XML 26 R12.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Loan Losses
12 Months Ended
Dec. 31, 2020
Accounts Notes Loans And Financing Receivable Gross Allowance And Net [Abstract]  
Loans and Allowance for Loan Losses

 


 

Note 3.Loans and Allowance for Loan Losses

 

The Company’s allowance for loan losses has three basic components: the specific allowance, the general allowance, and the unallocated component. The specific allowance is used to individually allocate an allowance for larger balance, non-homogeneous loans identified as impaired. The general allowance is used for estimating the loss on pools of smaller balance, homogeneous loans, including 1-4 family mortgage loans and other consumer loans. Also, the general allowance is used for the remaining pool of larger balance, non-homogeneous loans which were not identified as impaired. The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

 

On March 27, 2020, the CARES Act was enacted to, among other provisions, provide emergency assistance for individuals, families and businesses affected by COVID-19.  A provision in the CARES Act included the creation of the PPP through the Small Business Administration (“SBA”).  Loans provided by the Bank through the PPP may be forgiven based on the borrowers’ compliance with the terms of the program.  The SBA provides a 100% guaranty to the lender of principal and interest, unless the lender violates an obligation under the agreement.  As loan losses are expected to be immaterial, if any at all, due to the SBA guaranty, there is no provision allocated for PPP loans within the allowance for loan loss calculation.  As of December 31, 2020, the Bank’s Commercial and Industrial loan segment included the origination of 549 PPP loans, totaling $53.1 million, and under the terms of the PPP, subsequently issued forgiveness for 223 PPP loans, with an aggregate principal balance of $22.6 million.    

The following table presents the activity in the allowance for loan losses by portfolio segment for each of the years ended December 31, 2020, 2019 and 2018.

 

 

 

December 31, 2020

 

(In thousands)

 

Commercial

and Industrial

 

 

Commercial Real Estate

 

 

Construction and Land

 

 

Consumer

 

 

Student

 

 

Residential

Real Estate

 

 

Home Equity

Lines of Credit

 

 

Unallocated

 

 

Total

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, December 31, 2019

 

$

296

 

 

$

1,788

 

 

$

652

 

 

$

154

 

 

$

65

 

 

$

1,596

 

 

$

326

 

 

$

350

 

 

$

5,227

 

Charge-offs

 

 

(148

)

 

 

-

 

 

 

-

 

 

 

(34

)

 

 

(15

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(197

)

Recoveries

 

 

13

 

 

 

24

 

 

 

-

 

 

 

30

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

67

 

Provision (recovery)

 

 

590

 

 

 

522

 

 

 

428

 

 

 

(24

)

 

 

31

 

 

 

243

 

 

 

(17

)

 

 

-

 

 

 

1,773

 

Ending balance, December 31, 2020

 

$

751

 

 

$

2,334

 

 

$

1,080

 

 

$

126

 

 

$

81

 

 

$

1,839

 

 

$

309

 

 

$

350

 

 

$

6,870

 

Ending balances individually evaluated for impairment

 

$

20

 

 

$

52

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

72

 

Ending balances collectively evaluated for impairment

 

$

731

 

 

$

2,282

 

 

$

1,080

 

 

$

126

 

 

$

81

 

 

$

1,839

 

 

$

309

 

 

$

350

 

 

$

6,798

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

509

 

 

$

8,345

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

754

 

 

$

-

 

 

 

 

 

 

$

9,608

 

Collectively evaluated for impairment

 

 

67,881

 

 

 

192,345

 

 

 

73,966

 

 

 

6,355

 

 

 

6,971

 

 

 

230,131

 

 

 

29,492

 

 

 

 

 

 

 

607,141

 

Ending balance, December 31, 2020

 

$

68,390

 

 

$

200,690

 

 

$

73,966

 

 

$

6,355

 

 

$

6,971

 

 

$

230,885

 

 

$

29,492

 

 

 

 

 

 

$

616,749

 

 

 

 

 

December 31, 2019

 

(In thousands)

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Construction and Land

 

 

Consumer

 

 

Student

 

 

Residential

Real Estate

 

 

Home Equity

Lines of Credit

 

 

Unallocated

 

 

Total

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, December 31, 2018

 

$

483

 

 

$

1,738

 

 

$

635

 

 

$

145

 

 

$

68

 

 

$

1,311

 

 

$

446

 

 

$

350

 

 

$

5,176

 

Charge-offs

 

 

(328

)

 

 

-

 

 

 

-

 

 

 

(50

)

 

 

(13

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(391

)

Recoveries

 

 

2

 

 

 

80

 

 

 

-

 

 

 

14

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

96

 

Provision

 

 

139

 

 

 

(30

)

 

 

17

 

 

 

45

 

 

 

10

 

 

 

285

 

 

 

(120

)

 

 

-

 

 

 

346

 

Ending balance, December 31, 2019

 

$

296

 

 

$

1,788

 

 

$

652

 

 

$

154

 

 

$

65

 

 

$

1,596

 

 

$

326

 

 

$

350

 

 

$

5,227

 

Ending balances individually evaluated for impairment

 

$

-

 

 

$

229

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

229

 

Ending balances collectively evaluated for impairment

 

$

296

 

 

$

1,559

 

 

$

652

 

 

$

154

 

 

$

65

 

 

$

1,596

 

 

$

326

 

 

$

350

 

 

$

4,998

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

187

 

 

$

2,847

 

 

$

233

 

 

$

-

 

 

$

-

 

 

$

379

 

 

$

-

 

 

 

 

 

 

$

3,646

 

Collectively evaluated for impairment

 

 

27,217

 

 

 

179,051

 

 

 

64,998

 

 

 

5,958

 

 

 

8,151

 

 

 

224,937

 

 

 

36,268

 

 

 

 

 

 

 

546,580

 

Ending balance, December 31, 2019

 

$

27,404

 

 

$

181,898

 

 

$

65,231

 

 

$

5,958

 

 

$

8,151

 

 

$

225,316

 

 

$

36,268

 

 

 

 

 

 

$

550,226

 

 

 

 

December 31, 2018

 

(In thousands)

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Construction and Land

 

 

Consumer

 

 

Student

 

 

Residential

Real Estate

 

 

Home Equity

Lines of Credit

 

 

Unallocated

 

 

Total

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance, December 31, 2017

 

$

518

 

 

$

1,609

 

 

$

879

 

 

$

105

 

 

$

72

 

 

$

1,174

 

 

$

387

 

 

$

350

 

 

$

5,094

 

Charge-offs

 

 

(106

)

 

 

(47

)

 

 

(312

)

 

 

(14

)

 

 

(24

)

 

 

(200

)

 

 

(80

)

 

 

-

 

 

 

(783

)

Recoveries

 

 

35

 

 

 

70

 

 

 

-

 

 

 

4

 

 

 

-

 

 

 

248

 

 

 

1

 

 

 

-

 

 

 

358

 

Provision (recovery)

 

 

36

 

 

 

106

 

 

 

68

 

 

 

50

 

 

 

20

 

 

 

89

 

 

 

138

 

 

 

-

 

 

 

507

 

Ending balance, December 31, 2018

 

$

483

 

 

$

1,738

 

 

$

635

 

 

$

145

 

 

$

68

 

 

$

1,311

 

 

$

446

 

 

$

350

 

 

$

5,176

 

Ending balances individually evaluated for impairment

 

$

176

 

 

$

159

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

68

 

 

$

-

 

 

$

403

 

Ending balances collectively evaluated for impairment

 

$

307

 

 

$

1,579

 

 

$

635

 

 

$

145

 

 

$

68

 

 

$

1,311

 

 

$

378

 

 

$

350

 

 

$

4,773

 

Loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

522

 

 

$

3,191

 

 

$

2,679

 

 

$

-

 

 

$

-

 

 

$

707

 

 

$

567

 

 

 

 

 

 

$

7,666

 

Collectively evaluated for impairment

 

 

26,199

 

 

 

184,606

 

 

 

68,730

 

 

 

5,562

 

 

 

9,158

 

 

 

205,238

 

 

 

42,205

 

 

 

 

 

 

 

541,698

 

Ending balance, December 31, 2018

 

$

26,721

 

 

$

187,797

 

 

$

71,409

 

 

$

5,562

 

 

$

9,158

 

 

$

205,945

 

 

$

42,772

 

 

 

 

 

 

$

549,364

 

 

 

Loans by credit quality indicators as of December 31, 2020 and 2019 are summarized as follows:

 

 

 

December 31, 2020

 

(In thousands)

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Construction and Land

 

 

Consumer

 

 

Student

 

 

Residential

Real Estate

 

 

Home Equity

Lines of Credit

 

 

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

67,499

 

 

$

189,656

 

 

$

71,630

 

 

$

6,352

 

 

$

6,971

 

 

$

223,681

 

 

$

27,650

 

 

$

593,439

 

Special mention

 

 

348

 

 

 

9,273

 

 

 

2,273

 

 

 

3

 

 

 

-

 

 

 

319

 

 

 

-

 

 

 

12,216

 

Substandard

 

 

543

 

 

 

1,761

 

 

 

63

 

 

 

-

 

 

 

-

 

 

 

6,885

 

 

 

1,842

 

 

 

11,094

 

Doubtful

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

68,390

 

 

$

200,690

 

 

$

73,966

 

 

$

6,355

 

 

$

6,971

 

 

$

230,885

 

 

$

29,492

 

 

$

616,749

 

 

 

 

December 31, 2019

 

(In thousands)

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Construction and Land

 

 

Consumer

 

 

Student

 

 

Residential

Real Estate

 

 

Home Equity Lines of Credit

 

 

Total

 

Grade:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

26,555

 

 

$

175,063

 

 

$

62,231

 

 

$

5,955

 

 

$

8,151

 

 

$

218,686

 

 

$

34,218

 

 

$

530,859

 

Special mention

 

 

422

 

 

 

3,487

 

 

 

2,594

 

 

 

3

 

 

 

-

 

 

 

336

 

 

 

127

 

 

 

6,969

 

Substandard

 

 

427

 

 

 

3,348

 

 

 

406

 

 

 

-

 

 

 

-

 

 

 

6,294

 

 

 

1,923

 

 

 

12,398

 

Doubtful

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Loss

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

27,404

 

 

$

181,898

 

 

$

65,231

 

 

$

5,958

 

 

$

8,151

 

 

$

225,316

 

 

$

36,268

 

 

$

550,226

 

 

The past due status of loans as of December 31, 2020 and 2019 are summarized as follows:

 

 

 

December 31, 2020

 

(In thousands)

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90+ Days

Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

90+ Days

Past Due

and Accruing

 

 

Nonaccruals

 

Commercial and industrial

 

$

38

 

 

$

-

 

 

$

510

 

 

$

548

 

 

$

67,842

 

 

$

68,390

 

 

$

1

 

 

$

509

 

Commercial real estate

 

 

-

 

 

 

-

 

 

 

357

 

 

 

357

 

 

 

200,333

 

 

 

200,690

 

 

 

-

 

 

 

357

 

Construction and land

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

73,966

 

 

 

73,966

 

 

 

-

 

 

 

-

 

Consumer

 

 

9

 

 

 

-

 

 

 

-

 

 

 

9

 

 

 

6,346

 

 

 

6,355

 

 

 

-

 

 

 

-

 

Student

 

 

430

 

 

 

427

 

 

 

583

 

 

 

1,440

 

 

 

5,531

 

 

 

6,971

 

 

 

583

 

 

 

-

 

Residential real estate

 

 

768

 

 

 

-

 

 

 

379

 

 

 

1,147

 

 

 

229,738

 

 

 

230,885

 

 

 

-

 

 

 

379

 

Home equity lines of credit

 

 

111

 

 

 

324

 

 

 

-

 

 

 

435

 

 

 

29,057

 

 

 

29,492

 

 

 

-

 

 

 

-

 

Total

 

$

1,356

 

 

$

751

 

 

$

1,829

 

 

$

3,936

 

 

$

612,813

 

 

$

616,749

 

 

$

584

 

 

$

1,245

 

 

 

 

December 31, 2019

 

(In thousands)

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

90+ Days

Past Due

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

90+ Days

Past Due

and Accruing

 

 

Nonaccruals

 

Commercial and industrial

 

$

330

 

 

$

-

 

 

$

34

 

 

$

364

 

 

$

27,040

 

 

$

27,404

 

 

$

34

 

 

$

-

 

Commercial real estate

 

 

-

 

 

 

-

 

 

 

989

 

 

 

989

 

 

 

180,909

 

 

 

181,898

 

 

 

-

 

 

 

989

 

Construction and land

 

 

5,472

 

 

 

-

 

 

 

-

 

 

 

5,472

 

 

 

59,759

 

 

 

65,231

 

 

 

-

 

 

 

-

 

Consumer

 

 

11

 

 

 

1

 

 

 

-

 

 

 

12

 

 

 

5,946

 

 

 

5,958

 

 

 

-

 

 

 

-

 

Student

 

 

345

 

 

 

220

 

 

 

1,204

 

 

 

1,769

 

 

 

6,382

 

 

 

8,151

 

 

 

1,205

 

 

 

-

 

Residential real estate

 

 

739

 

 

 

109

 

 

 

397

 

 

 

1,245

 

 

 

224,071

 

 

 

225,316

 

 

 

397

 

 

 

-

 

Home equity lines of credit

 

 

389

 

 

 

-

 

 

 

-

 

 

 

389

 

 

 

35,879

 

 

 

36,268

 

 

 

-

 

 

 

-

 

Total

 

$

7,286

 

 

$

330

 

 

$

2,624

 

 

$

10,240

 

 

$

539,986

 

 

$

550,226

 

 

$

1,636

 

 

$

989

 

 

The following table presents information related to impaired loans by portfolio segment as of December 31, 2020 and 2019.

 

 

 

December 31, 2020

 

(In thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

7,562

 

 

$

7,562

 

 

$

-

 

 

$

7,944

 

 

$

320

 

Residential real estate

 

 

754

 

 

 

754

 

 

 

-

 

 

 

761

 

 

 

19

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

509

 

 

$

509

 

 

$

20

 

 

$

509

 

 

$

3

 

Commercial real estate

 

 

783

 

 

 

783

 

 

 

52

 

 

 

797

 

 

 

36

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

509

 

 

$

509

 

 

$

20

 

 

$

509

 

 

$

3

 

Commercial real estate

 

 

8,345

 

 

 

8,345

 

 

 

52

 

 

 

8,741

 

 

 

356

 

Residential real estate

 

 

754

 

 

 

754

 

 

 

-

 

 

 

761

 

 

 

19

 

Total

 

$

9,608

 

 

$

9,608

 

 

$

72

 

 

$

10,011

 

 

$

378

 

 

 

 

December 31, 2019

 

(In thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

187

 

 

$

187

 

 

$

-

 

 

$

287

 

 

$

13

 

Commercial real estate

 

 

1,048

 

 

 

1,048

 

 

 

-

 

 

 

1,213

 

 

 

61

 

Construction and land

 

 

233

 

 

 

233

 

 

 

-

 

 

 

494

 

 

 

25

 

Residential real estate

 

 

379

 

 

 

727

 

 

 

-

 

 

 

384

 

 

 

16

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

1,799

 

 

$

1,813

 

 

$

229

 

 

$

1,806

 

 

$

38

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

187

 

 

$

187

 

 

$

-

 

 

$

287

 

 

$

13

 

Commercial real estate

 

 

2,847

 

 

 

2,861

 

 

 

229

 

 

 

3,019

 

 

 

99

 

Construction and land

 

 

233

 

 

 

233

 

 

 

-

 

 

 

494

 

 

 

25

 

Residential real estate

 

 

379

 

 

 

379

 

 

 

-

 

 

 

384

 

 

 

16

 

Total

 

$

3,646

 

 

$

3,660

 

 

$

229

 

 

$

4,184

 

 

$

153

 

 

Trouble Debt Restructurings

For each of the years ended December 31, 2020 and 2019, there were five loans in the loan portfolio, totaling $8.4 million and $2.5 million, respectively, that were identified as TDRs, all of which were current and performing in accordance with their modified terms. The following table summarizes a modification that was classified as a TDR during 2020.  There were no loan modifications that were classified as TDRs during 2019.  There were no payment defaults for TDRs occurring within twelve months of modification during the years ended December 31, 2020 and 2019.

 

 

 

2020

 

Class of Loan

 

Number of Contracts

 

Pre-Modification Outstanding Recorded Investment

 

 

Post-Modification Outstanding Recorded Investment

 

Commercial and industrial

 

1

 

$

6,221

 

 

$

6,221

 

 

The CARES Act, along with interagency guidance, provided financial institutions the option to temporarily suspend certain accounting requirements related to TDRs with respect to loan modifications, including the deferral of scheduled payments.  As of December 31, 2020, under the current regulatory guidance, 5 loans, totaling $518,000 in principal loan balances, were granted a 90-day deferment of scheduled payments and one loan, with a principal balance of $2.6 million was modified.  These 6 loans were not considered TDRs under the current guidance.

 

 

At December 31, 2020 and 2019, the Company had no foreclosed residential real estate properties in its possession and none in the process of foreclosure.