XML 41 R29.htm IDEA: XBRL DOCUMENT v3.21.1
Loans (Tables)
12 Months Ended
Dec. 31, 2020
Loans [Abstract]  
Schedule of Loans

(In thousands)

2020

2019

Commercial real estate

$

438,949

$

418,356

Commercial (1)

565,976

451,791

Residential real estate

32,785

45,695

Construction and land development

28,927

46,763

Consumer

5,547

12,737

Mortgage warehouse

265,379

1,337,563

975,342

Allowance for loan losses

(18,518)

(13,844)

Deferred loan fees, net (2)

(4,235)

(2,212)

Net loans

$

1,314,810

$

959,286

(1) Includes $41.8 million in PPP loans at December 31, 2020. There were no PPP loans at December 31, 2019.

(2) Includes $993,000 in deferred fees related to PPP loans at December 31, 2020. There were no deferred fees related to PPP loans at December 31, 2019.

Schedule of Allowance for Loans and Gross Impaired Loans by Portfolio Segment

Construction

Commercial

Residential

and Land

Mortgage

(In thousands)

Real Estate

Commercial

Real Estate

Development

Consumer

Warehouse

Unallocated

Total

December 31, 2020

Allowance for loan losses:

Beginning balance

$

6,104

$

6,086

$

254

$

749

$

650

$

$

1

$

13,844

Charge-offs

(117)

(176)

(24)

(772)

(1,089)

Recoveries

7

4

155

166

Provision (credit)

108

4,626

(74)

(278)

553

663

(1)

5,597

Ending balance

$

6,095

$

10,543

$

184

$

447

$

586

$

663

$

$

18,518

Ending balance:

Individually evaluated

for impairment

$

$

2,024

$

$

$

$

$

$

2,024

Ending balance:

Collectively evaluated

for impairment

6,095

8,519

184

447

586

663

16,494

Total allowance for loan

losses ending balance

$

6,095

$

10,543

$

184

$

447

$

586

$

663

$

$

18,518

Loans (1):

Ending balance:

Individually evaluated

for impairment

$

21,039

$

4,458

$

162

$

$

 

$

25,659

Ending balance:

Collectively evaluated

for impairment

417,910

561,518

32,623

28,927

5,547

265,379

 

1,311,904

Total loans ending balance

$

438,949

$

565,976

$

32,785

$

28,927

$

5,547

$

265,379

 

$

1,337,563

(1) Balances represent gross loans. The difference between gross loans versus recorded investment, which would consist of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs, is not material.

Construction

Commercial

Residential

and Land

Mortgage

(In thousands)

Real Estate

Commercial

Real Estate

Development

Consumer

Warehouse

Unallocated

Total

December 31, 2019

Allowance for loan losses:

Beginning balance

$

4,152

$

5,742

$

251

$

738

$

710

$

$

87

$

11,680

Charge-offs

(1,950)

(1,355)

(3,305)

Recoveries

35

7

101

143

Provision (credit)

1,952

2,259

(4)

11

1,194

(86)

5,326

Ending balance

$

6,104

$

6,086

$

254

$

749

$

650

$

$

1

$

13,844

Ending balance:

Individually evaluated

for impairment

$

1,508

$

174

$

$

$

$

$

$

1,682

Ending balance:

Collectively evaluated

for impairment

4,596

5,912

254

749

650

1

12,162

Total allowance for loan

losses ending balance

$

6,104

$

6,086

$

254

$

749

$

650

$

$

1

$

13,844

Loans (1):

Ending balance:

Individually evaluated

for impairment

$

20,990

$

3,326

$

182

$

165

$

$

 

$

24,663

Ending balance:

Collectively evaluated

for impairment

397,366

448,465

45,513

46,598

12,737

 

950,679

Total loans ending balance

$

418,356

$

451,791

$

45,695

$

46,763

$

12,737

$

 

$

975,342

(1) Balances represent gross loans. The difference between gross loans versus recorded investment, which would consist of unpaid principal balance, net of charge-offs, interest payments received applied to principal and unamortized deferred loan origination fees and costs, is not material.

Schedule of Non-Accrual Loans and Loan Delinquencies by Portfolio Segment

90 Days

90 Days

Total

or More

30 - 59

60 - 89

or More

Past

Total

Total

Past Due

Nonaccrual

(In thousands)

Days

Days

Past Due

Due

Current

Loans

and Accruing

Loans

December 31, 2020

Commercial real estate

$

$

$

$

$

438,949

$

438,949

$

$

Commercial

4,358

291

4,649

561,327

565,976

4,198

Residential real estate

255

346

1,030

1,631

31,154

32,785

1,156

Construction and

land development

28,927

28,927

Consumer

61

21

64

146

5,401

5,547

65

Mortgage warehouse

265,379

265,379

Total

$

4,674

$

367

$

1,385

$

6,426

$

1,331,137

$

1,337,563

$

$

5,419

December 31, 2019

Commercial real estate

$

473

$

18,256

$

1,368

$

20,097

$

398,259

$

418,356

$

$

1,701

Commercial

529

85

484

1,098

450,693

451,791

2,955

Residential real estate

715

154

832

1,701

43,994

45,695

969

Construction and

land development

165

165

46,598

46,763

165

Consumer

111

58

38

207

12,530

12,737

37

Mortgage warehouse

Total

$

1,828

$

18,553

$

2,887

$

23,268

$

952,074

$

975,342

$

$

5,827

Schedule of Impaired Loans

Unpaid

Average

Interest

Recorded

Principal

Related

Recorded

Income

(In thousands)

Investment

Balance

Allowance

Investment

Recognized

December 31, 2020

With no related allowance recorded:

Commercial real estate

$

21,039

$

21,312

$

$

21,356

$

350

Commercial

434

441

476

19

Residential real estate

162

162

164

8

Construction and land development

Consumer

Mortgage warehouse

Total impaired with no related allowance

$

21,635

$

21,915

$

$

21,996

$

377

With an allowance recorded:

Commercial real estate

$

$

$

$

$

Commercial

4,024

4,605

2,024

4,177

1

Residential real estate

Construction and land development

Consumer

Mortgage warehouse

Total impaired with an allowance recorded

$

4,024

$

4,605

$

2,024

$

4,177

$

1

Total

Commercial real estate

$

21,039

$

21,312

$

$

21,356

$

350

Commercial

4,458

5,046

2,024

4,653

20

Residential real estate

162

162

164

8

Construction and land development

Consumer

Mortgage warehouse

Total impaired loans

$

25,659

$

26,520

$

2,024

$

26,173

$

378

Unpaid

Average

Interest

Recorded

Principal

Related

Recorded

Income

(In thousands)

Investment

Balance

Allowance

Investment

Recognized

December 31, 2019

With no related allowance recorded:

Commercial real estate

$

2,070

$

2,082

$

$

2,144

$

59

Commercial

1,348

1,745

2,323

26

Residential real estate

182

182

303

16

Construction and land development

165

165

273

Consumer

Total impaired with no related allowance

$

3,765

$

4,174

$

$

5,043

$

101

With an allowance recorded:

Commercial real estate

$

18,920

$

18,921

$

1,508

$

18,921

$

Commercial

1,978

2,085

174

2,972

Residential real estate

Construction and land development

Consumer

Total impaired with an allowance recorded

$

20,898

$

21,006

$

1,682

$

21,893

$

Total

Commercial real estate

$

20,990

$

21,003

$

1,508

$

21,065

$

59

Commercial

3,326

3,830

174

5,295

26

Residential real estate

182

182

303

16

Construction and land development

165

165

273

Consumer

Total impaired loans

$

24,663

$

25,180

$

1,682

$

26,936

$

101

Schedule of Troubled Debt Restructurings

Year Ended December 31,

2020

2019

(Dollars in thousands)

Number of Contracts

Pre-
Modification
Outstanding
Recorded
Investment

Post-Modification
Outstanding
Recorded
Investment

Number of Contracts

Pre-
Modification
Outstanding
Recorded
Investment

Post-Modification
Outstanding
Recorded
Investment

Troubled debt restructurings:

Commercial real estate

9

$

18,811

$

20,311

$

$

Commercial

1

81

81

2

2,640

2,640

10

$

18,892

$

20,392

2

$

2,640

$

2,640

Schedule of Loans by Risk Rating and Portfolio Segment

Construction

Commercial

Residential

and Land

Mortgage

(In thousands)

Real Estate

Commercial

Real Estate

Development

Consumer

Warehouse

Total

December 31, 2020

Grade:

Pass

$

401,541

$

538,449

$

$

28,927

$

$

265,379

$

1,234,296

Special mention

17,702

13,625

31,327

Substandard

19,706

13,902

1,560

35,168

Not formally rated

31,225

5,547

36,772

Total

$

438,949

$

565,976

$

32,785

$

28,927

$

5,547

$

265,379

$

1,337,563

December 31, 2019

Grade:

Pass

$

396,217

$

433,076

$

$

46,598

$

$

$

875,891

Special mention

1,936

14,044

15,980

Substandard

20,203

4,671

1,379

165

26,418

Not formally rated

44,316

12,737

57,053

Total

$

418,356

$

451,791

$

45,695

$

46,763

$

12,737

$

$

975,342

Schedule of Loans to Directors and Executive Officers of the Company and Companies in Which They Have Significant Ownership Interest

(In thousands)

Beginning balance, January 1, 2019

$

11,957

Advances

5,303

Principal payments

(13,555)

Ending balance, December 31, 2019

$

3,705

Beginning balance, January 1, 2020

$

3,705

Advances

12,329

Principal payments

(656)

Ending balance, December 31, 2020

$

15,378