XML 49 R34.htm IDEA: XBRL DOCUMENT v3.20.4
Loans, net and allowance for loan losses (Tables)
12 Months Ended
Dec. 31, 2020
Loans, net and allowance for loan losses  
Schedule of major classifications of loans outstanding

    

December 31, 2020

    

December 31, 2019

 

Commercial

$

679,286

$

522,957

Real estate:

Commercial

 

1,137,990

 

1,011,423

Residential

 

277,414

 

301,378

Consumer

 

83,292

 

102,482

Total

$

2,177,982

$

1,938,240

Schedule of changes in allowance for loan losses account by major classification of loans

Real estate  

 

December 31, 2020

Commercial  

Commercial  

Residential  

Consumer 

Total  

 

Allowance for loan losses:

    

    

    

    

    

    

Beginning balance

$

6,888

$

11,496

$

3,226

$

1,067

$

22,677

Charge-offs

 

(2,771)

 

(144)

 

(247)

 

(317)

 

(3,479)

Recoveries

 

525

 

16

 

57

 

148

 

746

Provisions

 

4,092

 

3,191

 

93

 

24

 

7,400

Ending balance

$

8,734

$

14,559

$

3,129

$

922

$

27,344

Ending balance: individually evaluated for impairment

 

947

 

180

 

75

 

 

1,202

Ending balance: collectively evaluated for impairment

$

7,787

$

14,379

$

3,054

$

922

$

26,142

Loans receivable:

Ending balance

$

679,286

$

1,137,990

$

277,414

$

83,292

$

2,177,982

Ending balance: individually evaluated for impairment

 

4,297

 

3,952

 

1,546

111

 

9,906

Ending balance: collectively evaluated for impairment

$

674,989

$

1,134,038

$

275,868

$

83,181

$

2,168,076

Real estate  

 

December 31, 2019

Commercial 

Commercial  

Residential  

Consumer  

Total  

Allowance for loan losses:

    

    

    

    

    

    

Beginning balance

$

5,516

$

10,736

$

3,892

$

1,235

$

21,379

Charge-offs

 

(3,314)

 

(817)

 

(477)

 

(459)

 

(5,067)

Recoveries

 

69

 

1

 

29

 

166

 

265

Provisions

 

4,617

 

1,576

 

(218)

 

125

 

6,100

Ending balance

$

6,888

$

11,496

$

3,226

$

1,067

$

22,677

Ending balance: individually evaluated for impairment

 

363

 

279

 

135

 

 

777

Ending balance: collectively evaluated for impairment

$

6,525

$

11,217

$

3,091

$

1,067

$

21,900

Loans receivable:

Ending balance

$

522,957

$

1,011,423

$

301,378

$

102,482

$

1,938,240

Ending balance: individually evaluated for impairment

 

4,658

 

3,048

 

2,153

261

 

10,120

Ending balance: collectively evaluated for impairment

$

518,299

$

1,008,375

$

299,225

$

102,221

$

1,928,120

Real estate  
Schedule of major classification of loans portfolio summarized by credit quality

Special

 

December 31, 2020

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

$

660,559

$

14,305

$

4,422

$

$

679,286

Real estate:

Commercial

 

1,107,699

 

17,517

 

12,774

 

1,137,990

Residential

 

274,327

 

144

 

2,943

 

277,414

Consumer

 

83,215

 

 

77

 

83,292

Total

$

2,125,800

$

31,966

$

20,216

$

$

2,177,982

Special

 

December 31, 2019

    

Pass

    

Mention

    

Substandard

    

Doubtful

    

Total

 

Commercial

$

513,994

$

3,837

$

5,126

$

$

522,957

Real estate:

Commercial

 

993,645

 

2,508

 

15,270

 

1,011,423

Residential

 

298,449

 

597

 

2,332

 

301,378

Consumer

 

102,145

 

 

337

 

102,482

Total

$

1,908,233

$

6,942

$

23,065

$

$

1,938,240

Schedule of information concerning nonaccrual loans by major loan classification

    

December 31, 2020

    

December 31, 2019

 

Commercial

$

3,822

$

3,336

Real estate:

Commercial

 

3,262

 

2,765

Residential

 

922

 

1,148

Consumer

 

111

 

261

Total

$

8,117

$

7,510

Schedule of major classifications of loans by past due status

    

    

    

Greater

    

    

    

    

Loans > 90

 

30-59 Days

60-89 Days

than 90

Total Past

Days and

 

December 31, 2020

Past Due  

Past Due  

Days  

Due  

Current  

Total Loans  

Accruing  

 

Commercial

$

73

$

3,822

$

3,895

$

675,391

$

679,286

Real estate:

Commercial

 

344

$

134

 

3,262

 

3,740

 

1,134,250

 

1,137,990

Residential

 

2,072

 

480

993

 

3,545

 

273,869

 

277,414

$

71

Consumer

 

374

 

63

 

111

 

548

 

82,744

 

83,292

 

Total

$

2,863

$

677

$

8,188

$

11,728

$

2,166,254

$

2,177,982

$

71

    

    

    

Greater

    

    

    

    

Loans > 90

 

30-59 Days

60-89 Days

than 90

Total Past

Days and

 

December 31, 2019

Past Due  

Past Due  

Days  

Due  

Current  

Total Loans  

Accruing  

 

Commercial

$

75

$

3,036

$

3,111

$

519,846

$

522,957

Real estate:

Commercial

 

926

$

175

 

2,765

 

3,866

 

1,007,557

 

1,011,423

Residential

 

2,164

 

1,227

 

1,526

 

4,917

 

296,461

 

301,378

$

378

Consumer

 

523

 

123

 

261

 

907

 

101,575

 

102,482

 

Total

$

3,688

$

1,525

$

7,588

$

12,801

$

1,925,439

$

1,938,240

$

378

Summarized information concerning impaired loans

For the Year Ended

Unpaid

Average

Interest

 

Recorded

Principal

Related

Recorded

Income

 

December 31, 2020

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

    

    

    

    

Commercial

$

2,251

$

3,421

$

2,915

$

30

Real estate:

Commercial

 

2,372

 

2,964

 

2,148

 

28

Residential

 

1,086

 

1,263

 

1,223

 

21

Consumer

 

111

 

121

 

167

Total

 

5,820

 

7,769

 

6,453

 

79

With an allowance recorded:

Commercial

 

2,046

 

2,094

947

 

2,038

 

17

Real estate:

Commercial

 

1,580

 

1,710

 

180

 

1,687

 

36

Residential

 

460

 

482

 

75

 

624

 

13

Consumer

 

 

 

 

 

Total

 

4,086

 

4,286

 

1,202

 

4,349

 

66

Total impaired loans

Commercial

 

4,297

 

5,515

 

947

 

4,953

 

47

Real estate:

Commercial

 

3,952

 

4,674

 

180

 

3,835

 

64

Residential

 

1,546

 

1,745

 

75

 

1,847

 

34

Consumer

 

111

 

121

 

 

167

 

Total

$

9,906

$

12,055

$

1,202

$

10,802

$

145

For the Year Ended  

 

Unpaid

Average

Interest

 

Recorded

Principal

Related

Recorded

Income

 

December 31, 2019

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

    

    

    

    

Commercial

$

3,638

$

4,175

$

3,907

$

63

Real estate:

Commercial

 

1,918

 

2,205

 

2,385

 

38

Residential

 

1,718

 

2,060

 

1,362

 

25

Consumer

 

261

 

274

 

233

Total

 

7,535

 

8,714

 

7,887

 

126

With an allowance recorded:

Commercial

 

1,020

 

1,038

363

 

1,012

 

32

Real estate:

Commercial

 

1,130

 

1,811

 

279

 

1,050

 

10

Residential

 

435

 

450

 

135

 

1,408

 

29

Consumer

 

 

 

20

 

Total

 

2,585

 

3,299

 

777

 

3,490

 

71

Total impaired loans

Commercial

 

4,658

 

5,213

 

363

 

4,919

 

95

Real estate:

Commercial

 

3,048

 

4,016

 

279

 

3,435

 

48

Residential

 

2,153

 

2,510

 

135

 

2,770

 

54

Consumer

 

261

 

274

 

 

253

 

Total

$

10,120

$

12,013

$

777

$

11,377

$

197

For the Year Ended

Unpaid

Average

Interest

 

Recorded

Principal

Related

Recorded

Income

 

December 31, 2018

    

Investment  

    

Balance  

    

Allowance  

    

Investment  

    

Recognized  

 

With no related allowance:

    

    

    

    

    

Commercial

$

1,562

$

1,900

$

1,318

$

67

Real estate:

Commercial

 

1,969

 

2,299

 

2,822

28

Residential

 

1,970

 

2,658

 

2,193

22

Consumer

 

152

 

160

 

135

Total

 

5,653

 

7,017

 

6,468

117

With an allowance recorded:

Commercial

 

675

 

675

$

50

 

1,006

30

Real estate:

Commercial

 

1,152

 

1,323

 

403

 

1,676

 

18

Residential

 

2,101

 

2,328

 

666

 

1,585

 

22

Consumer

60

60

60

21

Total

 

3,988

 

4,386

 

1,179

 

4,288

 

70

Total impaired loans

Commercial

 

2,237

 

2,575

 

50

 

2,324

 

97

Real estate:

Commercial

 

3,121

 

3,622

 

403

 

4,498

 

46

Residential

 

4,071

 

4,986

 

666

 

3,778

 

44

Consumer

 

212

 

220

60

 

156

Total

$

9,641

$

11,403

$

1,179

$

10,756

$

187

Summary loans whose terms have been modified resulting in troubled debt restructurings

    

    

Pre-Modification

    

Post-Modification

    

 

Number

Outstanding Recorded

Outstanding

Recorded

 

December 31, 2020

of Contracts 

Investment 

Recorded Investment 

Investment 

 

Commercial

1

$

12

$

12

$

5

Commercial real estate

 

3

1,073

1,073

1,046

Total

 

4

$

1,085

$

1,085

$

1,051

    

    

Pre-Modification

    

Post-Modification

    

 

Number

Outstanding Recorded

Outstanding

Recorded

 

December 31, 2019

of Contracts 

Investment 

Recorded Investment 

Investment 

 

Commercial real estate

 

1

$

346

$

346

$

241

    

    

Pre-Modification

    

Post-Modification

    

Number

Outstanding Recorded

Outstanding

Recorded

December 31, 2018

of Contracts 

Investment 

Recorded Investment 

Investment 

Commercial real estate

 

1

$

340

$

340

$

340

Schedule of payment deferrals granted on commercial loans

Percentage

Percentage

Number

of Total

of Tier 1

of

Loan

Capital

December 31, 2020 NAICS category

Loans

Balance

Portfolio

(Bank)

Lessors of Residential Buildings and Dwellings

3

$

143

0.1

%

Full-Service Restaurants

3

1,961

0.1

%

0.8

General Automotive Repair

1

1,459

0.1

0.6

School and Employee Bus Transportation

1

725

0.3

All Others

10

1,508

0.1

0.6

18

$

5,796

0.3

%

2.3

%

Percentage

Percentage

Number

of Total

of Tier 1

of

Loan

Capital

2020 NAICS category

Loans

Balance

Portfolio

(Bank)

Lessors of Nonresidential Buildings

65

$

71,899

3.3

%

26.9

%

Lessors of Residential Buildings and Dwellings

64

53,564

2.5

19.9

Hotels and Motels

27

39,261

1.8

14.5

Full-Service Restaurants

33

27,783

1.3

10.3

Limited-Service Restaurants

8

11,829

0.5

4.4

Gasoline Stations with Convenience Stores

18

12,422

0.6

4.6

Construction and Mining

13

9,718

0.4

3.6

Assisted Living Facilities for the Elderly

2

6,319

0.3

2.3

Colleges, Universities, and Professional Schools

1

6,301

0.3

2.3

All Others

248

67,674

3.1

24.9

479

$

306,770

14.1

%

113.7

%