Loans and Allowance for Loan Losses | NOTE 4 – Loans and Allowance for Loan Losses The following table summarizes the composition of our loan portfolio. Total gross loans are recorded net of deferred loan fees and costs, which totaled $3.6 million as of June 30, 2020 and $3.3 million as of December 31, 2019. June 30, 2020 December 31, 2019 (dollars in thousands) Amount % of Total Amount % of Total Commercial Owner occupied RE $ 420,858 20.7 % $ 407,851 21.0 % Non-owner occupied RE 554,566 27.2 % 501,878 25.8 % Construction 71,761 3.5 % 80,486 4.1 % Business 310,212 15.2 % 308,123 15.9 % Total commercial loans 1,357,397 66.6 % 1,298,338 66.8 % Consumer Real estate 437,742 21.5 % 398,245 20.5 % Home equity 173,739 8.5 % 179,738 9.3 % Construction 45,629 2.3 % 41,471 2.1 % Other 22,294 1.1 % 25,733 1.3 % Total consumer loans 679,404 33.4 % 645,187 33.2 % Total gross loans, net of deferred fees 2,036,801 100.0 % 1,943,525 100.0 % Less—allowance for loan losses (31,602 ) (16,642 ) Total loans, net $ 2,005,199 $ 1,926,883 Maturities and Sensitivity of Loans to Changes in Interest Rates The information in the following tables summarizes the loan maturity distribution by type and related interest rate characteristics based on the contractual maturities of individual loans, including loans which may be subject to renewal at their contractual maturity. Renewal of such loans is subject to review and credit approval, as well as modification of terms upon maturity. Actual repayments of loans may differ from the maturities reflected below, because borrowers have the right to prepay obligations with or without prepayment penalties. June 30, 2020 After one One year but within After five (dollars in thousands) or less five years years Total Commercial Owner occupied RE $ 31,396 147,219 242,243 420,858 Non-owner occupied RE 59,676 306,178 188,712 554,566 Construction 8,568 32,297 30,896 71,761 Business 84,691 147,433 78,088 310,212 Total commercial loans 184,331 633,127 539,939 1,357,397 Consumer Real estate 16,360 66,357 355,025 437,742 Home equity 8,232 25,853 139,654 173,739 Construction 9,067 1,317 35,245 45,629 Other 5,507 12,587 4,200 22,294 Total consumer loans 39,166 106,114 534,124 679,404 Total gross loans, net of deferred fees $ 223,497 739,241 1,074,063 2,036,801 Loans maturing after one year with: Fixed interest rates $ 1,455,803 Floating interest rates 357,501 14 December 31, 2019 After one One year but within After five (dollars in thousands) or less five years years Total Commercial Owner occupied RE $ 40,476 147,945 219,430 407,851 Non-owner occupied RE 55,187 267,879 178,812 501,878 Construction 31,035 19,278 30,173 80,486 Business 84,452 146,051 77,620 308,123 Total commercial loans 211,150 581,153 506,035 1,298,338 Consumer Real estate 16,663 82,445 299,137 398,245 Home equity 9,921 25,828 143,989 179,738 Construction 13,405 1,222 26,844 41,471 Other 6,422 15,022 4,289 25,733 Total consumer 46,411 124,517 474,259 645,187 Total gross loan, net of deferred fees $ 257,561 705,670 980,294 1,943,525 Loans maturing after one year with: Fixed interest rates $ 1,310,744 Floating interest rates 375,220 Paycheck Protection Program (“PPP”) On March 27, 2020, President Trump signed the Coronavirus Aid, Relief, and Economic Security Act (the “CARES” Act or the “Act”) to provide emergency assistance and health care response for individuals, families, and businesses affected by the coronavirus pandemic. The Small Business Administration (“SBA”) received funding and authority through the Act to modify existing loan programs and establish a new loan program to assist small businesses nationwide adversely impacted by the COVID-19 emergency. The Act temporarily permits the SBA to guarantee 100% of certain loans under a new program titled the “Paycheck Protection Program” and also provides for forgiveness of up to the full principal amount of qualifying loans guaranteed under the PPP. In an effort to assist our clients as best we could through the pandemic, we became an approved SBA lender in March 2020 and processed 853 loans under the PPP for a total of $97.5 million, receiving SBA lender fee income of $3.9 million. As the regulations and guidance for PPP loans and the forgiveness process continued to change and evolve, management recognized the operational risk and complexity associated with this portfolio and decided to pursue the sale of the PPP loan portfolio to a third party better suited to support and serve our PPP clients through the loan forgiveness process. This loan sale will allow our team to focus on serving our clients and proactively monitor and address credit risk brought on by the pandemic. On June 26, 2020, we completed the sale of our PPP loan portfolio to The Loan Source Inc., together with its servicing partner, ACAP SME LLC, and immediately recognized SBA lender fee income of $2.2 million, net of sale and processing costs, which is included in other noninterest income in the consolidated financial statements. Portfolio Segment Methodology Commercial Commercial loans are assessed for estimated losses by grading each loan using various risk factors identified through periodic reviews. The Company applies historic grade-specific loss factors to each loan class. In the development of statistically derived loan grade loss factors, the Company observes historical losses over 20 quarters for each loan grade. These loss estimates are adjusted as appropriate based on additional analysis of external loss data or other risks identified from current economic conditions and credit quality trends. The allowance also includes an amount for the estimated impairment on nonaccrual commercial loans and commercial loans modified in a troubled debt restructuring (“TDR”), whether on accrual or nonaccrual status. Consumer For consumer loans, the Company determines the allowance on a collective basis utilizing historical losses over 20 quarters to represent its best estimate of inherent loss. The Company pools loans, generally by loan class with similar risk characteristics. The allowance also includes an amount for the estimated impairment on nonaccrual consumer loans and consumer loans modified in a TDR, whether on accrual or nonaccrual status. Credit Quality Indicators Commercial We manage a consistent process for assessing commercial loan credit quality by monitoring its loan grading trends and past due statistics. All loans are subject to individual risk assessment. Our risk categories include Pass, Special Mention, Substandard, and Doubtful, each of which is defined by our banking regulatory agencies. Delinquency statistics are also an important indicator of credit quality in the establishment of our allowance for loan losses. We categorize our loans into risk categories based on relevant information about the ability of the borrower to service their debt such as current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. A description of the general characteristics of the risk grades is as follows: • Pass—These loans range from minimal credit risk to average credit risk; however, still have acceptable credit risk. 15 • Special mention—A special mention loan has potential weaknesses that deserve management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or the institution’s credit position at some future date. • Substandard—A substandard loan is inadequately protected by the current sound worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness, or weaknesses, that may jeopardize the liquidation of the debt. A substandard loan is characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected. • Doubtful—A doubtful loan has all of the weaknesses inherent in one classified as substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of the currently existing facts, conditions and values, highly questionable and improbable. The following tables provide past due information for outstanding commercial loans and include loans on nonaccrual status as well as accruing TDRs. June 30, 2020 Owner Non-owner (dollars in thousands) occupied RE occupied RE Construction Business Total Current $ 420,006 552,138 71,761 309,512 1,353,417 30-59 days past due - - - 482 482 60-89 days past due 301 - - - 301 Greater than 90 Days 551 2,428 - 218 3,197 $ 420,858 554,566 71,761 310,212 1,357,397 December 31, 2019 Owner Non-owner (dollars in thousands) occupied RE occupied RE Construction Business Total Current $ 406,594 501,676 80,486 307,710 1,296,466 30-59 days past due 706 151 - 178 1,035 60-89 days past due - - - - - Greater than 90 Days 551 51 - 235 837 $ 407,851 501,878 80,486 308,123 1,298,338 As of June 30, 2020 and December 31, 2019, loans 30 days or more past due represented 0.33% and 0.23% of the Company’s total loan portfolio, respectively. Commercial loans 30 days or more past due were 0.20% and 0.10% of the Company’s total loan portfolio as of June 30, 2020 and December 31, 2019, respectively. The tables below provide a breakdown of outstanding commercial loans by risk category. June 30, 2020 Owner Non-owner (dollars in thousands) occupied RE occupied RE Construction Business Total Pass $ 417,254 546,801 71,761 304,497 1,340,313 Special mention 1,305 1,226 - 2,254 4,785 Substandard 2,299 6,539 - 3,461 12,299 Doubtful - - - - - $ 420,858 554,566 71,761 310,212 1,357,397 December 31, 2019 Owner Non-owner (dollars in thousands) occupied RE occupied RE Construction Business Total Pass $ 404,237 492,941 80,486 301,504 1,279,168 Special mention 1,312 744 - 3,108 5,164 Substandard 2,302 8,193 - 3,511 14,006 Doubtful - - - - - $ 407,851 501,878 80,486 308,123 1,298,338 16 Consumer The Company manages a consistent process for assessing consumer loan credit quality by monitoring its loan grading trends and past due statistics. All loans are subject to individual risk assessment. The Company’s categories include Pass, Special Mention, Substandard, and Doubtful, which are defined above. Delinquency statistics are also an important indicator of credit quality in the establishment of the allowance for loan losses. The following tables provide past due information for outstanding consumer loans and include loans on nonaccrual status as well as accruing TDRs. June 30, 2020 (dollars in thousands) Real estate Home equity Construction Other Total Current $ 436,975 171,810 45,629 22,279 676,693 30-59 days past due - 1,442 - 6 1,448 60-89 days past due 253 190 - 9 452 Greater than 90 Days 514 297 - - 811 $ 437,742 173,739 45,629 22,294 679,404 December 31, 2019 (dollars in thousands) Real estate Home equity Construction Other Total Current $ 396,445 179,051 41,471 25,650 642,617 30-59 days past due 799 369 - 83 1,251 60-89 days past due - 118 - - 118 Greater than 90 Days 1,001 200 - - 1,201 $ 398,245 179,738 41,471 25,733 645,187 Consumer loans 30 days or more past due were 0.13% of total loans as of June 30, 2020 and December 31, 2019. The tables below provide a breakdown of outstanding consumer loans by risk category. June 30, 2020 (dollars in thousands) Real estate Home equity Construction Other Total Pass $ 431,688 168,735 45,629 22,003 668,055 Special mention 1,949 1,330 - 251 3,530 Substandard 4,105 3,674 - 40 7,819 Doubtful - - - - - $ 437,742 173,739 45,629 22,294 679,404 December 31, 2019 (dollars in thousands) Real estate Home equity Construction Other Total Pass $ 392,572 176,532 41,471 25,421 635,996 Special mention 2,267 775 - 261 3,303 Substandard 3,406 2,431 - 51 5,888 Doubtful - - - - - $ 398,245 179,738 41,471 25,733 645,187 Nonperforming assets The following table shows the nonperforming assets and the related percentage of nonperforming assets to total assets and gross loans. Generally, a loan is placed on nonaccrual status when it becomes 90 days past due as to principal or interest, or when the Company believes, after considering economic and business conditions and collection efforts, that the borrower’s financial condition is such that collection of the contractual principal or interest on the loan is doubtful. A payment of interest on a loan that is classified as nonaccrual is recognized as a reduction in principal when received. 17 Following is a summary of our nonperforming assets, including nonaccruing TDRs. (dollars in thousands) June 30, 2020 December 31, 2019 Commercial Owner occupied RE $ - - Non-owner occupied RE 2,428 188 Construction - - Business 229 235 Consumer Real estate 1,324 1,829 Home equity 360 431 Construction - - Other - - Nonaccruing troubled debt restructurings 4,669 4,111 Total nonaccrual loans, including nonaccruing TDRs 9,010 6,794 Other real estate owned - - Total nonperforming assets $ 9,010 6,794 Nonperforming assets as a percentage of: Total assets 0.36 % 0.30 % Gross loans 0.44 % 0.35 % Total loans over 90 days past due $ 4,008 2,038 Loans over 90 days past due and still accruing - - Accruing troubled debt restructurings 7,332 5,219 Impaired Loans The table below summarizes key information for impaired loans. The Company’s impaired loans include loans on nonaccrual status and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans may have estimated impairment which is included in the allowance for loan losses. The Company’s commercial and consumer impaired loans are evaluated individually to determine the related allowance for loan losses. June 30, 2020 Recorded investment Impaired loans Impaired loans Unpaid with no related with related Related Principal Impaired allowance for allowance for allowance for (dollars in thousands) Balance loans loan losses loan losses loan losses Commercial Owner occupied RE $ 2,786 2,722 2,268 454 76 Non-owner occupied RE 6,156 5,616 2,333 3,283 566 Construction - - - - - Business 2,618 2,529 305 2,224 814 Total commercial 11,560 10,867 4,906 5,961 1,456 Consumer Real estate 3,059 3,048 1,986 1,062 369 Home equity 2,336 2,286 2,012 274 160 Construction - - - - - Other 141 141 - 141 14 Total consumer 5,536 5,475 3,998 1,477 543 Total $ 17,096 16,342 8,904 7,438 1,999 18 December 31, 2019 Recorded investment Impaired loans Impaired loans Unpaid with no related with related Related Principal Impaired allowance for allowance for allowance for (dollars in thousands) Balance loans loan losses loan losses loan losses Commercial Owner occupied RE $ 2,791 2,726 2,270 456 75 Non-owner occupied RE 4,512 4,051 2,419 1,632 465 Construction - - - - - Business 1,620 1,531 558 973 452 Total commercial 8,923 8,308 5,247 3,061 992 Consumer Real estate 2,727 2,720 1,638 1,082 364 Home equity 885 838 459 379 66 Construction - - - - - Other 147 147 - 147 16 Total consumer 3,759 3,705 2,097 1,608 446 Total $ 12,682 12,013 7,344 4,669 1,438 The following table provides the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans after impairment by portfolio segment and class. Three months ended June 30, 2020 Three months ended June 30, 2019 Average Recognized Average Recognized recorded interest recorded interest (dollars in thousands) investment income investment income Commercial Owner occupied RE $ 2,722 14 3,116 44 Non-owner occupied RE 6,078 39 2,544 41 Construction - - - - Business 2,534 19 2,728 37 Total commercial 11,334 72 8,388 122 Consumer Real estate 3,052 15 2,622 20 Home equity 2,287 5 1,659 21 Construction - - - - Other 142 1 155 1 Total consumer 5,481 21 4,436 42 Total $ 16,815 93 12,824 164 Six months ended Six months ended Year ended June 30, 2020 June 30, 2019 December 31, 2019 Average Recognized Average Recognized Average Recognized recorded interest recorded interest recorded interest (dollars in thousands) investment income investment income investment income Commercial Owner occupied RE $ 2,723 33 3,123 79 2,739 128 Non-owner occupied RE 6,098 102 2,565 85 4,161 255 Construction - - - - - - Business 2,545 47 2,700 77 1,582 79 Total commercial 11,366 182 8,388 241 8,482 462 Consumer Real estate 3,057 40 2,633 45 2,771 131 Home equity 2,288 17 1,670 51 853 42 Construction - - - - - - Other 144 2 156 2 153 5 Total consumer 5,489 59 4,459 98 3,777 178 Total $ 16,855 241 12,847 339 12,259 640 Allowance for Loan Losses The allowance for loan loss is management’s estimate of credit losses inherent in the loan portfolio. The allowance for loan losses is established as losses are estimated to have occurred through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon management’s periodic review of the collectability of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available. 19 The Company has an established process to determine the adequacy of the allowance for loan losses that assesses the losses inherent in the portfolio. While the Company attributes portions of the allowance to specific portfolio segments, the entire allowance is available to absorb credit losses inherent in the total loan portfolio. The Company’s process involves procedures to appropriately consider the unique risk characteristics of the commercial and consumer loan portfolio segments. For each portfolio segment, impairment is measured individually for each impaired loan. The Company’s allowance levels are influenced by loan volume, loan grade or delinquency status, historic loss experience and other economic conditions. The following table summarizes the activity related to the allowance for loan losses by commercial and consumer portfolio segments: Three months ended June 30, 2020 Commercial Consumer Owner Non-owner occupied occupied Real Home (dollars in thousands) RE RE Construction Business Estate equity Construction Other Total Balance, beginning of period $ 4,005 5,794 694 4,714 4,606 1,896 415 338 22,462 Provision for loan losses 1,795 3,909 283 1,282 1,925 745 200 61 10,200 Loan charge-offs - (912 ) - (170 ) - - - - (1,082 ) Loan recoveries - - - 15 7 - - - 22 Net loan charge-offs - (912 ) - (155 ) 7 - - - (1,060 ) Balance, end of period $ 5,800 8,791 977 5,841 6,538 2,641 615 399 31,602 Net charge-offs to average loans (annualized) 0.24 % Allowance for loan losses to gross loans 1.55 % Allowance for loan losses to nonperforming loans 350.74 % Three months ended June 30, 2019 Commercial Consumer (dollars in thousands) Owner occupied RE Non-owner occupied RE Construction Business Real Estate Home equity Construction Other Total Balance, beginning of period $ 2,783 3,886 572 3,796 3,041 1,410 282 281 16,051 Provision for loan losses 135 143 (3 ) (181 ) 49 98 36 23 300 Loan charge-offs (110 ) (13 ) - - - (100 ) - (14 ) (237 ) Loan recoveries - - - 8 14 1 - 7 30 Net loan charge-offs (110 ) (13 ) - 8 14 (99 ) - (7 ) (207 ) Balance, end of period $ 2,808 4,016 569 3,623 3,104 1,409 318 297 16,144 Net charge-offs to average loans (annualized) 0.05 % Allowance for loan losses to gross loans 0.89 % Allowance for loan losses to nonperforming loans 277.92 % Six months ended June 30, 2020 Commercial Consumer (dollars in thousands) Owner occupied RE Non-owner occupied RE Construction Business Real Estate Home equity Construction Other Total Balance, beginning of period $ 2,835 4,304 541 3,692 3,278 1,447 268 277 16,642 Provision for loan losses 2,965 5,620 436 2,288 3,251 1,126 347 167 16,200 Loan charge-offs - (1,133 ) - (170 ) - - - (45 ) (1,348 ) Loan recoveries - - - 31 9 68 - - 108 Net loan charge-offs - (1,133 ) - (139 ) 9 68 - (45 ) (1,240 ) Balance, end of period $ 5,800 8,791 977 5,841 6,538 2,641 615 399 31,602 Net charge-offs to average loans (annualized) 0.12 % Six months ended June 30, 2019 Commercial Consumer Owner occupied RE Non-owner occupied RE Construction Business Real Estate Home equity Construction Other Total Balance, beginning of period $ 2,726 3,811 615 3,616 3,081 1,348 275 290 15,762 Provision for loan losses 192 217 (46 ) (10 ) (6 ) 160 43 50 600 Loan charge-offs (110 ) (14 ) - - - (100 ) - (53 ) (277 ) Loan recoveries - 2 - 17 29 1 - 10 59 Net loan charge-offs (110 ) (12 ) - 17 29 (99 ) - (43 ) (218 ) Balance, end of period $ 2,808 4,016 569 3,623 3,104 1,409 318 297 16,144 Net charge-offs to average loans (annualized) 0.03 % The following table disaggregates the allowance for loan losses and recorded investment in loans by impairment methodology. June 30, 2020 Allowance for loan losses Recorded investment in loans (dollars in thousands) Commercial Consumer Total Commercial Consumer Total Individually evaluated $ 1,456 543 1,999 10,867 5,475 16,342 Collectively evaluated 19,953 9,650 29,603 1,346,530 673,929 2,020,459 Total $ 21,409 10,193 31,602 1,357,397 679,404 2,036,801 December 31, 2019 Allowance for loan losses Recorded investment in loans (dollars in thousands) Commercial Consumer Total Commercial Consumer Total Individually evaluated $ 992 446 1,438 8,308 3,705 12,013 Collectively evaluated 10,380 4,824 15,204 1,290,030 641,482 1,931,512 Total $ 11,372 5,270 16,642 1,298,338 645,187 1,943,525 |