XML 24 R13.htm IDEA: XBRL DOCUMENT v3.20.2
Loans
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Loans

4.

Loans

The Bank’s lending activities are primarily conducted in and around Dover, New Hampshire and in the areas surrounding its branches. The Bank grants commercial real estate loans, multifamily 5+ dwelling unit loans, commercial and industrial loans, acquisition, development, and land loans, 1–4 family residential loans, home equity line of credit loans and consumer loans. Most loans are collateralized by real estate. The ability and willingness of real estate, commercial and construction loan borrowers to honor their repayment commitments is generally dependent on the health of the real estate sector in the borrowers’ geographic area and the general economy.

On March 27, 2020, the Small Business Administration (“SBA”) established a loan program in response to the COVID-19 pandemic, the Paycheck Protection Program (“PPP”), which was added to the SBA’s 7(a) loan program by of the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) (such loans, “PPP Loans”).  The CARES Act provides that PPP Loans are fully guaranteed as to principal and interest by the SBA. As of June 30, 2020, the Bank originated 269 PPP Loans with aggregate outstanding principal balances of $32.7 million and are included in the commercial and industrial loans category (C+I).

Loans consisted of the following at June 30, 2020 and December 31, 2019:

 

 

 

June 30,

2020

 

 

December 31,

2019

 

 

 

(Dollars in thousands)

 

Commercial real estate (CRE)

 

$

69,068

 

 

$

70,194

 

Multifamily (MF)

 

 

6,425

 

 

 

4,888

 

Commercial and industrial (C+I)

 

 

53,696

 

 

 

24,676

 

Acquisition, development, and land (ADL)

 

 

23,637

 

 

 

18,844

 

1-4 family residential (RES)

 

 

217,376

 

 

 

213,322

 

Home equity line of credit (HELOC)

 

 

9,359

 

 

 

10,123

 

Consumer (CON)

 

 

1,960

 

 

 

1,752

 

Total loans

 

 

381,521

 

 

 

343,799

 

Net deferred loan (fees) costs

 

 

(33

)

 

 

1,056

 

Allowance for loan losses

 

 

(3,153

)

 

 

(2,875

)

Total loans, net

 

$

378,335

 

 

$

341,980

 

 

Changes in the allowance for loan losses (“ALL”) for the three and six months ended June 30, 2020 and 2019 by portfolio segment are summarized as follows:

 

(Dollars in thousands)

 

CRE

 

 

MF

 

 

C+I

 

 

ADL

 

 

RES

 

 

HELOC

 

 

CON

 

 

Unallocated

 

 

Total

 

Balance, December 31, 2018

 

$

560

 

 

$

22

 

 

$

232

 

 

$

88

 

 

$

1,593

 

 

$

69

 

 

$

7

 

 

$

235

 

 

$

2,806

 

Provision for loan losses

 

 

84

 

 

 

(1

)

 

 

(12

)

 

 

55

 

 

 

(8

)

 

 

(18

)

 

 

(2

)

 

 

(98

)

 

 

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, March 31, 2019

 

 

644

 

 

 

21

 

 

 

220

 

 

 

143

 

 

 

1,585

 

 

 

51

 

 

 

5

 

 

 

137

 

 

 

2,806

 

Provision for loan losses

 

 

78

 

 

 

1

 

 

 

(4

)

 

 

(61

)

 

 

143

 

 

 

3

 

 

 

3

 

 

 

(138

)

 

 

25

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Balance, June 30, 2019

 

 

722

 

 

 

22

 

 

 

216

 

 

 

82

 

 

 

1,728

 

 

 

54

 

 

 

9

 

 

 

(1

)

 

 

2,832

 

Balance, December 31, 2019

 

 

781

 

 

 

23

 

 

 

350

 

 

 

145

 

 

 

1,503

 

 

 

52

 

 

 

18

 

 

 

3

 

 

 

2,875

 

Provision for loan losses

 

 

(4

)

 

 

25

 

 

 

(63

)

 

 

(10

)

 

 

140

 

 

 

27

 

 

 

2

 

 

 

(2

)

 

 

115

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recoveries

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

19

 

Balance, March 31, 2020

 

 

796

 

 

 

48

 

 

 

287

 

 

 

135

 

 

 

1,643

 

 

 

79

 

 

 

20

 

 

 

1

 

 

 

3,009

 

Provision for loan losses

 

 

(56

)

 

 

4

 

 

 

(11

)

 

 

88

 

 

 

47

 

 

 

(21

)

 

 

27

 

 

 

82

 

 

 

160

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(18

)

 

 

 

 

 

(18

)

Recoveries

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

Balance, June 30, 2020

 

$

740

 

 

$

52

 

 

$

278

 

 

$

223

 

 

$

1,690

 

 

$

58

 

 

$

29

 

 

$

83

 

 

$

3,153

 

 

As of June 30, 2020 and December 31, 2019, information about loans and the ALL by portfolio segment are summarized below:

 

(Dollars in thousands)

 

CRE

 

 

MF

 

 

C+I

 

 

ADL

 

 

RES

 

 

HELOC

 

 

CON

 

 

Unallocated

 

 

Total

 

June 30, 2020 Loan Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

229

 

 

$

 

 

$

1,018

 

 

$

 

 

$

65

 

 

$

 

 

$

 

 

$

 

 

$

1,312

 

Collectively evaluated for impairment

 

 

68,839

 

 

 

6,425

 

 

 

52,678

 

 

 

23,637

 

 

 

217,311

 

 

 

9,359

 

 

 

1,960

 

 

 

 

 

 

380,209

 

Total

 

$

69,068

 

 

$

6,425

 

 

$

53,696

 

 

$

23,637

 

 

$

217,376

 

 

$

9,359

 

 

$

1,960

 

 

$

 

 

$

381,521

 

ALL related to the loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

740

 

 

 

52

 

 

 

278

 

 

 

223

 

 

 

1,690

 

 

 

58

 

 

 

29

 

 

 

83

 

 

 

3,153

 

Total

 

$

740

 

 

$

52

 

 

$

278

 

 

$

223

 

 

$

1,690

 

 

$

58

 

 

$

29

 

 

$

83

 

 

$

3,153

 

December 31, 2019 Loan Balances

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

109

 

 

$

 

 

$

996

 

 

$

 

 

$

66

 

 

$

 

 

$

 

 

$

 

 

$

1,171

 

Collectively evaluated for impairment

 

 

70,085

 

 

 

4,888

 

 

 

23,680

 

 

 

18,844

 

 

 

213,256

 

 

 

10,123

 

 

 

1,752

 

 

 

 

 

 

 

342,628

 

Total

 

$

70,194

 

 

$

4,888

 

 

$

24,676

 

 

$

18,844

 

 

$

213,322

 

 

$

10,123

 

 

$

1,752

 

 

$

 

 

$

343,799

 

ALL related to the loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

 

781

 

 

 

23

 

 

 

350

 

 

 

145

 

 

 

1,503

 

 

 

52

 

 

 

18

 

 

 

3

 

 

 

2,875

 

Total

 

$

781

 

 

$

23

 

 

$

350

 

 

$

145

 

 

$

1,503

 

 

$

52

 

 

$

18

 

 

$

3

 

 

$

2,875

 

 

The following is an aging analysis of past due loans by portfolio segment as of June 30, 2020: 

 

(Dollars in thousands)

 

30-59 Days

 

 

60-89 Days

 

 

90 + Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Non-Accrual

Loans

 

CRE

 

$

210

 

 

$

 

 

$

 

 

$

210

 

 

$

68,858

 

 

$

69,068

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,425

 

 

 

6,425

 

 

 

 

C+I

 

 

 

 

 

 

 

 

909

 

 

 

909

 

 

 

52,787

 

 

 

53,696

 

 

 

909

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

23,637

 

 

 

23,637

 

 

 

 

RES

 

 

 

 

 

43

 

 

 

65

 

 

 

108

 

 

 

217,268

 

 

 

217,376

 

 

 

65

 

HELOC

 

 

8

 

 

 

 

 

 

 

 

 

8

 

 

 

9,351

 

 

 

9,359

 

 

 

 

CON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,960

 

 

 

1,960

 

 

 

 

 

 

$

218

 

 

$

43

 

 

$

974

 

 

$

1,235

 

 

$

380,286

 

 

$

381,521

 

 

$

974

 

 

The following is an aging analysis of past due loans by portfolio segment as of December 31, 2019:

 

(Dollars in thousands)

 

30-59 Days

 

 

60-89 Days

 

 

90 + Days

 

 

Total Past Due

 

 

Current

 

 

Total Loans

 

 

Non-Accrual

Loans

 

CRE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

70,194

 

 

$

70,194

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,888

 

 

 

4,888

 

 

 

 

C+I

 

 

 

 

 

 

 

 

996

 

 

 

996

 

 

 

23,680

 

 

 

24,676

 

 

 

996

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,844

 

 

 

18,844

 

 

 

 

RES

 

 

 

 

 

19

 

 

 

66

 

 

 

85

 

 

 

213,237

 

 

 

213,322

 

 

 

66

 

HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10,123

 

 

 

10,123

 

 

 

 

CON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,752

 

 

 

1,752

 

 

 

 

 

 

$

 

 

$

19

 

 

$

1,062

 

 

$

1,081

 

 

$

342,718

 

 

$

343,799

 

 

$

1,062

 

 

There were no loans collateralized by residential real estate property in the process of foreclosure at June 30, 2020 or December 31, 2019.

The following table provides information on impaired loans as of June 30, 2020 and December 31, 2019:

 

(Dollars in thousands)

 

Recorded

Carrying

Value

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C+I

 

 

909

 

 

 

998

 

 

 

 

 

 

953

 

 

 

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RES

 

 

65

 

 

 

65

 

 

 

 

 

 

66

 

 

 

 

HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

974

 

 

$

1,063

 

 

$

 

 

$

1,019

 

 

$

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CRE

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

MF

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

C+I

 

 

996

 

 

 

1,057

 

 

 

 

 

 

344

 

 

 

36

 

ADL

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RES

 

 

66

 

 

 

66

 

 

 

 

 

 

67

 

 

 

 

HELOC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CON

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total impaired loans

 

$

1,062

 

 

$

1,123

 

 

$

 

 

$

411

 

 

$

36

 

 

Credit Quality Information

The Bank utilizes a ten-grade internal loan rating system for its commercial real estate, multifamily, commercial and industrial and acquisition, development and land loans. Residential real estate, home equity line of credit and consumer loans are considered “pass” rated loans until they become delinquent. Once delinquent, loans can be rated an 8, 9 or 10 as applicable.

Loans rated 1 through 6: Loans in these categories are considered “pass” rated loans with low to average risk.

Loans rated 7: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management.

Loans rated 8: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Bank will sustain some loss if the weakness is not corrected.

Loans rated 9: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable.

Loans rated 10: Loans in this category are considered uncollectible (“loss”) and of such little value that their continuance as loans is not warranted and should be charged off.

On an annual basis, or more often if needed, the Bank formally reviews the ratings on its commercial and industrial, commercial real estate and multifamily loans. On a periodic basis, the Bank engages an independent third party to review a significant portion of loans within these segments and to assess the credit risk management practices of its commercial lending department. Management uses the results of these reviews as part of its annual review process and overall credit risk administration.

On a quarterly basis, the Bank formally reviews the ratings on its applicable residential real estate and home equity loans if they have become classified as non-accrual. Criteria used to determine ratings consist of loan-to-value ratios and days delinquent.

The following presents the internal risk rating of loans by portfolio segment as of June 30, 2020:

 

(Dollars in thousands)

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

CRE

 

$

68,724

 

 

$

115

 

 

$

229

 

 

$

69,068

 

MF

 

 

6,425

 

 

 

 

 

 

 

 

 

6,425

 

C+I

 

 

50,877

 

 

 

1,801

 

 

 

1,018

 

 

 

53,696

 

ADL

 

 

23,637

 

 

 

 

 

 

 

 

 

23,637

 

RES

 

 

217,311

 

 

 

 

 

 

65

 

 

 

217,376

 

HELOC

 

 

9,359

 

 

 

 

 

 

 

 

 

9,359

 

CON

 

 

1,960

 

 

 

 

 

 

 

 

 

1,960

 

Total

 

$

378,293

 

 

$

1,916

 

 

$

1,312

 

 

$

381,521

 

 

The following presents the internal risk rating of loans by portfolio segment as of December 31, 2019:

 

(Dollars in thousands)

 

Pass

 

 

Special

Mention

 

 

Substandard

 

 

Total

 

CRE

 

$

70,085

 

 

$

 

 

$

109

 

 

$

70,194

 

MF

 

 

4,888

 

 

 

 

 

 

 

 

 

4,888

 

C+I

 

 

22,208

 

 

 

2,166

 

 

 

302

 

 

 

24,676

 

ADL

 

 

18,844

 

 

 

 

 

 

 

 

 

18,844

 

RES

 

 

213,256

 

 

 

 

 

 

66

 

 

 

213,322

 

HELOC

 

 

10,123

 

 

 

 

 

 

 

 

 

10,123

 

CON

 

 

1,752

 

 

 

 

 

 

 

 

 

1,752

 

Total

 

$

341,156

 

 

$

2,166

 

 

$

477

 

 

$

343,799

 

 

In December 2019, a novel strain of coronavirus (“COVID-19”) was reported. In response to COVID-19, we have implemented a short-term loan modification program to provide temporary payment relief to certain of our borrowers who meet the program's qualifications. This program allows for a deferral or modification of payments for 90 days, which we may extend for an additional 90 days for a maximum of 180 days on a cumulative basis. The program has been offered to both retail and commercial borrowers. The majority of short-term loan modifications for retail loan borrowers consist of deferred payments (which may include principal, interest, and escrow), which are capitalized to the loan balance and recovered through the re-amortization of the monthly payment at the end of the deferral period. For commercial loan borrowers, the majority of short-term modifications consist of allowing the borrower to make interest-only payments with the deferred principal to be due at maturity or repaid as the monthly payment is re-amortized at the next interest reset date as is applicable to the individual loan structure. Alternatively, commercial loan borrowers may defer their full monthly payment similar to the retail loan program outlined above. All loans modified under these programs are maintained on full accrual status during the deferral period. As of June 30, 2020, we have provided temporary payment relief for 134 loans with aggregate outstanding principal balances of $50.3 million. As of June 30, 2020, temporary modifications consisted of 55 commercial loans with aggregate outstanding principal balances of $34.3 million and 79 residential loans with aggregate outstanding principal balances of $16.0 million.

 

The provisions of the CARES Act included an election to not apply the guidance on accounting for troubled debt restructurings to loan modifications, such as extensions or deferrals, related to COVID-19 made between March 1, 2020 and the earlier of (i) December 31, 2020 or (ii) 60 days after the end of the COVID-19 national emergency. The relief can only be applied to modifications for borrowers that were not more than 30 days past due as of December 31, 2019. The Company elected to adopt these provisions of the CARES Act for the temporary modifications described above.

 

Certain directors and executive officers of the Company and companies in which they have significant ownership interests are customers of the Bank. Loans outstanding to these persons and entities at June 30, 2020 and December 31, 2019 were $5.4 million and $5.2 million, respectively.