investment

allowance

TDRs:

2020

Construction

 

$

$

 

$

Residential real estate

 

 

 

 

 

Commercial real estate

 

1

 

1,535

 

1,506

 

 

Commercial

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

1

$

1,535

$

1,506

 

$

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

 

$

Financing Receivable Credit Quality Indicators

The following tables provide information on loan risk ratings as of December 31, 2020 and 2019.

    

    

    

Special

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

Total

2020

Construction

$

81,926

$

22,547

$

1,990

$

297

$

$

106,760

Residential real estate

 

401,494

 

36,759

 

2,946

 

2,343

 

 

443,542

Commercial real estate

 

514,524

 

133,892

 

3,504

 

9,312

 

 

661,232

Commercial

 

182,166

 

25,870

 

2,948

 

272

 

 

211,256

Consumer

 

31,221

 

215

 

 

30

 

 

31,466

Total

$

1,211,331

$

219,283

$

11,388

$

12,254

$

$

1,454,256

    

    

    

Special

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

Total

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

Past Due Financing Receivables

The following tables provide information on the aging of the loan portfolio as of December 31, 2020 and 2019.

Accruing

 

    

    

30‑59 days

    

60‑89 days

    

Greater than

    

Total

    

    

  

(Dollars in thousands)

Current

past due

past due

90 days

past due

Nonaccrual

Total

 

2020

Construction

$

106,463

$

$

$

$

$

297

$

106,760

Residential real estate

 

440,210

 

517

 

938

 

292

 

1,747

 

1,585

 

443,542

Commercial real estate

 

657,066

 

367

 

 

512

 

879

 

3,287

 

661,232

Commercial

 

210,704

 

226

 

68

 

 

294

 

258

 

211,256

Consumer

 

31,318

 

119

 

1

 

 

120

 

28

 

31,466

Total

$

1,445,761

$

1,229

$

1,007

$

804

$

3,040

$

5,455

$

1,454,256

Percent of total loans

 

99.3

%

 

0.1

%

 

0.1

%  

 

0.1

%

 

0.3

%

 

0.4

%

 

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

 

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

%

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 2020 and 2019. 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

2020

Allowance for credit losses:

Beginning Balance

$

1,576

$

2,501

$

4,032

$

1,929

$

469

 

$

10,507

Charge-offs

 

 

(201)

 

(601)

 

(286)

 

(9)

 

(1,097)

Recoveries

 

17

 

211

 

1

 

322

 

27

 

578

Net (charge-offs) recoveries

 

17

 

10

 

(600)

 

36

 

18

 

(519)

Provision

 

429

 

1,188

 

1,994

 

124

 

165

 

3,900

Ending Balance

$

2,022

$

3,699

$

5,426

$

2,089

$

652

 

$

13,888

    

    

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) recoveries

 

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