Loans and Allowance For Loan Losses | 3. LOANS AND ALLOWANCE FOR LOAN LOSSES Outstanding loans as of March 31, 2020 and December 31, 2019 are summarized below. Certain loans have been pledged to secure borrowing arrangements (see Note 4). (Dollars in thousands) March 31, December 31, Commercial and industrial 416,308 389,746 Real estate—construction and land 41,697 42,519 Real estate—other 496,765 502,929 Real estate—HELOC 995 982 Installment and other 13,180 13,476 Total loans, gross 968,945 949,652 Deferred loan origination costs, net 2,902 2,555 Allowance for loan losses (11,565 ) (11,075 ) Total loans, net 960,282 941,132 The following table reflects gross loans by portfolio segment and the related impairment methodology as of March 31, 2020 and December 31, 2019. (Dollars in thousands) Commercial Real Estate Real Estate Real Estate Installment Total As of March 31, 2020 Loans individually evaluated for impairment $ 5,440 $ — $ — $ — $ 344 $ 5,784 Loans collectively evaluated for impairment 410,868 41,697 496,765 995 12,836 963,161 Total loans $ 416,308 $ 41,697 $ 496,765 $ 995 $ 13,180 $ 968,945 As of December 31, 2019 Loans individually evaluated for impairment $ 4,572 $ — $ 687 $ — $ 344 $ 5,603 Loans collectively evaluated for impairment 385,174 42,519 502,242 982 13,132 944,049 Total loans $ 389,746 $ 42,519 $ 502,929 $ 982 $ 13,476 $ 949,652 The following table reflects the changes in, and allocation of, the allowance for loan losses by portfolio segment as of March 31, 2020 and March 31, 2019. (Dollars in thousands) Commercial Real Estate Real Estate Real Estate Installment Total Three months ended March 31, 2020 Beginning balance $ 6,708 $ 1,022 $ 3,281 $ 6 $ 58 $ 11,075 Provision for loan losses 1,045 (292 ) (620 ) (1 ) 268 400 Charge-offs — — — — — — Recoveries 90 — — — — 90 Ending balance $ 7,843 $ 730 $ 2,661 $ 5 $ 326 $ 11,565 Individually evaluated for impairment $ 1,187 $ — $ — $ — $ 110 $ 1,297 Collectively evaluated for impairment 6,656 730 2,661 5 216 10,268 $ 7,843 $ 730 $ 2,661 $ 5 $ 326 $ 11,565 Three months ended March 31, 2019 Beginning balance $ 5,578 $ 1,493 $ 3,703 $ 16 $ 10 $ 10,800 Provision for loan losses 378 (373 ) 448 (6 ) 134 581 Charge-offs — — — — (137 ) (137 ) Recoveries 6 — — — — 6 Ending balance $ 5,962 $ 1,120 $ 4,151 $ 10 $ 7 $ 11,250 Individually evaluated for impairment $ 14 $ — $ — $ — $ — $ 14 Collectively evaluated for impairment 5,948 1,120 4,151 10 7 11,236 $ 5,962 $ 1,120 $ 4,151 $ 10 $ 7 $ 11,250 The following table reflects the loan portfolio allocated by management’s internal risk ratings at March 31, 2020 and December 31, 2019. (Dollars in thousands) Commercial Real Estate Real Estate Real Estate Installment Total As of March 31, 2020 Grade: Pass $ 399,304 $ 39,919 $ 486,959 $ 995 $ 10,584 $ 937,761 Special Mention 7,254 — 5,188 — 1,495 13,937 Substandard 9,750 1,778 4,618 — 1,101 17,247 Total $ 416,308 $ 41,697 $ 496,765 $ 995 $ 13,180 $ 968,945 As of December 31, 2019 Grade: Pass $ 378,327 $ 40,731 $ 494,314 $ 982 $ 11,382 $ 925,736 Special Mention 6,894 1,788 7,928 — 1,655 18,265 Substandard 4,525 — 687 — 439 5,651 Total $ 389,746 $ 42,519 $ 502,929 $ 982 $ 13,476 $ 949,652 The following table reflects an aging analysis of the loan portfolio by the time past due at March 31, 2020 and December 31, 2019. (Dollars in thousands) 30 Days 60 Days 90+ Days Non-Accrual Current Total As of March 31, 2020 Commercial and industrial $ — $ — $ — $ 2,306 $ 414,002 $ 416,308 Real estate: Construction and land — — — — 41,697 41,697 Other — — — — 496,765 496,765 HELOC — — — — 995 995 Installment and other — — — 344 12,836 13,180 Total loans, gross $ — $ — $ — $ 2,650 $ 966,295 $ 968,945 As of December 31, 2019 Commercial and industrial $ — $ 1,440 $ — $ 2,409 $ 385,897 $ 389,746 Real estate: Construction and land — — — — 42,519 42,519 Other — — — — 502,929 502,929 HELOC — — — — 982 982 Installment and other — — — 344 13,132 13,476 Total loans, gross $ — $ 1,440 $ — $ 2,753 $ 945,459 $ 949,652 The following table reflects information related to impaired loans as of March 31, 2020 and December 31, 2019. (Dollars in thousands) Recorded Unpaid Related Average Interest As of March 31, 2020 With no related allowance recorded: Commercial and industrial $ 1,677 $ 1,685 $ — $ 1,728 $ 35 With an allowance recorded: Commercial and industrial $ 3,782 $ 5,682 $ 1,187 $ 5,715 $ 25 Installment and other $ 356 $ 631 $ 110 $ 1,925 $ — Total: Commercial and industrial $ 5,459 $ 7,367 $ 650 $ 7,443 $ 60 Installment and other $ 356 $ 631 $ 110 $ 1,925 $ — As of December 31, 2019 With no related allowance recorded: Commercial and industrial $ 1,847 $ 1,860 $ — $ 1,282 $ 68 Real estate- other $ 689 $ 687 $ — $ 700 $ 52 Installment and other $ 291 $ 294 $ — $ 1,723 $ — With an allowance recorded: Commercial and industrial $ 2,725 $ 4,623 $ 600 $ 4,620 $ 56 Installment and other $ 41 $ 200 $ 50 $ 203 $ 15 Total: Commercial and industrial $ 4,572 $ 6,483 $ 600 $ 5,902 $ 124 Real estate- other $ 689 $ 687 $ — $ 700 $ 52 Installment and other $ 332 $ 494 $ 50 $ 1,926 $ 15 Interest forgone on nonaccrual loans totaled $82,000 and $89,000 for the three months ended March 31, 2020 and 2019, respectively. There was no interest recognized on a cash-basis on impaired loans for the three months ended March 31, 2020 and The recorded investment in impaired loans in the tables above excludes accrued interest receivable and net deferred loan origination costs due to their immateriality. Trouble Debt Restructurings At March 31, 2020, the Company had a recorded investment of $624,000 and had allocated specific reserves totaling $20,000 related to loans with terms that had been modified in troubled debt restructurings. At December 31, 2019, the Company had a recorded investment of $722,000 and had allocated specific reserves totaling $12,000 related to loans with terms that had been modified in troubled debt restructurings. The Company had no commitments as of March 31, 2020 and December 31, 2019 to customers with outstanding loans that were classified as troubled debt restructurings. There were no new troubled debt restructurings during the three months ended March 31, 2020 and 2019. The Company had no troubled debt restructurings with a subsequent payment default within twelve months following the modification during the three months ended March 31, 2020 and 2019. For additional information regarding the impact of COVID-19, see footnote 7 |