XML 41 R25.htm IDEA: XBRL DOCUMENT v3.21.1
Allowance for Loan Losses (the Allowance) (Tables)
3 Months Ended
Mar. 31, 2021
Allowance for Loan Losses (the Allowance)  
Roll-forward of allowance for loan and lease losses by portfolio segment

Balance,

Balance,

(dollars in thousands)

    

December 31, 2020

    

Charge-offs

    

Recoveries

    

Provision

    

March 31, 2021

Commercial mortgage

$

7,451

204

7,655

Home equity lines and loans

434

2

(126)

310

Residential mortgage

385

2

(73)

314

Construction

2,421

(110)

2,311

Commercial and industrial

5,431

5

(150)

5,286

Small business loans

1,259

661

1,920

Consumer

4

1

(1)

4

Leases

382

194

576

Total

$

17,767

10

599

18,376

Balance,

Balance,

(dollars in thousands)

    

December 31, 2019

    

Charge-offs

    

Recoveries

    

Provision

    

March 31, 2020

Commercial mortgage

$

3,426

686

4,112

Home equity lines and loans

342

1

141

484

Residential mortgage

179

2

38

219

Construction

2,362

19

2,381

Commercial and industrial

2,684

29

456

3,169

Small business loans

509

216

725

Consumer

6

1

(3)

4

Leases

5

(1)

4

Total

$

9,513

33

1,552

11,098

Schedule of allocation of the allowance for loan and lease losses

Allowance on loans and leases

Carrying value of loans and leases

Individually

Collectively

Individually

Collectively

March 31, 2021

evaluated

evaluated

evaluated

evaluated

(dollars in thousands)

    

for impairment

    

for impairment

    

Total

    

for impairment

    

for impairment

    

Total

Commercial mortgage

$

7,655

7,655

$

730

516,691

517,421

Home equity lines and loans

8

302

310

919

54,659

55,578

Residential mortgage

72

242

314

1,814

33,681

35,495

Construction

2,311

2,311

1,206

133,395

134,601

Commercial and industrial

1,562

3,724

5,286

4,339

257,082

261,421

Small business loans

376

1,544

1,920

1,087

61,286

62,373

Paycheck Protection Program loans

230,847

230,847

Main Street Lending Program

583

583

Consumer

4

4

469

469

Leases

576

576

131

46,539

46,670

Total

$

2,018

16,358

18,376

$

10,226

1,335,232

1,345,458

(1)

Allowance on loans and leases

Carrying value of loans and leases

Individually

Collectively

Individually

Collectively

December 31, 2020

evaluated

evaluated

evaluated

evaluated

(dollars in thousands)

    

for impairment

    

for impairment

    

Total

    

for impairment

    

for impairment

    

Total

Commercial mortgage

$

7,451

7,451

$

1,606

483,497

485,103

Home equity lines and loans

9

425

434

921

64,066

64,987

Residential mortgage

73

312

385

1,817

38,455

40,272

Construction

2,421

2,421

1,206

139,040

140,246

Commercial and industrial

1,563

3,868

5,431

4,645

257,105

261,750

Small business loans

1,259

1,259

185

49,357

49,542

Paycheck Protection Program loans

203,543

203,543

Main Street Lending Program

580

580

Consumer

4

4

511

511

Leases

382

382

31,040

31,040

Total

$

1,645

16,122

17,767

$

10,380

1,267,194

1,277,574

(1)

(1)Excludes deferred fees and loans carried at fair value.

Schedule of carrying value of loans and leases by portfolio segment based on the credit quality indicators

March 31, 2021

    

    

Special

    

    

    

(dollars in thousands)

Pass

mention

Substandard

Doubtful

Total

Commercial mortgage

$

482,177

32,076

3,168

517,421

Home equity lines and loans

54,174

1,404

55,578

Construction

125,974

8,627

134,601

Commercial and industrial

232,768

16,828

8,215

3,610

261,421

Small business loans

58,753

3,620

62,373

Paycheck Protection Program loans

230,847

230,847

Main Street Lending Program loans

583

583

Total

$

1,185,276

57,531

16,407

3,610

1,262,824

December 31, 2020

    

    

Special

    

    

    

(dollars in thousands)

Pass

mention

Substandard

Doubtful

Total

Commercial mortgage

$

449,545

32,059

3,499

485,103

Home equity lines and loans

63,923

1,064

64,987

Construction

132,286

7,960

140,246

Commercial and industrial

227,349

21,721

9,000

3,680

261,750

Small business loans

46,789

2,753

49,542

Paycheck Protection Program loans

203,543

203,543

Main Street Lending Program loans

580

580

Total

$

1,124,015

61,740

16,316

3,680

1,205,751

Schedule of allocations based on the credit quality indicators

March 31, 2021

December 31, 2020

(dollars in thousands)

    

Performing

    

Nonperforming

    

Total

    

Performing

    

Nonperforming

    

Total

Residential mortgage

$

33,681

1,814

35,495

$

38,457

1,815

40,272

Consumer

469

469

511

511

Leases

46,539

131

46,670

31,040

31,040

Total

$

80,689

1,945

82,634

$

70,008

1,815

71,823

Schedule of recorded investment and principal balance of impaired loans

As of March 31, 2021

As of December 31, 2020

Recorded

Principal

Related

Recorded

Principal

Related

(dollars in thousands)

    

investment

    

balance

    

allowance

    

investment

    

balance

    

allowance

Impaired loans with related allowance:

Commercial and industrial

3,790

3,866

1,562

3,860

3,902

1,563

Small business loans

917

917

376

Home equity lines and loans

94

104

8

95

105

9

Residential mortgage

688

688

72

689

689

73

Total

5,489

5,575

2,018

4,644

4,696

1,645

Impaired loans without related allowance:

Commercial mortgage

$

730

730

1,606

1,642

Commercial and industrial

549

630

785

862

Small business loans

170

170

185

185

Home equity lines and loans

825

839

826

839

Residential mortgage

1,126

1,126

1,128

1,128

Construction

1,206

1,206

1,206

1,206

Leases

131

131

Total

4,737

4,832

5,736

5,862

Grand Total

$

10,226

10,407

2,018

10,380

10,558

1,645

Schedule of average recorded investment on impaired loans

Three Months Ended

Three Months Ended

March 31, 2021

March 31, 2020

Average

Interest

Average

Interest

recorded

Income

recorded

Income

(dollars in thousands)

    

investment

Recognized

investment

Recognized

Impaired loans with related allowance:

Commercial and industrial

$

3,826

5

451

5

Small business loans

918

Home equity lines and loans

95

458

Residential mortgage

688

Total

$

5,527

5

909

5

Impaired loans without related allowance:

Commercial mortgage

$

735

8

2,129

21

Commercial and industrial

579

587

4

Small business loans

176

4

934

6

Home equity lines and loans

825

305

-

Residential mortgage

1,127

3,806

-

Construction

1,206

15

1,239

17

Leases

122

Total

$

4,770

27

9,000

48

Grand Total

$

10,297

32

9,909

53

Schedule of TDRs

March 31, 

December 31, 

(dollars in thousands)

    

2021

    

2020

TDRs included in nonperforming loans and leases

$

239

  

244

TDRs in compliance with modified terms

 

2,534

  

3,362

Total TDRs

$

2,773

  

3,606

Schedule of loan modifications provided to loan customers

March 31, 2021

December 31, 2020

    

Portfolio

Active

% of

Portfolio

Active

% of

Loan Portfolio

Balance

Modifications

Portfolio Balance

Balance

Modifications

Portfolio Balance

Commercial mortgage

$

517,421

$

24,341

4.7%

$

485,103

$

19,836

4.1%

Commercial and industrial, including leases

308,091

70

0.0%

292,790

Construction & land development

134,601

4,343

3.2%

140,246

4,343

3.1%

Home equity lines and loans

55,578

64,987

Residential mortgage

35,495

40,272

Small business loans

62,373

49,542

2,726

Consumer

469

511

Total

$

1,114,028

$

28,754

2.6%

$

1,073,451

$

26,905

2.5%