XML 36 R26.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Schedule of Financing Receivables

(Dollars in thousands)

    

June 30, 2021

    

December 31, 2020

    

Construction

$

116,760

$

106,760

Residential real estate

 

449,867

 

443,542

Commercial real estate

 

655,252

 

661,232

Commercial

 

186,162

 

211,256

Consumer

 

64,388

 

31,466

Total loans

 

1,472,429

 

1,454,256

Allowance for credit losses

 

(15,088)

 

(13,888)

Total loans, net

$

1,457,341

$

1,440,368

Allowance for Credit Losses on Financing Receivables

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

June 30, 2021

Loans individually evaluated for impairment

$

327

$

4,898

$

5,575

$

237

$

$

11,037

Loans collectively evaluated for impairment

 

116,433

 

444,969

 

649,677

 

185,925

 

64,388

 

1,461,392

Total loans

$

116,760

$

449,867

$

655,252

$

186,162

$

64,388

$

1,472,429

Allowance for credit losses allocated to:

Loans individually evaluated for impairment

$

$

90

$

$

$

$

90

Loans collectively evaluated for impairment

 

2,574

 

3,722

 

5,600

 

1,879

 

1,223

 

14,998

Total allowance

$

2,574

$

3,812

$

5,600

$

1,879

$

1,223

$

15,088

    

    

Residential

    

Commercial

    

    

    

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

December 31, 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

Impaired Financing Receivables

    

    

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

June 30, 2021

Impaired nonaccrual loans:

Construction

$

297

$

297

$

$

$

297

$

297

$

Residential real estate

 

1,318

 

1,239

 

 

 

1,204

 

1,307

 

Commercial real estate

 

2,562

 

2,174

 

 

 

2,214

 

2,613

 

Commercial

 

391

 

237

 

 

 

241

 

246

 

Consumer

 

9

19

Total

$

4,568

$

3,947

$

$

$

3,965

$

4,482

$

Impaired accruing TDRs:

Construction

$

30

$

30

$

$

$

31

$

32

$

1

Residential real estate

 

3,329

 

2,209

 

1,120

 

90

 

3,354

 

3,442

 

89

Commercial real estate

 

2,979

 

2,979

 

 

 

3,005

 

3,035

 

46

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

Total

$

6,338

$

5,218

$

1,120

$

90

$

6,390

$

6,509

$

136

Other impaired accruing loans:

Construction

$

$

$

$

$

$

$

Residential real estate

 

330

 

330

 

 

 

359

 

606

 

7

Commercial real estate

 

422

 

422

 

 

 

479

 

495

 

2

Commercial

 

 

 

 

 

 

25

 

Consumer

 

 

 

 

 

 

 

Total

$

752

$

752

$

$

$

838

$

1,126

$

9

Total impaired loans:

Construction

$

327

$

327

$

$

$

328

$

329

$

1

Residential real estate

 

4,977

 

3,778

 

1,120

 

90

 

4,917

 

5,355

 

96

Commercial real estate

 

5,963

 

5,575

 

 

 

5,698

 

6,143

 

48

Commercial

 

391

 

237

 

 

 

241

 

271

 

Consumer

 

 

 

 

 

9

 

19

 

Total

$

11,658

$

9,917

$

1,120

$

90

$

11,193

$

12,117

$

145

    

    

Recorded

    

Recorded

    

    

June 30, 2020

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, 2020

Impaired nonaccrual loans:

Construction

$

297

$

297

$

$

$

297

$

198

$

Residential real estate

 

1,665

 

1,585

 

 

 

3,555

 

3,213

 

Commercial real estate

 

4,288

 

3,220

 

67

 

67

 

6,853

 

7,103

 

Commercial

 

401

 

258

 

 

 

551

 

466

 

Consumer

 

28

 

28

 

 

 

 

 

Total

$

6,679

$

5,388

$

67

$

67

$

11,256

$

10,980

$

Impaired accruing TDRs:

Construction

$

34

$

34

$

$

$

38

$

38

$

1

Residential real estate

 

3,845

 

2,617

 

1,228

 

135

 

3,912

 

3,967

 

79

Commercial real estate

 

3,118

 

2,479

 

639

 

11

 

3,373

 

3,390

 

47

Commercial

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

Total

$

6,997

$

5,130

$

1,867

$

146

$

7,323

$

7,395

$

127

Other impaired accruing loans:

Construction

$

$

$

$

$

$

49

$

Residential real estate

 

292

 

292

 

 

 

179

 

394

 

1

Commercial real estate

 

512

 

512

 

 

 

1,053

 

867

 

3

Commercial

 

 

 

 

 

6

 

5

 

Consumer

 

 

 

 

 

16

 

9

 

Total

$

804

$

804

$

$

$

1,254

$

1,324

$

4

Total impaired loans:

Construction

$

331

$

331

$

$

$

335

$

285

$

1

Residential real estate

 

5,802

 

4,494

 

1,228

 

135

 

7,646

 

7,574

 

80

Commercial real estate

 

7,918

 

6,211

 

706

 

78

 

11,279

 

11,360

 

50

Commercial

 

401

 

258

 

 

 

557

 

471

 

Consumer

 

28

 

28

 

 

 

16

 

9

 

Total

$

14,480

$

11,322

$

1,934

$

213

$

19,833

$

19,699

$

131

Troubled Debt Restructurings on Financing Receivables

The following tables provide a roll-forward for TDRs as of June 30, 2021 and June 30, 2020.

    

1/1/2021

    

    

    

    

    

    

6/30/2021

    

TDR

New

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For six months ended

June 30, 2021

Accruing TDRs

Construction

$

34

$

$

(4)

$

$

$

$

30

$

Residential real estate

 

3,845

 

 

(57)

 

 

 

(459)

 

3,329

 

90

Commercial real estate

 

3,118

 

 

(139)

 

 

 

 

2,979

 

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

6,997

$

$

(200)

$

$

$

(459)

$

6,338

$

90

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

 

 

 

 

 

 

 

Commercial real estate

 

 

 

 

 

 

 

 

Commercial

 

258

 

 

(21)

 

 

 

 

237

 

Consumer

 

 

 

 

 

 

 

 

Total

$

258

$

$

(21)

$

$

$

$

237

$

Total

$

7,255

$

$

(221)

$

$

$

(459)

$

6,575

$

90

    

1/1/2020

    

    

    

    

    

    

6/30/2020

    

 

TDR

New 

Disbursements

Charge-

Reclassifications/

TDR

Related

(Dollars in thousands)

Balance

TDRs

(Payments)

offs

Transfer In/(Out)

Payoffs

Balance

Allowance

For six months ended

June 30, 2020

Accruing TDRs

Construction

$

41

$

$

(3)

$

$

$

$

38

$

Residential real estate

 

4,041

 

 

(53)

 

 

 

(83)

 

3,905

 

190

Commercial real estate

 

3,419

 

 

(50)

 

 

 

 

3,369

 

14

Commercial

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

Total

$

7,501

$

$

(106)

$

$

$

(83)

$

7,312

$

204

Nonaccrual TDRs

Construction

$

$

$

$

$

$

$

$

Residential real estate

 

1,393

 

 

(51)

 

 

 

 

1,342

 

75

Commercial real estate

 

 

1,506

 

(373)

 

 

 

 

1,133

 

Commercial

 

299

 

 

(19)

 

 

 

 

280

 

Consumer

 

 

 

 

 

 

 

 

Total

$

1,692

$

1,506

$

(443)

$

$

$

$

2,755

$

75

Total

$

9,193

$

1,506

$

(549)

$

$

$

(83)

$

10,067

$

279

There were no loans modified and considered to be TDRs during the three months ended June 30, 2021 and June 30, 2020. The following tables provide information on loans that were modified and considered to be TDRs during the six months ended June 30, 2021 and June 30, 2020.

    

    

Premodification

    

Postmodification

    

 

outstanding

outstanding 

 

Number of

recorded  

recorded 

Related

(Dollars in thousands)

contracts

investment

investment

allowance

TDRs:

For six months ended

June 30, 2021

Construction

 

$

$

 

$

Residential real estate

 

 

 

 

 

Commercial real estate

 

 

 

 

 

Commercial

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

$

$

 

$

For six months ended

June 30, 2020

Construction

 

$

$

 

$

Residential real estate

 

 

 

 

 

Commercial real estate

 

1

 

1,535

 

1,506

 

 

Commercial

 

 

 

 

 

Consumer

 

 

 

 

 

Total

 

1

$

1,535

$

1,506

 

$

Financing Receivable Credit Quality Indicators

    

    

    

Special

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

Total

June 30, 2021

Construction

$

87,587

$

26,923

$

1,953

$

297

$

$

116,760

Residential real estate

 

411,746

 

34,370

 

2,221

 

1,530

 

 

449,867

Commercial real estate

 

495,840

 

149,825

 

2,925

 

6,662

 

 

655,252

Commercial

 

167,089

 

18,133

 

689

 

251

 

 

186,162

Consumer

 

64,220

 

166

 

 

2

 

 

64,388

Total

$

1,226,482

$

229,417

$

7,788

$

8,742

$

$

1,472,429

    

    

    

Special

    

    

    

 

(Dollars in thousands)

Pass/Performing

Pass/Watch

Mention

Substandard

Doubtful

Total

December 31, 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

Past Due Financing Receivables

Accruing

 

    

    

30‑59 days

    

60‑89 days

    

Greater than

    

Total

    

    

  

(Dollars in thousands)

Current

past due

past due

90 days

past due

Nonaccrual

Total

 

June 30, 2021

Construction

$

116,433

$

$

30

$

$

30

$

297

$

116,760

Residential real estate

 

447,705

 

593

 

 

330

 

923

 

1,239

 

449,867

Commercial real estate

 

652,484

 

172

 

 

422

 

594

 

2,174

 

655,252

Commercial

 

185,748

 

36

 

141

 

 

177

 

237

 

186,162

Consumer

 

64,262

 

126

 

 

 

126

 

 

64,388

Total

$

1,466,632

$

927

$

171

$

752

$

1,850

$

3,947

$

1,472,429

Percent of total loans

 

99.5

%

 

0.1

%

 

%  

 

0.1

%

 

0.2

%

 

0.3

%

 

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, 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

%

Consolidated Allowance for Credit Losses on Financing Receivables

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For three months ended

June 30, 2021

Allowance for credit losses:

Beginning Balance

$

2,796

$

3,699

$

5,097

$

2,000

$

721

 

$

14,313

Charge-offs

 

 

 

 

(46)

 

 

(46)

Recoveries

 

5

 

57

 

64

 

44

 

1

 

171

Net (charge-offs) recoveries

 

5

 

57

 

64

 

(2)

 

1

 

125

Provision

 

(227)

 

56

 

439

 

(119)

 

501

 

650

Ending Balance

$

2,574

$

3,812

$

5,600

$

1,879

$

1,223

 

$

15,088

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For three months ended

June 30, 2020

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning Balance

$

1,128

$

2,482

$

3,965

$

2,263

$

540

$

10,378

Charge-offs

 

 

 

(331)

 

(37)

 

 

(368)

Recoveries

 

5

 

4

 

 

61

 

10

 

80

Net (charge-offs) recoveries

 

5

 

4

 

(331)

 

24

 

10

 

(288)

Provision

 

364

 

153

 

463

 

68

 

(48)

 

1,000

Ending Balance

$

1,497

$

2,639

$

4,097

$

2,355

$

502

$

11,090

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For six months ended

June 30, 2021

Allowance for credit losses:

Beginning Balance

$

2,022

$

3,699

$

5,426

$

2,089

$

652

 

$

13,888

Charge-offs

 

 

 

 

(107)

 

(4)

 

(111)

Recoveries

 

10

 

63

 

64

 

96

 

3

 

236

Net (charge-offs) recoveries

 

10

 

63

 

64

 

(11)

 

(1)

 

125

Provision

 

542

 

50

 

110

 

(199)

 

572

 

1,075

Ending Balance

$

2,574

$

3,812

$

5,600

$

1,879

$

1,223

 

$

15,088

    

    

Residential

    

Commercial

    

    

    

 

(Dollars in thousands)

Construction

real estate

real estate

Commercial

Consumer

Total

For six months ended

June 30, 2020

Allowance for credit losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning Balance

$

1,576

$

2,501

$

4,032

$

1,929

$

469

$

10,507

Charge-offs

 

 

(191)

 

(601)

 

(119)

 

(7)

 

(918)

Recoveries

 

8

 

7

 

 

124

 

12

 

151

Net (charge-offs) recoveries

 

8

 

(184)

 

(601)

 

5

 

5

 

(767)

Provision

 

(87)

 

322

 

666

 

421

 

28

 

1,350

Ending Balance

$

1,497

$

2,639

$

4,097

$

2,355

$

502

$

11,090