Loans and Allowance for Loan Losses | Loans and Allowance for Loan Losses A summary of loan balances by type follows: 2021 2020 Originated Acquired Total Originated Acquired Total Commercial real estate $ 887,310 $ 18,802 $ 906,112 $ 761,876 $ 28,149 $ 790,025 Commercial and industrial 199,040 3,710 202,750 271,039 4,295 275,334 Commercial construction 186,572 1,043 187,615 220,845 1,474 222,319 Consumer real estate 176,682 23,922 200,604 133,940 33,932 167,872 Consumer nonresidential 10,277 27 10,304 15,802 33 15,835 $ 1,459,881 $ 47,504 $ 1,507,385 $ 1,403,502 $ 67,883 $ 1,471,385 Less: Allowance for loan losses 13,829 — 13,829 14,333 625 14,958 Unearned income and (unamortized premiums), net 3,536 — 3,536 5,302 — 5,302 Loans, net $ 1,442,516 $ 47,504 $ 1,490,020 $ 1,383,867 $ 67,258 $ 1,451,125 During 2018, as a result of the Company's acquisition of Colombo, the loan portfolio was segregated between loans initially accounted for under the amortized cost method (referred to as "originated" loans) and loans acquired (referred to as "acquired" loans). The loans segregated to the acquired loan portfolio were initially measured at fair value and subsequently accounted for under either ASC Topic 310-30 or ASC 310-20. The outstanding principal balance and related carrying amount of acquired loans included in the consolidated statement of condition as of December 31, 2021 and 2020 are as follows: 2021 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 207 Carrying amount — Other acquired loans Outstanding principal balance 48,049 Carrying amount 47,504 Total acquired loans Outstanding principal balance 48,256 Carrying amount 47,504 2020 Purchased credit impaired acquired loans evaluated individually for future credit losses Outstanding principal balance $ 4,010 Carrying amount 3,064 Other acquired loans Outstanding principal balance 65,656 Carrying amount 64,819 Total acquired loans Outstanding principal balance 69,666 Carrying amount 67,883 The following table presents changes for the year ended December 31, 2021 and 2020 in the accretable yield on purchased credit impaired loans for which the Company applies ASC 310-30. Balance at January 1, 2021 $ 216 Accretion (217) Reclassification of nonaccretable difference due to improvement in expected cash flows 54 Other changes, net (50) Balance at December 31, 2021 $ 3 Balance at January 1, 2020 $ 371 Accretion (878) Reclassification of nonaccretable difference due to improvement in expected cash flows 691 Other changes, net 32 Balance at December 31, 2020 $ 216 An analysis of the allowance for loan losses for the years ended December 31, 2021 and 2020 follows: Commercial Commercial and Commercial Consumer Real Consumer Total 2021 Allowance for loan losses: Beginning Balance $ 9,291 $ 2,546 $ 1,960 $ 690 $ 471 $ 14,958 Charge-offs (477) (117) — — (255) (849) Recoveries 24 — — 35 161 220 Provision (reversal) 157 (602) 49 56 (160) (500) Ending Balance $ 8,995 $ 1,827 $ 2,009 $ 781 $ 217 $ 13,829 Commercial Commercial and Commercial Consumer Real Consumer Total 2020 Allowance for loan losses: Beginning Balance $ 6,399 $ 1,275 $ 2,067 $ 417 $ 73 $ 10,231 Charge-offs (115) — — (41) (254) (410) Recoveries 9 62 — 2 48 121 Provision (reversal) 2,998 1,209 (107) 312 604 5,016 Ending Balance $ 9,291 $ 2,546 $ 1,960 $ 690 $ 471 $ 14,958 The following table presents the recorded investment in loans and impairment method as of December 31, 2021 and 2020, by portfolio segment: Allowance for Loan Losses Commercial Commercial Commercial Consumer Consumer Total 2021 Allowance for loan losses: Ending Balance: Individually evaluated for impairment $ — $ 181 $ — $ 5 $ — $ 186 Purchased credit impaired — — — — — — Collectively evaluated for impairment 8,995 1,646 2,009 776 217 13,643 $ 8,995 $ 1,827 $ 2,009 $ 781 $ 217 $ 13,829 Loans Receivable Commercial Commercial Commercial Consumer Consumer Total 2021 Financing receivables: Ending Balance Individually evaluated for impairment $ 11,915 $ 5,214 $ 1,557 $ 343 $ — $ 19,029 Purchased credit impaired loans — — — — — — Collectively evaluated for impairment 894,197 197,536 186,058 200,261 10,304 1,488,356 $ 906,112 $ 202,750 $ 187,615 $ 200,604 $ 10,304 $ 1,507,385 Allowance for Loan Losses Commercial Commercial Commercial Consumer Consumer Total 2020 Allowance for loan losses: Ending Balance: Individually evaluated for impairment $ 625 $ 1,450 $ — $ 25 $ — $ 2,100 Purchased credit impaired loans — — — — — — Collectively evaluated for impairment 8,666 1,096 1,960 665 471 12,858 $ 9,291 $ 2,546 $ 1,960 $ 690 $ 471 $ 14,958 Loans Receivable Commercial Commercial Commercial Consumer Consumer Total 2020 Financing receivables: Ending Balance Individually evaluated for impairment $ 13,379 $ 7,086 $ — $ 254 $ — $ 20,719 Purchased credit impaired loans 3,007 — — 57 — 3,064 Collectively evaluated for impairment 773,639 268,248 222,319 167,561 15,835 1,447,602 $ 790,025 $ 275,334 $ 222,319 $ 167,872 $ 15,835 $ 1,471,385 Impaired loans by class excluding purchased credit impaired, as of December 31, 2021 and 2020 are summarized as follows: Impaired Loans – Originated Loan Portfolio Recorded Unpaid Related Average Interest 2021 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 1,678 1,688 181 1,711 95 Commercial construction — — — — — Consumer real estate 93 93 5 95 7 Consumer nonresidential — — — — — $ 1,771 $ 1,781 $ 186 $ 1,806 $ 102 2021 With no related allowance: Commercial real estate $ 11,915 $ 11,915 $ — $ 11,947 $ 581 Commercial and industrial 3,536 3,536 — 3,660 238 Commercial construction 1,557 1,596 — 1,597 174 Consumer real estate 250 250 — 250 28 Consumer nonresidential — — — — — $ 17,258 $ 17,297 $ — $ 17,454 $ 1,021 Impaired Loans – Acquired Loan Portfolio Recorded Unpaid Related Average Interest 2021 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial — — — — — Commercial construction — — — — — Consumer real estate — — — — — Consumer nonresidential — — — — — $ — $ — $ — $ — $ — 2021 With no related allowance: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial — — — — — Commercial construction — — — — — Consumer real estate — — — — — Consumer nonresidential — — — — — $ — $ — $ — $ — $ — Impaired Loans – Originated Loan Portfolio Recorded Unpaid Related Average Interest 2020 With an allowance recorded: Commercial real estate $ — $ — $ — $ — $ — Commercial and industrial 5,287 5,287 1,450 5,682 358 Commercial construction — — — — — Consumer real estate 97 97 25 99 6 Consumer nonresidential — — — — — $ 5,384 $ 5,384 $ 1,475 $ 5,781 $ 364 2020 With no related allowance: Commercial real estate $ 9,926 $ 9,930 $ — $ 9,938 $ 133 Commercial and industrial 1,799 1,799 — 2,433 148 Commercial construction — — — — — Consumer real estate — — — — — Consumer nonresidential — — — — — $ 11,725 $ 11,729 $ — $ 12,371 $ 281 Impaired Loans – Acquired Loan Portfolio Recorded Unpaid Related Average Interest 2020 With an allowance recorded: Commercial real estate $ 3,303 $ 4,316 $ 625 $ 4,811 $ 267 Commercial and industrial — — — — — Commercial construction — — — — — Consumer real estate — — — — — Consumer nonresidential — — — — — $ 3,303 $ 4,316 $ 625 $ 4,811 $ 267 2020 With no related allowance: Commercial real estate $ 150 $ 164 $ — $ 164 $ 13 Commercial and industrial 157 215 — 215 12 Commercial construction — — — — — Consumer real estate — — — — — Consumer nonresidential — — — — — $ 307 $ 379 $ — $ 379 $ 25 No additional funds are committed to be advanced in connection with the impaired loans. There were no nonaccrual loans excluded from the impaired loan disclosure. 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. 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 Company uses the following definitions for risk ratings: Pass – Loans listed as pass include larger non-homogeneous loans not meeting the risk rating definitions below and smaller, homogeneous loans not assessed on an individual basis. Special Mention – Loans classified as special mention have a potential weakness that deserves management's close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the institution's credit position at some future date. Substandard – Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the enhanced possibility that the institution will sustain some loss if the deficiencies are not corrected. Doubtful – Loans classified as doubtful include those loans which have all the weaknesses inherent in those classified Substandard with the added characteristic that the weaknesses make collection or liquidation in full, based on currently known facts, conditions and values, improbable. Loss – Loans classified as loss include those loans which are considered uncollectible and of such little value that their continuance as loans is not warranted. Even though partial recovery may be achieved in the future, it is neither practical nor desirable to defer writing off these loans. Based on the most recent analysis performed, the risk category of loans by class of loans was as follows as of December 31, 2021 and 2020: 2021 – Originated Loan Portfolio Commercial Real Commercial and Commercial Construction Consumer Real Estate Consumer Nonresidential Total Grade: Pass $ 875,395 $ 193,426 $ 182,497 $ 176,271 $ 10,277 $ 1,437,866 Special mention — 400 2,518 68 — 2,986 Substandard 11,915 5,214 1,557 343 — 19,029 Doubtful — — — — — — Loss — — — — — — Total $ 887,310 $ 199,040 $ 186,572 $ 176,682 $ 10,277 $ 1,459,881 2021 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Construction Consumer Real Estate Consumer Nonresidential Total Grade: Pass $ 18,802 $ 3,710 $ 1,043 $ 23,922 $ 27 $ 47,504 Special mention — — — — — — Substandard — — — — — — Doubtful — — — — — — Loss — — — — — — Total $ 18,802 $ 3,710 $ 1,043 $ 23,922 $ 27 $ 47,504 2020 – Originated Loan Portfolio Commercial Real Commercial and Commercial Construction Consumer Real Estate Consumer Nonresidential Total Grade: Pass $ 741,570 $ 262,355 $ 220,845 $ 133,750 $ 15,802 $ 1,374,322 Special mention 10,380 1,598 — 93 — 12,071 Substandard 9,926 7,086 — 97 — 17,109 Doubtful — — — — — — Loss — — — — — — Total $ 761,876 $ 271,039 $ 220,845 $ 133,940 $ 15,802 $ 1,403,502 2020 – Acquired Loan Portfolio Commercial Real Commercial and Commercial Construction Consumer Real Estate Consumer Nonresidential Total Grade: Pass $ 24,696 $ 4,295 $ 1,474 $ 33,844 $ 33 $ 64,342 Special mention — — — — — — Substandard 3,453 — — 88 — 3,541 Doubtful — — — — — — Loss — — — — — — Total $ 28,149 $ 4,295 $ 1,474 $ 33,932 $ 33 $ 67,883 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. This analysis 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. At December 31, 2021, the Company had $3.0 million in loans identified as special mention within the originated loan portfolio, a decrease of $9.1 million from December 31, 2020. Special mention rated loans are loans that have a potential weakness that deserve management's close attention. These loans do not have a specific reserve and are considered well-secured. At December 31, 2021, the Company had $19.0 million in loans identified as substandard within the originated loan portfolio, an increase of $1.9 million from December 31, 2020. Substandard rated loans are loans that are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. For each of these substandard loans, a liquidation analysis is completed. As of December 31, 2021, specific reserves on originated and acquired loans totaling $0.2 million, has been allocated within the allowance for loan losses to supplement any shortfall of collateral. Past due and nonaccrual loans presented by loan class were as follows as of December 31, 2021 and 2020: 2021 – Originated Loan Portfolio 30-59 days past 60-89 days past due 90 days or more past due Total past due Current Total loans 90 days past due Nonaccruals Commercial real estate $ — $ — $ — $ — $ 887,310 $ 887,310 $ — $ — Commercial and industrial — — 1,678 1,678 197,362 199,040 — 1,678 Commercial construction — — 1,557 1,557 185,015 186,572 — 1,557 Consumer real estate — — 250 250 176,432 176,682 — 250 Consumer nonresidential 14 21 18 53 10,224 10,277 18 Total $ 14 $ 21 $ 3,503 $ 3,538 $ 1,456,343 $ 1,459,881 $ 18 $ 3,485 2021 – Acquired Loan Portfolio 30-59 days past 60-89 days past due 90 days or more past due Total past due Current Total loans 90 days past due Nonaccruals Commercial real estate $ — $ — $ — $ — $ 18,802 $ 18,802 $ — $ — Commercial and industrial — — — — 3,710 3,710 — — Commercial construction — — — — 1,043 1,043 — — Consumer real estate 234 — 5 239 23,683 23,922 5 — Consumer nonresidential 2 — — 2 25 27 — — Total $ 236 $ — $ 5 $ 241 $ 47,263 $ 47,504 $ 5 $ — 2020 – Originated Loan Portfolio 30-59 days past 60-89 days past due 90 days or more past due Total past due Current Total loans 90 days past due Nonaccruals Commercial real estate $ — $ 88 $ — $ 88 $ 761,788 $ 761,876 $ — $ — Commercial and industrial — — 2,883 2,883 268,156 271,039 — 2,883 Commercial construction — 13 — 13 220,832 220,845 — — Consumer real estate 347 76 — 423 133,517 133,940 — — Consumer nonresidential — — 44 44 15,758 15,802 44 — Total $ 347 $ 177 $ 2,927 $ 3,451 $ 1,400,051 $ 1,403,502 $ 44 $ 2,883 2020 – Acquired Loan Portfolio 30-59 days past 60-89 days past due 90 days or more past due Total past due Current Total loans 90 days past due Nonaccruals Commercial real estate $ 694 $ — $ 2,309 $ 3,003 $ 25,146 $ 28,149 $ — $ 2,309 Commercial and industrial — — — — 4,295 4,295 — — Commercial construction 111 — — 111 1,363 1,474 — — Consumer real estate 353 108 385 846 33,086 33,932 228 157 Consumer nonresidential — — — — 33 33 — — Total $ 1,158 $ 108 $ 2,694 $ 3,960 $ 63,923 $ 67,883 $ 228 $ 2,466 There were overdrafts of $58 thousand and $72 thousand at December 31, 2021 and 2020, respectively, which have been reclassified from deposits to loans. At December 31, 2021 and 2020, loans with a carrying value of $290.3 million and $132.6 million were pledged to the FHLB. There were no defaults of TDRs where the default occurred within twelve months of the restructuring during the years ended December 31, 2021 and December 31, 2020. No TDRs were originated during the year ended December 31, 2021. The following table presents the TDRs originated during the year ended December 31, 2020: Troubled Debt Restructurings Number of Contracts Pre-Modification Outstanding Recorded Investment Post-Modification Outstanding Recorded Investment Commercial real estate 1 $ 97 $ 97 Total 1 $ 97 $ 97 For each of December 31, 2021 and 2020, the Company had a recorded investment in TDRs of $92 thousand and $97 thousand, respectively. The concessions made in TDRs were extensions of the maturity dates or reductions in the stated interest rate for the remaining life of the debt. The payment deferrals that were made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief, are not to be considered TDRs. |