XML 22 R11.htm IDEA: XBRL DOCUMENT v3.20.4
Note 3 - Loans Receivable and Related Allowance for Loan Losses
12 Months Ended
Dec. 31, 2020
Notes to Financial Statements  
Loans, Notes, Trade and Other Receivables Disclosure [Text Block]
3.
Loans Receivable and Related Allowance for Loan Losses
 
The following table summarizes the Corporation's loans receivable as of
December 31:
 
(Dollar amounts in thousands)
 
December 31, 2020
   
December 31, 2019
 
Mortgage loans on real estate:
     
 
     
 
Residential first mortgages
  $
308,031
    $
293,170
 
Home equity loans and lines of credit
   
87,088
     
97,541
 
Commercial real estate
   
285,625
     
229,951
 
Total real estate loans
   
680,744
     
620,662
 
Other loans:
     
 
     
 
Commercial business
   
89,139
     
66,603
 
Consumer
   
40,035
     
14,639
 
Total other loans
   
129,174
     
81,242
 
Total loans, gross
   
809,918
     
701,904
 
Less allowance for loan losses
   
9,580
     
6,556
 
Total loans, net
  $
800,338
    $
695,348
 

 
Included in total loans above are net deferred costs of
$2.5
 million and
$2.6
 million at
December 
31,
2020
and
2019,
respectively.  In addition, included in commercial loans at
December 31, 2020
are
$30.4
million of Paycheck Protection Program (PPP) loans that are guaranteed by the Small Business Administration (SBA).  The Corporation received
$2.1
million of fees related to the origination of these loans, of which
$1.3
million was recognized in
2020
and
$795,000
will be recognized in
2021
upon forgiveness by the SBA.
 
An allowance for loan losses (ALL) is maintained to absorb probable incurred losses from the loan portfolio. The ALL is based on management's continuing evaluation of the risk characteristics and credit quality of the loan portfolio, assessment of current economic conditions, diversification and size of the portfolio, adequacy of collateral, past and anticipated loss experience and the amount of nonperforming loans.  While to Corporation has historically experienced strong trends in asset quality, as a result of the situation regarding the COVID-
19
pandemic, management has recognized the need to incorporate factors into the allowance evaluation to help compensate for the effects of any credit deterioration due to the current economic situation.
 
Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the ALL. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the ALL.
 
Following is an analysis of the changes in the ALL for the years ended
December 31:
 
(Dollar amounts in thousands)
 
2020
   
2019
 
Balance at the beginning of the year
  $
6,556
    $
6,508
 
Provision for loan losses
   
3,247
     
715
 
Charge-offs
   
(473
)    
(913
)
Recoveries
   
250
     
246
 
Balance at the end of the year
  $
9,580
    $
6,556
 

 
The following table details activity in the ALL and the recorded investment by portfolio segment based on impairment method at
December 
31,
2020
 and
2019:
 
     
 
   
Home Equity
     
 
     
 
     
 
     
 
 
   
Residential
   
& Lines
   
Commercial
   
Commercial
     
 
     
 
 
(Dollar amounts in thousands)
 
Mortgages
   
of Credit
   
Real Estate
   
Business
   
Consumer
   
Total
 
At December 31, 2020:
     
 
     
 
     
 
     
 
     
 
     
 
Beginning Balance
  $
2,309
    $
626
    $
2,898
    $
636
    $
87
    $
6,556
 
Charge-offs
   
(27
)    
(126
)    
(75
)    
(163
)    
(82
)    
(473
)
Recoveries
   
6
     
15
     
107
     
70
     
52
     
250
 
Provision
   
486
     
105
     
2,250
     
134
     
272
     
3,247
 
Ending Balance
  $
2,774
    $
620
    $
5,180
    $
677
    $
329
    $
9,580
 
                                                 
Ending ALL balance attributable to loans:
                                               
Individually evaluated for impairment
  $
    $
    $
40
    $
20
    $
    $
60
 
Acquired loans collectively evaluated for impairment
   
     
     
     
     
     
 
Originated loans collectively evaluated for impairment
   
2,774
     
620
     
5,140
     
657
     
329
     
9,520
 
Total
  $
2,774
    $
620
    $
5,180
    $
677
    $
329
    $
9,580
 
                                                 
Total loans:
                                               
Individually evaluated for impairment
  $
329
    $
3
    $
1,639
    $
143
    $
    $
2,114
 
Acquired loans collectively evaluated for impairment
   
44,209
     
8,491
     
30,913
     
5,131
     
1,017
     
89,761
 
Originated loans collectively evaluated for impairment
   
263,493
     
78,594
     
253,073
     
83,865
     
39,018
     
718,043
 
Total
  $
308,031
    $
87,088
    $
285,625
    $
89,139
    $
40,035
    $
809,918
 
                                                 
At December 31, 2019:
     
 
     
 
     
 
     
 
     
 
     
 
Beginning Balance
  $
2,198
    $
648
    $
3,106
    $
500
    $
56
    $
6,508
 
Charge-offs
   
(227
)    
(61
)    
(242
)    
(250
)    
(133
)    
(913
)
Recoveries
   
40
     
6
     
134
     
     
66
     
246
 
Provision
   
298
     
33
     
(100
)    
386
     
98
     
715
 
Ending Balance
  $
2,309
    $
626
    $
2,898
    $
636
    $
87
    $
6,556
 
                                                 
Ending ALL balance attributable to loans:
                                               
Individually evaluated for impairment
  $
5
    $
    $
    $
    $
    $
5
 
Acquired loans collectively evaluated for impairment
   
     
     
     
     
     
 
Originated loans collectively evaluated for impairment
   
2,304
     
626
     
2,898
     
636
     
87
     
6,551
 
Total
  $
2,309
    $
626
    $
2,898
    $
636
    $
87
    $
6,556
 
                                                 
Total loans:
                                               
Individually evaluated for impairment
  $
358
    $
4
    $
81
    $
40
    $
    $
483
 
Acquired loans collectively evaluated for impairment
   
60,523
     
10,901
     
41,993
     
7,930
     
1,982
     
123,329
 
Originated loans collectively evaluated for impairment
   
232,289
     
86,636
     
187,877
     
58,633
     
12,657
     
578,092
 
Total
  $
293,170
    $
97,541
    $
229,951
    $
66,603
    $
14,639
    $
701,904
 
                                                 

 
The allowance for loan losses is based on estimates, and actual losses will vary from current estimates. Management believes that the granularity of the homogeneous pools and the related historical loss ratios and other qualitative factors, as well as the consistency in the application of assumptions, result in an ALL that is representative of the risk found in the components of the portfolio at any given date.
 
At
December 31, 2020 
and
2019,
there was
no
allowance for loan losses allocated to loans acquired from United American Savings Bank (
2016
), Northern Hancock Bank and Trust Co. (
2017
) or Community First Bancorp, Inc (
2018
) because the unaccreted purchase discount still exceeded the calculated allowance.
 
The following tables present impaired loans by class, segregated by those for which a specific allowance was required and those for which a specific allowance was
not
necessary as of
December 31: 
 
(Dollar amounts in thousands)
                                               
   
Impaired Loans with Specific Allowance
 
   
As of December 31, 2020
   
For the year ended December 31, 2020
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Related Allowance
   
Average Recorded Investment
   
Interest Income Recognized in Period
   
Cash Basis Interest Recognized in Period
 
Residential first mortgages
  $
    $
    $
    $
43
    $
    $
 
Home equity and lines of credit
   
     
     
     
2
     
     
 
Commercial real estate
   
380
     
380
     
40
     
106
     
17
     
11
 
Commercial business
   
78
     
78
     
20
     
53
     
5
     
4
 
Consumer
   
     
     
     
     
     
 
Total
  $
458
    $
458
    $
60
    $
204
    $
22
    $
15
 
 
   
Impaired Loans with No Specific Allowance
 
   
As of December 31, 2020
   
For the year ended December 31, 2020
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Average Recorded Investment
   
Interest Income Recognized in Period
   
Cash Basis Interest Recognized in Period
 
Residential first mortgages
  $
440
    $
329
    $
300
    $
7
    $
7
 
Home equity and lines of credit
   
3
     
3
     
2
     
     
 
Commercial real estate
   
1,259
     
1,259
     
1,167
     
76
     
66
 
Commercial business
   
65
     
65
     
80
     
10
     
6
 
Consumer
   
     
     
     
     
 
Total
  $
1,767
    $
1,656
    $
1,549
    $
93
    $
79
 

 
 
(Dollar amounts in thousands)
     
 
     
 
     
 
     
 
     
 
     
 
   
Impaired Loans with Specific Allowance
 
   
As of December 31, 2019
   
For the year ended December 31, 2019
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Related Allowance
   
Average Recorded Investment
   
Interest Income Recognized in Period
   
Cash Basis Interest Recognized in Period
 
Residential first mortgages
  $
72
    $
72
    $
5
    $
72
    $
3
    $
3
 
Home equity and lines of credit
   
4
     
4
     
     
5
     
     
 
Commercial real estate
   
     
     
     
     
     
 
Commercial business
   
     
     
     
     
     
 
Consumer
   
     
     
     
     
     
 
Total
  $
76
    $
76
    $
5
    $
77
    $
3
    $
3
 
 
   
Impaired Loans with No Specific Allowance
 
   
As of December 31, 2019
   
For the year ended December 31, 2019
 
   
Unpaid Principal Balance
   
Recorded Investment
   
Average Recorded Investment
   
Interest Income Recognized in Period
   
Cash Basis Interest Recognized in Period
 
Residential first mortgages
  $
398
    $
286
    $
301
    $
4
    $
4
 
Home equity and lines of credit
   
     
     
     
     
 
Commercial real estate
   
81
     
81
     
1,019
     
88
     
35
 
Commercial business
   
40
     
40
     
79
     
7
     
2
 
Consumer
   
     
     
     
     
 
Total
  $
519
    $
407
    $
1,399
    $
99
    $
41
 

 
Unpaid principal balance includes any loans that have been partially charged off but
not
forgiven. Accrued interest is
not
included in the recorded investment in loans presented above or in the tables that follow based on the amounts
not
being material.
 
Troubled debt restructurings (TDR).
The Corporation has certain loans that have been modified in order to maximize collection of loan balances. If, for economic or legal reasons related to the customer's financial difficulties, management grants a concession compared to the original terms and conditions of the loan that it would
not
have otherwise considered, the modified loan is classified as a TDR. Concessions related to TDRs generally do
not
include forgiveness of principal balances. The Corporation has
no
legal obligation to extend additional credit to borrowers with loans classified as TDRs.
 
At
December 
31,
2020
 and
2019,
the Corporation had
$396,000
and
$409,000,
respectively, of loans classified as TDRs, which are included in impaired loans above. At
December 
31,
2020
 and
2019,
the Corporation had
$6,000
and
$5,000,
respectively, of the allowance for loan losses allocated to these specific loans.
 
During the year ended
December 31, 2020,
the Corporation modified
one
commercial term loan with a recorded investment of
$64,000.
  In order to cure the delinquency on the loan, the maturity date was extended by
32
months and the loan payments reamortized over the extended period.  At
December 31, 2020,
there was
$6,000
of allowance for loan losses allocated to this loan.  The modification did
not
have a material impact on the Corporation's income statement during the period.  During the year ended
December 31, 2019,
the Corporation initially reported
one
modified commercial mortgage loans with a recorded investment of
$67,000.
  Subsequently, it was determined that the parameters applied to the loan did
not
required reporting as a TDR.  As a result, the Corporation did
not
have any loans modified to TDR status for the year ending
December 31, 2019.
 
A loan is considered to be in payment default once it is
30
days contractually past due under the modified terms. During the year ended
December 
31,
2020
 and
2019,
there were
no
loans classified as TDRs which defaulted within
twelve
months of their modification.
 
Under the provisions of the CARES Act, as of
December 31, 2020,
the Corporation had granted modifications on
410
 loans with an aggregate balance of
$110.4
 million, representing
13.6%
of gross outstanding loan balances.  As of
February 28, 2021,
28
 loans with an aggregate balance of
$35.4
 million remained on deferral while
382
 loans with an aggregate balance of
$75.0
million have resumed normal repayment or paid off.  Also, as of
February 28, 2021,
hospitality (hotel and restaurant) loans comprised
$32.8
million, or
92.7%
of the loans remaining on deferral.  The characteristics of these modifications are considered short-term and do
not
result in a reclassification of these loans to TDR status.
 
Credit Quality Indicators.
Management categorizes loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation, public information and current economic trends, among other factors.
 
Commercial real estate and commercial business loans
not
identified as impaired are evaluated as risk rated pools of loans utilizing a risk rating practice that is supported by a quarterly special asset review. In this review process, strengths and weaknesses are identified, evaluated and documented for each criticized and classified loan and borrower, strategic action plans are developed, risk ratings are confirmed and the loan's performance status reviewed.
 
Management has determined certain portions of the loan portfolio to be homogeneous in nature and assigns like reserve factors for the following loan pool types: residential real estate, home equity loans and lines of credit, and consumer installment and personal lines of credit. These homogeneous loans are
not
rated unless identified as impaired.
 
Management uses the following definitions for risk ratings:
 
Pass:
Loans classified as pass typically exhibit good payment performance and have underlying borrowers with acceptable financial trends where repayment capacity is evident. These borrowers typically would have sufficient cash flow that would allow them to weather an economic downturn and the value of any underlying collateral could withstand a moderate degree of depreciation due to economic conditions.
 
Special Mention:
Loans classified as special mention are characterized by potential weaknesses that could jeopardize repayment as contractually agreed. These loans
may
exhibit adverse trends such as increasing leverage, shrinking profit margins and/or deteriorating cash flows. These borrowers would inherently be more vulnerable to the application of economic pressures.
 
Substandard:
Loans classified as substandard exhibit weaknesses that are well-defined to the point that repayment is jeopardized. Typically, the Corporation is
no
longer adequately protected by both the apparent net worth and repayment capacity of the borrower.
 
Doubtful:
Loans classified as doubtful have advanced to the point that collection or liquidation in full, on the basis of currently ascertainable facts, conditions and value, is highly questionable or improbable.
 
The following table presents the classes of the loan portfolio summarized by the aggregate pass and the criticized categories of special mention, substandard and doubtful within the Corporation's internal risk rating system as of
December 
31,
2020
 and
2019:
 
(Dollar amounts in thousands)
     
 
     
 
     
 
     
 
     
 
     
 
   
Not Rated
   
Pass
   
Special Mention
   
Substandard
   
Doubtful
   
Total
 
December 31, 2020:
     
 
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
306,237
    $
    $
    $
1,794
    $
    $
308,031
 
Home equity and lines of credit
   
86,867
     
     
     
221
     
     
87,088
 
Commercial real estate
   
     
249,357
     
19,669
     
16,599
     
     
285,625
 
Commercial business
   
     
83,059
     
2,054
     
4,026
     
     
89,139
 
Consumer
   
39,987
     
     
     
48
     
     
40,035
 
Total loans
  $
433,091
    $
332,416
    $
21,723
    $
22,688
    $
    $
809,918
 
                                                 
December 31, 2019:
     
 
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
291,843
    $
    $
    $
1,327
    $
    $
293,170
 
Home equity and lines of credit
   
97,087
     
     
     
454
     
     
97,541
 
Commercial real estate
   
     
216,744
     
5,370
     
7,837
     
     
229,951
 
Commercial business
   
     
64,636
     
204
     
1,763
     
     
66,603
 
Consumer
   
14,557
     
     
     
82
     
     
14,639
 
Total loans
  $
403,487
    $
281,380
    $
5,574
    $
11,463
    $
    $
701,904
 

 
Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a required payment is past due. As of
December 31, 2020,
the Corporation had made short-term modifications such as payment deferrals, fee waivers, extensions of repayment terms, or other delays in payment for borrowers.  Under the Coronavirus Aid, Relief, and Economic Security Act (CARES Act), borrowers that are considered current are those that are less than
30
days past due on their contractual payments at the time a modification program is implemented.  As such, the modifications made under the CARES Act are
not
included in the Corporation's past due or nonaccrual loans as of
December 31, 2020. 
The following table presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonperforming loans as of
December 
31,
2020
 and
2019:
 
(Dollar amounts in thousands)
     
 
     
 
     
 
     
 
     
 
     
 
   
Performing
   
Nonperforming
     
 
 
   
Accruing Loans Not Past Due
   
Accruing 30-59 Days Past Due
   
Accruing 60-89 Days Past Due
   
Accruing 90+ Days Past Due
   
Nonaccrual
   
Total
 
December 31, 2020:
     
 
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
304,161
    $
1,836
    $
239
    $
176
    $
1,619
    $
308,031
 
Home equity and lines of credit
   
86,093
     
446
     
328
     
146
     
75
     
87,088
 
Commercial real estate
   
283,373
     
580
     
41
     
18
     
1,613
     
285,625
 
Commercial business
   
88,614
     
72
     
46
     
239
     
168
     
89,139
 
Consumer
   
39,917
     
28
     
42
     
     
48
     
40,035
 
Total loans
  $
802,158
    $
2,962
    $
696
    $
579
    $
3,523
    $
809,918
 
                                                 
December 31, 2019:
     
 
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
288,399
    $
2,405
    $
1,039
    $
372
    $
955
    $
293,170
 
Home equity and lines of credit
   
95,908
     
626
     
553
     
26
     
428
     
97,541
 
Commercial real estate
   
226,133
     
2,141
     
543
     
227
     
907
     
229,951
 
Commercial business
   
66,087
     
225
     
72
     
4
     
215
     
66,603
 
Consumer
   
14,458
     
84
     
15
     
     
82
     
14,639
 
Total loans
  $
690,985
    $
5,481
    $
2,222
    $
629
    $
2,587
    $
701,904
 

 
The following table presents the Corporation's nonaccrual loans by aging category as of
December 
31,
2020
 and
2019:
 
(Dollar amounts in thousands)
     
 
     
 
     
 
     
 
     
 
   
Not Past Due
   
30-59 Days Past Due
   
60-89 Days Past Due
   
90 Days + Past Due
   
Total
 
December 31, 2020:
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
220
    $
70
    $
    $
1,329
    $
1,619
 
Home equity and lines of credit
   
4
     
     
     
71
     
75
 
Commercial real estate
   
1,016
     
     
24
     
573
     
1,613
 
Commercial business
   
168
     
     
     
     
168
 
Consumer
   
     
     
     
48
     
48
 
Total loans
  $
1,408
    $
70
    $
24
    $
2,021
    $
3,523
 
                                         
December 31, 2019:
     
 
     
 
     
 
     
 
     
 
Residential first mortgages
  $
245
    $
    $
72
    $
638
    $
955
 
Home equity and lines of credit
   
4
     
     
     
424
     
428
 
Commercial real estate
   
28
     
309
     
31
     
539
     
907
 
Commercial business
   
     
     
175
     
40
     
215
 
Consumer
   
     
     
     
82
     
82
 
Total loans
  $
277
    $
309
    $
278
    $
1,723
    $
2,587