XML 32 R22.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses on Loans - (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Schedule of Loans by Class
The following table presents the amortized cost of loans by class as of June 30, 2021 and December 31, 2020.
(in thousands)June 30, 2021December 31, 2020
Commercial and industrial$423,646 $498,408 
Real estate:
  Commercial owner-occupied296,407 304,963 
  Commercial investor-owned967,335 961,208 
  Construction80,841 73,046 
  Home equity92,510 104,813 
  Other residential120,903 123,395 
Installment and other consumer loans21,125 22,723 
Total loans, at amortized cost 1
2,002,767 2,088,556 
Allowance for credit losses on loans(19,100)(22,874)
Total loans, net$1,983,667 $2,065,682 
1 Amortized cost includes net deferred loan origination fees of $(5.2) million and $(4.9) million at June 30, 2021 and December 31, 2020, respectively. Amounts are also net of unrecognized purchase discounts of $737 thousand and $815 thousand at June 30, 2021 and December 31, 2020, respectively. Amortized cost excludes accrued interest, which totaled $7.3 million and $8.8 million at June 30, 2021 and December 31, 2020, respectively, and is included in interest receivable and other assets in the consolidated statements of condition.
Financing Receivable Credit Quality Indicators
The following tables present the loan portfolio by loan class, origination year and internal risk rating as of June 30, 2021 and December 31, 2020. Generally, existing term loans that were re-underwritten are reflected in the table in the year of renewal. Lines of credit that have a conversion feature at the time of origination, such as construction to perm loans, are presented by year of origination.
(in thousands)Term Loans - Amortized Cost by Origination YearRevolving Loans Amortized Cost
June 30, 202120212020201920182017PriorTotal
Commercial and industrial:
Pass$137,058 $129,992 $20,274 $10,797 $3,621 $35,228 $82,806 $419,776 
Special Mention— — 638 442 101 445 1,631 
Substandard— 1,099 369 — — — 771 2,239 
Total commercial and industrial$137,058 $131,091 $21,281 $11,239 $3,722 $35,233 $84,022 $423,646 
Commercial real estate, owner-occupied:
Pass$19,776 $29,440 $26,861 $40,403 $40,695 $94,071 $— $251,246 
Special Mention— — — 2,360 16,419 8,173 — 26,952 
Substandard— 7,148 293 — — 10,768 — 18,209 
Total commercial real estate, owner-occupied$19,776 $36,588 $27,154 $42,763 $57,114 $113,012 $— $296,407 
Commercial real estate, investor-owned:
Pass$115,580 $159,350 $142,354 $136,108 $72,393 $311,508 $98 $937,391 
Special Mention— — 5,203 5,461 1,803 7,920 — 20,387 
Substandard— — 2,715 4,422 — 2,420 — 9,557 
Total commercial real estate, investor-owned$115,580 $159,350 $150,272 $145,991 $74,196 $321,848 $98 $967,335 
Construction:
Pass$3,699 $43,733 $24,379 $9,030 $— $— $— $80,841 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total construction$3,699 $43,733 $24,379 $9,030 $— $— $— $80,841 
Home equity:
Pass$— $— $— $— $— $511 $91,191 $91,702 
Special Mention— — — — — — — — 
Substandard— — — — — 386 422 808 
Total home equity$— $— $— $— $— $897 $91,613 $92,510 
(in thousands)Term Loans - Amortized Cost by Origination YearRevolving Loans Amortized Cost
June 30, 202120212020201920182017PriorTotal
Other residential:
Pass$12,426 $33,282 $27,503 $18,566 $8,948 $20,178 $— $120,903 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total other residential$12,426 $33,282 $27,503 $18,566 $8,948 $20,178 $— $120,903 
Installment and other consumer:
Pass$3,318 $2,038 $3,320 $2,305 $1,248 $7,183 $1,713 $21,125 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total installment and other consumer$3,318 $2,038 $3,320 $2,305 $1,248 $7,183 $1,713 $21,125 
Total loans:
Pass$291,857 $397,835 $244,691 $217,209 $126,905 $468,679 $175,808 $1,922,984 
Total Special Mention$— $— $5,841 $8,263 $18,323 $16,098 $445 $48,970 
Total Substandard$— $8,247 $3,377 $4,422 $— $13,574 $1,193 $30,813 
Totals$291,857 $406,082 $253,909 $229,894 $145,228 $498,351 $177,446 $2,002,767 
(in thousands)Term Loans - Amortized Cost by Origination YearRevolving Loans Amortized Cost
December 31, 202020202019201820172016PriorTotal
Commercial and industrial:
Pass$308,237 $22,589 $12,596 $4,508 $5,915 $34,282 $85,889 $474,016 
Special Mention— 2,034 1,318 141 11 49 19,092 22,645 
Substandard1,747 — — — — — — 1,747 
Total commercial and industrial$309,984 $24,623 $13,914 $4,649 $5,926 $34,331 $104,981 $498,408 
Commercial real estate, owner-occupied:
Pass$31,029 $27,581 $32,603 $43,843 $12,768 $101,014 $— $248,838 
Special Mention— — 11,764 17,062 7,343 6,601 — 42,770 
Substandard7,147 — — — 6,208 — — 13,355 
Total commercial real estate, owner-occupied$38,176 $27,581 $44,367 $60,905 $26,319 $107,615 $— $304,963 
Commercial real estate, investor-owned:
Pass$162,300 $144,751 $173,955 $100,842 $94,862 $253,611 $117 $930,438 
Special Mention— 10,695 — 1,819 — 8,124 — 20,638 
Substandard— 2,716 4,435 — 1,553 1,428 — 10,132 
Total commercial real estate, investor-owned$162,300 $158,162 $178,390 $102,661 $96,415 $263,163 $117 $961,208 
Construction:
Pass$31,654 $30,150 $11,242 $— $— $— $— $73,046 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total construction$31,654 $30,150 $11,242 $— $— $— $— $73,046 
Home equity:
Pass$— $— $— $— $128 $694 $102,614 $103,436 
Special Mention— — — — — — 799 799 
Substandard— — — — — 391 187 578 
Total home equity$— $— $— $— $128 $1,085 $103,600 $104,813 
Other residential:
Pass$34,447 $31,079 $23,673 $10,574 $6,035 $17,587 $— $123,395 
Special Mention— — — — — — — — 
Substandard— — — — — — — — 
Total other residential$34,447 $31,079 $23,673 $10,574 $6,035 $17,587 $— $123,395 
Installment and other consumer:
Pass$2,361 $4,382 $3,483 $1,543 $3,423 $4,921 $2,593 $22,706 
Special Mention— — — — — — — — 
Substandard— — — 17 — — — 17 
Total installment and other consumer$2,361 $4,382 $3,483 $1,560 $3,423 $4,921 $2,593 $22,723 
Total loans:
Pass$570,028 $260,532 $257,552 $161,310 $123,131 $412,109 $191,213 $1,975,875 
Total Special Mention$— $12,729 $13,082 $19,022 $7,354 $14,774 $19,891 $86,852 
Total Substandard$8,894 $2,716 $4,435 $17 $7,761 $1,819 $187 $25,829 
Totals$578,922 $275,977 $275,069 $180,349 $138,246 $428,702 $211,291 $2,088,556 
Past Due Financing Receivables The following table shows the amortized cost of loans by class, payment aging and non-accrual status as of June 30, 2021 and December 31, 2020.
Loan Aging Analysis by Class
(in thousands)Commercial and industrialCommercial real estate, owner-occupiedCommercial real estate, investor-ownedConstructionHome equityOther residentialInstallment and other consumerTotal
June 30, 2021        
 30-59 days past due$367 $— $— $— $— $— $— $367 
 60-89 days past due— — — — 121 — — 121 
 90 days or more past due— — 878 — — — — 878 
Total past due367 — 878 — 121 — — 1,366 
Current423,279 296,407 966,457 80,841 92,389 120,903 21,125 2,001,401 
Total loans 1
$423,646 $296,407 $967,335 $80,841 $92,510 $120,903 $21,125 $2,002,767 
Non-accrual loans 2
$— $7,148 $1,597 $— $445 $— $— $9,190 
Non-accrual loans with no allowance$— $7,148 $1,597 $— $445 $— $— $9,190 
December 31, 2020        
 30-59 days past due$— $— $1,673 $— $274 $— $136 $2,083 
 60-89 days past due— — — — — — 622 622 
 90 days or more past due— — — — — — — — 
Total past due— — 1,673 — 274 — 758 2,705 
Current498,408 304,963 959,535 73,046 104,539 123,395 21,965 2,085,851 
Total loans 1
$498,408 $304,963 $961,208 $73,046 $104,813 $123,395 $22,723 $2,088,556 
Non-accrual loans 2
$— $7,147 $1,610 $— $459 $— $17 $9,233 
Non-accrual loans with no allowance$— $7,147 $1,610 $— $459 $— $17 $9,233 
1 There were no loans past due more than ninety days accruing interest at June 30, 2021 or December 31, 2020.
2 None of the non-accrual loans as of June 30, 2021 or December 31, 2020 were earning interest on a cash basis. We recognized no interest income on non-accrual loans for the three and six months ended June 30, 2021 and 2020. There were no new loans placed on non-accrual status during the six months ended June 30, 2021. Accrued interest of $20 thousand was reversed from interest income for loans that were placed on non-accrual status during the six months ended June 30, 2020.
Schedule of Collateral Dependent Loans
The following table presents the amortized cost basis of individually analyzed collateral-dependent non-accrual loans by class at June 30, 2021 and December 31, 2020.
Amortized Cost by Collateral Type
(in thousands)Commercial Real EstateResidential Real EstateOtherTotalAllowance for Credit Losses
June 30, 2021
Commercial real estate, owner-occupied$7,148 $— $— $7,148 $— 
Commercial real estate, investor-owned1,597 — — 1,597 — 
Home equity— 445 — 445 — 
Total$8,745 $445 $— $9,190 $— 
December 31, 2020
Commercial real estate, owner-occupied$7,147 $— $— $7,147 $— 
Commercial real estate, investor-owned1,610 — — 1,610 — 
Home equity— 459 — 459 — 
Installment and other consumer— — 17 17 — 
Total$8,757 $459 $17 $9,233 $— 
Troubled Debt Restructurings on Financing Receivables
The following table summarizes the carrying amount of TDR loans by loan class as of June 30, 2021 and December 31, 2020.
(in thousands)
Recorded Investment in Troubled Debt Restructurings 1
June 30, 2021December 31, 2020
Commercial and industrial$821 $1,021 
Commercial real estate, owner-occupied7,148 7,147 
Commercial real estate, investor-owned1,729 3,305 
Home equity276 281 
Installment and other consumer745 752 
Total$10,719 $12,506 
1TDR loans on non-accrual status totaled $7.4 million at both June 30, 2021 and December 31, 2020. Unfunded commitments for TDR loans totaled $845 thousand as of June 30, 2021

The following table presents information for loans modified in a TDR during the presented periods, including the number of modified contracts, the recorded investment in the loans prior to modification, and the recorded investment in the loans at period end after being restructured. The table excludes fully charged-off TDR loans and loans modified in a TDR and subsequently paid-off during the years presented, if applicable.
(dollars in thousands)Number of Contracts ModifiedPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment at Period End
TDRs during the three months ended June 30, 2021:   
None$— $— $— 
TDRs during the three months ended June 30, 2020:   
Home equity1$276 $276 $276 
Installment and other consumer1108 108 108 
Total2$384 $384 $384 
TDRs during the six months ended June 30, 2021:  
None— $— $— $— 
TDRs during the six months ended June 30, 2020:   
Commercial and industrial$170 $162 $144 
Home equity276 276 276 
Installment and other consumer211 211 210 
Total$657 $649 $630 
Allowance for Credit Losses on Financing Receivables
The following table discloses activity in the allowance for credit losses on loans for the periods presented.
Allowance for Credit Losses on Loans Rollforward
(in thousands)Commercial and industrialCommercial real estate, owner-occupiedCommercial real estate, investor-ownedConstructionHome equityOther residentialInstallment and other consumerUnallocatedTotal
Three months ended June 30, 2021
Beginning balance$1,654 $2,304 $10,856 $1,312 $520 $757 $255 $2,300 $19,958 
Provision (reversal) - CECL(68)(267)(95)(178)(158)(144)(17)(920)
Charge-offs— — — — — — — — — 
Recoveries— — 50 — — — 62 
Ending balance$1,590 $2,037 $10,761 $1,142 $412 $613 $238 $2,307 $19,100 
Three months ended June 30, 2020
Beginning balance$2,784 $2,797 $9,225 $727 $982 $1,098 $363 $908 $18,884 
Provision - incurred loss(159)113 1,178 109 62 168 63 466 2,000 
Charge-offs(20)— — — — — — — (20)
Recoveries— — — — — — — 
Ending balance$2,609 $2,910 $10,403 $836 $1,044 $1,266 $426 $1,374 $20,868 
Allowance for Credit Losses on Loans Rollforward
(in thousands)Commercial and industrialCommercial real estate, owner-occupiedCommercial real estate, investorConstructionHome equityOther residentialInstallment and other consumerUnallocatedTotal
Six months ended June 30, 2021
Beginning balance$2,530 $2,778 $12,682 $1,557 $738 $998 $291 $1,300 $22,874 
Provision (reversal) - CECL(947)(741)(1,921)(433)(376)(385)(53)1,007 (3,849)
Charge-offs— — — — — — — — — 
Recoveries— — 18 50 — — — 75 
Ending balance$1,590 $2,037 $10,761 $1,142 $412 $613 $238 $2,307 $19,100 
Six months ended June 30, 2020
Beginning balance$2,334 $2,462 $8,483 $638 $850 $973 $284 $653 $16,677 
Provision - incurred loss287 448 1,920 195 194 293 142 721 4,200 
Charge-offs(20)— — — — — — — (20)
Recoveries— — — — — — 11 
Ending balance$2,609 $2,910 $10,403 $836 $1,044 $1,266 $426 $1,374 $20,868