XML 36 R25.htm IDEA: XBRL DOCUMENT v3.21.2
Allowance for Loan Losses (the Allowance) (Tables)
9 Months Ended
Sep. 30, 2021
Allowance for Loan Losses (the Allowance)  
Roll-forward of allowance for loan and lease losses by portfolio segment

Balance,

Balance,

(dollars in thousands)

    

June 30, 2021

    

Charge-offs

    

Recoveries

    

Provision

    

September 30, 2021

Commercial mortgage

$

7,146

(604)

6,542

Home equity lines and loans

281

1

(9)

273

Residential mortgage

324

1

(49)

276

Construction

2,241

44

2,285

Commercial and industrial

5,360

15

239

5,614

Small business loans

2,235

864

3,099

Consumer

4

1

(2)

3

Leases

770

114

884

Total

$

18,361

18

597

18,976

Balance,

Balance,

(dollars in thousands)

    

December 31, 2020

    

Charge-offs

    

Recoveries

    

Provision

    

September 30, 2021

Commercial mortgage

$

7,451

(909)

6,542

Home equity lines and loans

434

5

(166)

273

Residential mortgage

385

5

(114)

276

Construction

2,421

(136)

2,285

Commercial and industrial

5,431

33

150

5,614

Small business loans

1,259

1,840

3,099

Consumer

4

3

(4)

3

Leases

382

(129)

631

884

Total

$

17,767

(129)

46

1,292

18,976

Balance,

Balance,

(dollars in thousands)

    

June 30, 2020

    

Charge-offs

    

Recoveries

    

Provision

    

September 30, 2020

Commercial mortgage

$

5,277

1,658

6,935

Home equity lines and loans

672

(75)

2

(82)

517

Residential mortgage

346

1

(13)

334

Construction

2,019

463

2,482

Commercial and industrial

3,606

(22)

4

1,450

5,038

Small business loans

747

360

1,107

Consumer

4

1

(1)

4

Leases

35

121

156

Total

$

12,706

(97)

8

3,956

16,573

Balance,

Balance,

(dollars in thousands)

    

December 31, 2019

    

Charge-offs

    

Recoveries

    

Provision

    

September 30, 2020

Commercial mortgage

$

3,426

3,509

6,935

Home equity lines and loans

342

(89)

6

258

517

Residential mortgage

179

5

150

334

Construction

2,362

120

2,482

Commercial and industrial

2,684

(31)

37

2,348

5,038

Small business loans

509

598

1,107

Consumer

6

(10)

3

5

4

Leases

5

151

156

Total

$

9,513

(130)

51

7,139

16,573

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

September 30, 2021

evaluated

evaluated

evaluated

evaluated

(dollars in thousands)

    

for impairment

    

for impairment

    

Total

    

for impairment

    

for impairment

    

Total

Commercial mortgage

$

6,542

6,542

$

2,568

539,905

542,473

Home equity lines and loans

2

271

273

910

51,909

52,819

Residential mortgage

12

264

276

1,802

40,351

42,153

Construction

2,285

2,285

1,206

160,986

162,192

Commercial and industrial

1,526

4,088

5,614

3,651

275,325

278,976

Small business loans

376

2,723

3,099

1,057

89,420

90,477

Paycheck Protection Program loans

118,585

118,585

(2)

Main Street Lending Program

592

592

(2)

Consumer

3

3

427

427

Leases, net

884

884

73,993

73,993

Total

$

1,916

17,060

18,976

$

11,194

1,351,493

1,362,687

(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

(2)

Main Street Lending Program

580

580

(2)

Consumer

4

4

511

511

Leases, net

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.
(2)PPP and MSLP loans are not reserved against as they are 100% guaranteed.

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

September 30, 2021

    

    

Special

    

    

    

(dollars in thousands)

Pass

mention

Substandard

Doubtful

Total

Commercial mortgage

$

505,355

31,464

5,654

542,473

Home equity lines and loans

51,427

1,392

52,819

Construction

153,200

8,992

162,192

Commercial and industrial

222,041

35,756

21,179

278,976

Small business loans

87,161

3,316

90,477

Paycheck Protection Program loans

118,585

118,585

Main Street Lending Program loans

592

592

Total

$

1,138,361

76,212

31,541

1,246,114

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

September 30, 2021

December 31, 2020

(dollars in thousands)

    

Performing

    

Nonperforming

    

Total

    

Performing

    

Nonperforming

    

Total

Residential mortgage

$

40,351

1,802

42,153

$

38,457

1,815

40,272

Consumer

427

427

511

511

Leases, net

73,993

73,993

31,040

31,040

Total

$

114,771

1,802

116,573

$

70,008

1,815

71,823

Schedule of recorded investment and principal balance of impaired loans

As of September 30, 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

$

3,201

3,321

1,526

3,860

3,902

1,563

Small business loans

916

916

376

Home equity lines and loans

88

102

2

95

105

9

Residential mortgage

169

169

12

689

689

73

Total

$

4,374

4,508

1,916

4,644

4,696

1,645

Impaired loans without related allowance:

Commercial mortgage

$

2,568

2,568

1,606

1,642

Commercial and industrial

450

515

785

862

Small business loans

141

141

185

185

Home equity lines and loans

822

836

826

839

Residential mortgage

1,633

1,633

1,128

1,128

Construction

1,206

1,206

1,206

1,206

Total

6,820

6,899

5,736

5,862

Grand Total

$

11,194

11,407

1,916

10,380

10,558

1,645

Schedule of average recorded investment on impaired loans

Three Months Ended

Three Months Ended

September 30, 2021

September 30, 2020

Average

Interest

Average

Interest

recorded

Income

recorded

Income

(dollars in thousands)

    

investment

Recognized

investment

Recognized

Impaired loans with related allowance:

Commercial and industrial

$

3,242

5

3,907

26

Small business loans

916

Home equity lines and loans

89

100

Residential mortgage

169

Total

$

4,416

5

4,007

26

Impaired loans without related allowance:

Commercial mortgage

$

2,573

8

2,080

47

Commercial and industrial

473

19

874

6

Small business loans

147

3

208

5

Home equity lines and loans

823

564

Residential mortgage

1,636

6

1,649

41

Construction

1,206

17

1,206

14

Total

$

6,858

53

6,581

113

Grand Total

$

11,274

58

10,588

139

Nine Months Ended

Nine Months Ended

September 30, 2021

September 30, 2020

Average

Interest

Average

Interest

recorded

Income

recorded

Income

(dollars in thousands)

investment

Recognized

investment

Recognized

Impaired loans with related allowance:

Commercial and industrial

$

3,306

15

1,766

36

Small business loans

917

Home equity lines and loans

92

103

Residential mortgage

170

Total

$

4,485

15

1,869

36

Impaired loans without related allowance:

Commercial mortgage

$

2,584

24

1,852

89

Commercial and industrial

485

19

700

14

Small business loans

161

11

220

16

Home equity lines and loans

824

575

Residential mortgage

1,640

9

1,478

133

Construction

1,206

47

1,209

46

Leases

53

Total

$

6,953

110

6,034

298

Grand Total

$

11,438

125

7,903

334

Schedule of TDRs

September 30, 

December 31, 

(dollars in thousands)

    

2021

    

2020

TDRs included in nonperforming loans and leases

$

367

  

244

TDRs in compliance with modified terms

 

2,476

  

3,362

Total TDRs

$

2,843

  

3,606