XML 24 R14.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Loans and Allowance for Loan Losses

Note 5 – Loans and Allowance for Loan Losses

The following table presents loans held for investment as of the dates stated.

(Dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

Commercial and industrial

 

$

286,835

 

 

$

123,675

 

Paycheck Protection Program

 

 

608,692

 

 

 

292,068

 

Real estate – construction, commercial

 

 

155,631

 

 

 

54,702

 

Real estate – construction, residential

 

 

49,338

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

649,474

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

496,301

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

5,245

 

 

 

3,615

 

Consumer

 

 

65,210

 

 

 

46,684

 

Gross loans

 

 

2,316,726

 

 

 

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

(12,184

)

 

 

(4,271

)

Total

 

$

2,304,542

 

 

$

1,021,416

 

 

In 2020, the Company participated in the Paycheck Protection Program (“PPP”) under the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) (“PPP 1”). Through the PPP 1, which is administered by the Small Business Administration, the federal government partnered with banks, including the Bank, to provide over $650 billion to small businesses to support payrolls and other operating expenses. PPP 1 loans have a two-year term if originated prior to June 5, 2020 or a five-year term if originated on or subsequent to June 5, 2020 and earn an annual interest rate of 1%. Banks originating PPP 1 loans earned a processing fee of 1%, 3%, or 5% of the loan amount, depending on the size of the loan. The Company originated approximately $363.4 million in PPP 1 loans in 2020 and approximately $71.3 million were forgiven or paid back by the borrower by December 31, 2020. As of March 31, 2021, $261.0 million of PPP 1 loans were outstanding, including those acquired in the Bay Banks Merger.

In the first quarter of 2021, the Company participated in the PPP pursuant to the Economic Aid Act, passed into law on December 27, 2020 (“PPP 2”), and through March 31, 2021, the Company had funded over 3,800 PPP 2 loans for approximately $348.0 million. PPP 2 loans have a contractual term of five years and earn an annual interest rate of 1%. Banks originating PPP 2 loans earn processing fees that are tiered depending on the size of the loan. Specifically, processing fees for loans of not more than $50,000 equal 50% of the loan balance or $2,500, whichever is less; processing fees for loans more than $50,000 and not more than $350,000 equal 5% of the loan balance, and processing fees for loans above $350,000 equal 3% of the loan balance. As of March 31, 2021, no PPP 2 loans had been forgiven.

The Company believes that the majority of PPP 1 and PPP 2 loans will be forgiven, in accordance with the terms of the program, and will be paid in full pursuant to the U.S. government guarantee.

The Company is accounting for the PPP processing fees in accordance with ASC 310-20, Receivables - Nonrefundable Fees and Other Costs, which requires fees, net of costs, to be deferred and amortized as a component of loan yield over the expected life of the loans, which the Company believes is 1.5 years for PPP 1 loans and one to three years for PPP 2 loans, depending on the loan balance. Of the $11.5 million of processing fees received in 2020 for PPP 1 loans, approximately $1.3 million of unamortized fees remain as of March 31, 2021, with $2.2 million recognized as a component of interest income in the first quarter of 2021. Of the $11.2 million of net processing fees received in the first quarter of 2021 for PPP 2 loans, approximately $10.1 million of unamortized fees remain as of March 31, 2021, with $1.1 million recognized as interest income in three months ended March 31, 2021.

From the onset of the global COVID-19 pandemic, the Company has proactively addressed the needs of its commercial and individual borrowers by modifying loans allowing for the short-term deferral of principal payments or of principal and interest payments. Pursuant to the CARES Act, banks have the option to temporarily suspend certain requirements of GAAP related to TDRs for a limited period of time if certain conditions are met. All loan modifications made by the Company were made on a good faith basis to borrowers who met the requirements for modifications under the CARES Act. As a result of regulatory and accounting guidance regarding such modifications, the loans are not designated as TDRs, as of March 31, 2021 and December 31, 2020. In response to the COVID-19 pandemic, during 2020, the Company approved over 550 loan deferrals for a total of $110.6 million. In addition, Bay Banks approved nearly 400 loan deferrals for approximately $160.0 million. Most of these loans are now past the deferment period and are back on normal payment schedules, and as of March 31, 2021, 30 loans were in deferment for a total of approximately $31.0 million.  

 

The Company has pledged certain commercial and residential mortgages as collateral for borrowings with the FHLB. Loans totaling $567.0 million and $213.3 million were pledged as of March 31, 2021 and December 31, 2020, respectively. Additionally, PPP loans in the amount of $509.7 million and $281.6 million were pledged as collateral for PPPLF advances as of March 31, 2021 and December 31, 2020, respectively.

 

As a result of the Bay Banks Merger and the 2019 acquisition of Virginia Community Bankshares, Inc., the acquired loan portfolios were initially measured at fair value as of the respective acquisition dates and subsequently accounted for as either purchased performing loans or PCI loans. The following table presents the outstanding principal balance and related recorded investment of these acquired loans included in the Company’s consolidated balance sheets as of the dates stated.

 

(Dollars in thousands)

 

March 31,

2021

 

 

December 31,

2020

 

PCI loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

$

112,964

 

 

$

1,278

 

Recorded investment

 

 

97,892

 

 

 

1,085

 

Purchased performing loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

 

967,580

 

 

 

97,301

 

Recorded investment

 

 

964,056

 

 

 

96,317

 

Total acquired loans

 

 

 

 

 

 

 

 

Outstanding principal balance

 

 

1,080,544

 

 

 

98,579

 

Recorded investment

 

 

1,061,948

 

 

 

97,402

 

 

The following table presents the changes in the accretable yield for PCI loans for the periods stated.

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

Balance, beginning of period

 

$

123

 

 

$

188

 

Additions

 

 

10,030

 

 

 

 

Accretion

 

 

(840

)

 

 

(16

)

Reclassification of nonaccretable difference due to improvement in expected cash flows

 

 

104

 

 

 

 

Other changes, net

 

 

22

 

 

 

(1

)

Balance, end of period

 

$

9,439

 

 

$

171

 

 

The following tables present the aging of the recorded investment of loans held for investment as of the dates stated.

 

 

 

March 31, 2021

 

(Dollars in thousands)

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Nonaccrual

 

 

Total Past

Due &

Nonaccrual

 

 

PCI Loans

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

1,166

 

 

$

128

 

 

$

 

 

$

1,432

 

 

$

2,726

 

 

$

10,213

 

 

$

273,896

 

 

$

286,835

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608,692

 

 

 

608,692

 

Real estate – construction, commercial

 

 

310

 

 

 

 

 

 

 

 

 

 

 

 

310

 

 

 

31,049

 

 

 

124,272

 

 

 

155,631

 

Real estate – construction, residential

 

 

1,185

 

 

 

 

 

 

 

 

 

262

 

 

 

1,447

 

 

 

 

 

 

47,891

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

3,287

 

 

 

685

 

 

 

 

 

 

2,032

 

 

 

6,004

 

 

 

47,520

 

 

 

595,950

 

 

 

649,474

 

Real estate – mortgage, residential

 

 

6,027

 

 

 

800

 

 

 

7

 

 

 

965

 

 

 

7,799

 

 

 

7,379

 

 

 

481,123

 

 

 

496,301

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5,245

 

 

 

5,245

 

Consumer

 

 

752

 

 

 

145

 

 

 

 

 

 

655

 

 

 

1,552

 

 

 

1,731

 

 

 

61,927

 

 

 

65,210

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,184

)

 

 

(12,184

)

Total Loans

 

$

12,727

 

 

$

1,758

 

 

$

7

 

 

$

5,346

 

 

$

19,838

 

 

$

97,892

 

 

$

2,186,812

 

 

$

2,304,542

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

30-59

Days

Past Due

 

 

60-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Nonaccrual

 

 

Total Past

Due &

Nonaccrual

 

 

PCI Loans

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

 

$

1,117

 

 

$

 

 

$

 

 

$

1,310

 

 

$

2,427

 

 

$

 

 

$

121,248

 

 

$

123,675

 

Paycheck Protection Program

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

54,667

 

 

 

54,702

 

Real estate – construction, residential

 

 

262

 

 

 

 

 

 

 

 

 

 

 

 

262

 

 

 

 

 

 

17,778

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

771

 

 

 

211

 

 

 

 

 

 

3,643

 

 

 

4,625

 

 

 

808

 

 

 

268,066

 

 

 

273,499

 

Real estate – mortgage, residential

 

 

1,062

 

 

 

 

 

 

46

 

 

 

881

 

 

 

1,989

 

 

 

242

 

 

 

211,173

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

935

 

 

 

334

 

 

 

 

 

 

714

 

 

 

1,983

 

 

 

 

 

 

44,701

 

 

 

46,684

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

 

 

(4,271

)

Total Loans

 

$

4,147

 

 

$

545

 

 

$

46

 

 

$

6,548

 

 

$

11,286

 

 

$

1,085

 

 

$

1,009,045

 

 

$

1,021,416

 

 

The following tables present the aging of the recorded investment of PCI loans as of the dates stated.

 

March 31, 2021

 

(Dollars in thousands)

30-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Current

Loans

 

 

Total

Loans

 

Commercial and industrial

$

 

 

$

187

 

 

$

10,026

 

 

$

10,213

 

Real estate – construction, commercial

 

8

 

 

 

10

 

 

 

31,032

 

 

 

31,050

 

Real estate – mortgage, commercial

 

722

 

 

 

29

 

 

 

46,768

 

 

 

47,519

 

Real estate – mortgage, residential

 

739

 

 

 

978

 

 

 

5,662

 

 

 

7,379

 

Consumer

 

 

 

 

4

 

 

 

1,727

 

 

 

1,731

 

Total PCI Loans

$

1,469

 

 

$

1,208

 

 

$

95,215

 

 

$

97,892

 

 

 

December 31, 2020

 

(Dollars in thousands)

30-89

Days

Past Due

 

 

Greater than

90 Days Past

Due &

Accruing

 

 

Current

Loans

 

 

Total

Loans

 

Real estate – construction, commercial

 

 

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

224

 

 

 

 

 

 

584

 

 

 

808

 

Real estate – mortgage, residential

 

35

 

 

 

 

 

 

207

 

 

 

242

 

Total PCI Loans

$

259

 

 

$

 

 

$

826

 

 

$

1,085

 

 

The Company prepares a quarterly analysis of the ALL, with the objective of quantifying portfolio risk into a dollar amount of inherent losses. The ALL is established as losses are estimated to have occurred through a provision for loan losses charged against income and decreased by loans charged-off (net of recoveries, if any). Management’s periodic evaluation of the adequacy of the ALL is based on past loan loss experience, known and inherent risks in the portfolio, adverse situations that may affect the borrower’s ability to repay, the estimated value of any underlying collateral, and current economic conditions. While management uses the best information available to make evaluations, future adjustments may be necessary, if economic or other conditions differ substantially from the assumptions used. The allowance consists of specific and general components. The specific component relates to loans that are identified as impaired. For loans that are classified as impaired, an allowance is established when the discounted cash flows or the net realizable value, which is equal to the estimated fair value less estimated costs to sell, of the impaired loan is lower than the carrying value of that loan. The general component covers non-classified loans and those loans classified that are not impaired and is based on historical loss experience adjusted for other internal or external influences on credit quality that are not fully reflected in the historical data.

 

The Company follows applicable guidance issued by the Financial Accounting Standards Board. This guidance requires that losses be accrued when they are probable of occurring and can be estimated. It also requires that impaired loans, within its scope, be measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate, except that as a practical expedient, a creditor may measure impairment based on a loan’s observable market price, or the fair value of the collateral if the loan is collateral dependent.

 

PPP loans are fully guaranteed by the U.S. government; therefore, the Company recorded no ALL for these loans as of March 31, 2021 and December 31, 2020. In future periods, the Company may be required to establish an ALL for these loans, which would result in a provision for loan losses charged to earnings.

 

The following tables present a summary of the loan portfolio individually and collectively evaluated for impairment as of the dates stated.

 

 

(Dollars in thousands)

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

March 31, 2021

 

 

 

 

 

 

 

 

 

 

 

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,169

 

 

$

273,453

 

 

$

276,622

 

Real estate – construction, commercial

 

 

540

 

 

 

124,041

 

 

 

124,581

 

Real estate – construction, residential

 

 

 

 

 

49,338

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

1,391

 

 

 

600,564

 

 

 

601,955

 

Real estate – mortgage, residential

 

 

592

 

 

 

488,330

 

 

 

488,922

 

Real estate – mortgage, farmland

 

 

 

 

 

5,245

 

 

 

5,245

 

Consumer

 

 

 

 

 

63,479

 

 

 

63,479

 

    Total originated and purchased performing loans

 

 

5,692

 

 

 

1,604,450

 

 

 

1,610,142

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

 

 

 

10,213

 

 

 

10,213

 

Real estate – construction, commercial

 

 

 

 

 

31,050

 

 

 

31,050

 

Real estate – mortgage, commercial

 

 

 

 

 

47,519

 

 

 

47,519

 

Real estate – mortgage, residential

 

 

 

 

 

7,379

 

 

 

7,379

 

Consumer

 

 

 

 

 

1,731

 

 

 

1,731

 

     Total PCI loans

 

 

 

 

 

97,892

 

 

 

97,892

 

Gross loans

 

 

5,692

 

 

 

1,702,342

 

 

 

1,708,034

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(1,118

)

 

 

(1,118

)

Total

 

$

5,692

 

 

$

1,701,224

 

 

$

1,706,916

 

 

(Dollars in thousands)

 

Individually

Evaluated for

Impairment

 

 

Collectively

Evaluated for

Impairment

 

 

Total

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

Originated and purchased performing loans:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

234

 

 

$

123,441

 

 

$

123,675

 

Real estate – construction, commercial

 

 

 

 

 

54,667

 

 

 

54,667

 

Real estate – construction, residential

 

 

 

 

 

18,040

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

1,645

 

 

 

271,046

 

 

 

272,691

 

Real estate – mortgage, residential

 

 

452

 

 

 

212,710

 

 

 

213,162

 

Real estate – mortgage, farmland

 

 

 

 

 

3,615

 

 

 

3,615

 

Consumer

 

 

 

 

 

46,684

 

 

 

46,684

 

   Total originated and purchased performing loans

 

 

2,331

 

 

 

730,203

 

 

 

732,534

 

PCI loans:

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

 

 

 

 

35

 

 

 

35

 

Real estate – mortgage, commercial

 

 

 

 

 

808

 

 

 

808

 

Real estate – mortgage, residential

 

 

 

 

 

242

 

 

 

242

 

   Total PCI loans

 

 

 

 

 

1,085

 

 

 

1,085

 

Gross loans

 

 

2,331

 

 

 

731,288

 

 

 

733,619

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

(736

)

 

 

(736

)

Total

 

$

2,331

 

 

$

730,552

 

 

$

732,883

 

The tables above exclude gross PPP loans of $608.7 million and $292.1 million as of March 31, 2021 and December 2020, respectively. The Company carries no ALL on PPP loans as these loans are fully guaranteed by the U.S. government.

The following tables present information related to impaired loans by loan type as of the dates presented.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – construction, commercial

 

$

540

 

 

$

539

 

 

$

 

 

$

542

 

 

$

8

 

Real estate – mortgage, commercial

 

 

1,391

 

 

 

1,460

 

 

 

 

 

 

1,384

 

 

 

14

 

Real estate – mortgage, residential

 

 

592

 

 

 

591

 

 

 

 

 

 

583

 

 

 

6

 

Commercial and industrial

 

 

3,169

 

 

 

3,162

 

 

 

 

 

 

3,250

 

 

 

35

 

 

 

$

5,692

 

 

$

5,752

 

 

$

 

 

$

5,217

 

 

$

63

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Recorded

Investment

 

 

Unpaid

Principal

Balance

 

 

Related

Allowance

 

 

Average

Recorded

Investment

 

 

Interest

Income

Recognized

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate – mortgage, commercial

 

$

1,645

 

 

$

2,030

 

 

$

 

 

$

2,091

 

 

$

4

 

Real estate – mortgage, residential

 

 

452

 

 

 

571

 

 

 

 

 

 

538

 

 

 

2

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

234

 

 

 

234

 

 

 

144

 

 

 

362

 

 

 

 

 

 

$

2,331

 

 

$

2,835

 

 

$

144

 

 

$

2,991

 

 

$

6

 

Impaired loans also include certain loans that have been modified in TDRs where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities and could include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as non-performing at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months. The Company had three TDRs in the amount of $293 thousand as of March 31, 2021, two of which were classified as a TDR due to a change in interest rate and payment terms and one of which was classified as a TDR due to a change in payment terms. The Company had two TDRs in the amount of $142 thousand as of December 31, 2020, one of which was classified as a TDR due to a change in interest rate and payment terms and the other loan was classified as a TDR due to a change in payment terms.

The following table presents an analysis of the change in the ALL by loan type as of and for the periods stated.

 

 

For the three months ended

 

(Dollars in thousands)

 

March 31, 2021

 

 

March 31, 2020

 

ALL, beginning of period

 

$

13,827

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

(359

)

 

$

 

Real estate – mortgage

 

 

(12

)

 

 

 

Consumer

 

 

(263

)

 

 

(319

)

Total charge-offs

 

 

(634

)

 

 

(319

)

Recoveries

 

 

 

 

 

 

 

 

Commercial and industrial

 

 

56

 

 

 

1

 

Real estate – mortgage

 

 

16

 

 

 

 

Consumer

 

 

137

 

 

 

68

 

Total recoveries

 

 

209

 

 

 

69

 

Net charge-offs

 

 

(425

)

 

 

(250

)

Provision for loan losses

 

 

 

 

 

575

 

ALL, end of period

 

$

13,402

 

 

$

4,897

 

 

 

The following tables summarize the primary segments of the ALL, segregated into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment for the periods stated.

 

 

 

For the three months ended March 31, 2021

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate –

Construction

Commercial

 

 

Real Estate –

Construction

Residential

 

 

Real Estate –

Mortgage,

Commercial

 

 

Real Estate –

Mortgage,

Residential

 

 

Real Estate – Mortgage, Farmland

 

 

Consumer

 

 

Total

 

ALL, beginning of period

 

$

3,762

 

 

$

960

 

 

$

150

 

 

 

4,215

 

 

$

1,481

 

 

$

18

 

 

$

3,241

 

 

$

13,827

 

Charge-offs

 

 

(359

)

 

 

 

 

 

 

 

 

 

 

 

(12

)

 

 

 

 

 

(263

)

 

 

(634

)

Recoveries

 

 

56

 

 

 

 

 

 

 

 

 

 

 

 

16

 

 

 

 

 

 

137

 

 

 

209

 

Provision for loan losses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL, end of period

 

$

3,459

 

 

$

960

 

 

$

150

 

 

$

4,215

 

 

$

1,485

 

 

$

18

 

 

$

3,115

 

 

$

13,402

 

Individually evaluated for impairment

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Collectively evaluated for impairment

 

$

3,459

 

 

$

960

 

 

$

150

 

 

$

4,215

 

 

$

1,485

 

 

$

18

 

 

$

3,115

 

 

$

13,402

 

 

 

 

For the three months ended March 31, 2020

 

(Dollars in thousands)

 

Commercial

and

Industrial

 

 

Real Estate –

Construction

Commercial

 

 

Real Estate –

Construction

Residential

 

 

Real Estate –

Mortgage

Commercial

 

 

Real Estate –

Mortgage

Residential

 

 

Real Estate – Mortgage, Farmland

 

 

Consumer

 

 

Total

 

ALL, beginning of period

 

$

841

 

 

$

220

 

 

$

60

 

 

 

1,604

 

 

$

510

 

 

$

9

 

 

$

1,328

 

 

$

4,572

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(319

)

 

 

(319

)

Recoveries

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

69

 

Provision for loan losses

 

 

86

 

 

 

27

 

 

 

11

 

 

 

62

 

 

 

16

 

 

 

 

 

 

373

 

 

 

575

 

ALL, end of period

 

$

928

 

 

$

247

 

 

$

71

 

 

$

1,666

 

 

$

526

 

 

$

9

 

 

$

1,450

 

 

$

4,897

 

Individually evaluated for impairment

 

$

144

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

144

 

Collectively evaluated for impairment

 

$

784

 

 

$

247

 

 

$

71

 

 

$

1,666

 

 

$

526

 

 

$

9

 

 

$

1,450

 

 

$

4,753

 

 

The Company 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, collateral adequacy, credit documentation, and current economic trends, among other factors. The Company analyzes loans individually by classifying the loans as to credit risk (loan grade). This analysis typically includes larger non-homogeneous loans, such as commercial real estate and commercial and industrial loans. This analysis is performed on an ongoing basis as new information is obtained.

The following tables present the Company’s loan portfolio by internal loan grade as of the dates stated.

 

 

March 31, 2021

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

$

1,218

 

 

$

552

 

 

$

125,985

 

 

$

128,054

 

 

$

13,434

 

 

$

7,300

 

 

$

10,292

 

 

$

286,835

 

Paycheck Protection Program

 

 

608,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

608,692

 

Real estate – construction, commercial

 

 

 

 

 

650

 

 

 

36,028

 

 

 

78,234

 

 

 

9,045

 

 

 

29,605

 

 

 

2,069

 

 

 

155,631

 

Real estate – construction, residential

 

 

147

 

 

 

74

 

 

 

21,005

 

 

 

20,622

 

 

 

7,228

 

 

 

 

 

 

262

 

 

 

49,338

 

Real estate – mortgage, commercial

 

 

 

 

 

2,645

 

 

 

316,340

 

 

 

228,523

 

 

 

47,630

 

 

 

45,092

 

 

 

9,244

 

 

 

649,474

 

Real estate – mortgage residential

 

 

536

 

 

 

9,561

 

 

 

329,777

 

 

 

131,986

 

 

 

15,773

 

 

 

2,870

 

 

 

5,798

 

 

 

496,301

 

Real estate – mortgage, farmland

 

 

410

 

 

 

 

 

 

1,220

 

 

 

3,615

 

 

 

 

 

 

 

 

 

 

 

 

5,245

 

Consumer

 

 

398

 

 

 

23

 

 

 

18,806

 

 

 

42,638

 

 

 

2,191

 

 

 

497

 

 

 

657

 

 

 

65,210

 

Gross loans

 

$

611,401

 

 

$

13,505

 

 

$

849,161

 

 

$

633,672

 

 

$

95,301

 

 

$

85,364

 

 

$

28,322

 

 

$

2,316,726

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(12,184

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

2,304,542

 

 

 

 

December 31, 2020

 

(Dollars in thousands)

 

Grade

1

Prime

 

 

Grade

2

Desirable

 

 

Grade

3

Good

 

 

Grade

4

Acceptable

 

 

Grade

5

Pass/Watch

 

 

Grade

6

Special Mention

 

 

Grade

7

Substandard

 

 

Total

 

Commercial and industrial

 

$

844

 

 

$

484

 

 

$

23,828

 

 

$

85,928

 

 

$

7,251

 

 

$

4

 

 

$

5,336

 

 

$

123,675

 

Paycheck Protection Program

 

 

292,068

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

292,068

 

Real estate – construction, commercial

 

 

 

 

 

2,143

 

 

 

19,524

 

 

 

26,324

 

 

 

5,916

 

 

 

218

 

 

 

577

 

 

 

54,702

 

Real estate – construction, residential

 

 

 

 

 

 

 

 

3,073

 

 

 

8,247

 

 

 

6,458

 

 

 

 

 

 

262

 

 

 

18,040

 

Real estate – mortgage, commercial

 

 

 

 

 

3,994

 

 

 

128,163

 

 

 

114,977

 

 

 

15,799

 

 

 

2,968

 

 

 

7,598

 

 

 

273,499

 

Real estate – mortgage residential

 

 

 

 

 

3,583

 

 

 

101,078

 

 

 

100,601

 

 

 

5,750

 

 

 

158

 

 

 

2,234

 

 

 

213,404

 

Real estate – mortgage, farmland

 

 

444

 

 

 

 

 

 

1,175

 

 

 

1,996

 

 

 

 

 

 

 

 

 

 

 

 

3,615

 

Consumer

 

 

324

 

 

 

36

 

 

 

17,062

 

 

 

28,033

 

 

 

521

 

 

 

1

 

 

 

707

 

 

 

46,684

 

Gross loans

 

$

293,680

 

 

$

10,240

 

 

$

293,903

 

 

$

366,106

 

 

$

41,695

 

 

$

3,349

 

 

$

16,714

 

 

$

1,025,687

 

Less: Deferred loan fees, net of costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,271

)

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

1,021,416