XML 33 R22.htm IDEA: XBRL DOCUMENT v3.20.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
6 Months Ended
Jun. 30, 2020
LOANS AND ALLOWANCE FOR LOAN LOSSES  
Schedule of classes of the loan portfolio summarized by risk rating

Commercial and

(Dollars in thousands)

Industrial

Commercial Real Estate

June 30, 

December 31, 

June 30, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

99,225

$

84,999

$

405,929

$

382,510

7    Special Mention

 

 

2

 

 

944

8    Substandard

 

901

 

1,068

 

9,781

 

11,590

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

167

 

643

 

770

 

757

Total loans

$

100,293

$

86,712

$

416,480

$

395,801

Residential Real Estate

Including Home Equity

Consumer 

June 30, 

December 31, 

June 30, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Grade:

1-6 Pass

$

153,816

$

158,301

$

5,261

$

5,662

7    Special Mention

 

 

117

 

 

83

8    Substandard

 

1,087

 

1,048

 

8

 

35

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(109)

 

(116)

 

78

 

89

Total loans

$

154,794

$

159,350

$

5,347

$

5,869

Total Loans

June 30, 

December 31, 

    

2020

    

2019

Grade:

 

  

 

  

1-6 Pass

$

664,231

$

631,472

7 Special Mention

 

 

1,146

8 Substandard

 

11,777

 

13,741

9 Doubtful

 

 

Add (deduct):  Unearned discount and

 

 

   Net deferred loan fees and costs

 

906

 

1,373

Total loans

$

676,914

$

647,732

Schedule of the allowance for loan losses, by loan class

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three month period ended June 30, 2020:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

663

$

4,328

$

1,643

$

113

$

432

$

7,179

Charge-offs

 

(20)

 

(15)

 

 

(6)

 

 

(41)

Recoveries

 

 

 

 

2

 

 

2

Provision (credit)

 

180

 

(98)

 

(35)

 

(3)

 

150

 

194

Ending Balance

$

823

$

4,215

$

1,608

$

106

$

582

$

7,334

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the six month period ended June 30, 2020:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

634

$

4,116

$

1,665

$

114

$

476

$

7,005

Charge-offs

 

(24)

 

(15)

 

 

(22)

 

 

(61)

Recoveries

 

 

 

 

2

 

 

2

Provision (credit)

 

213

 

114

 

(57)

 

12

 

106

 

388

Ending Balance

$

823

$

4,215

$

1,608

$

106

$

582

$

7,334

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

3

$

1

$

$

$

4

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

823

$

4,212

$

1,607

$

106

$

582

$

7,330

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

100,293

$

416,480

$

154,794

$

5,347

$

$

676,914

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

1,062

$

11,531

$

1,107

$

$

$

13,700

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

99,231

$

404,949

$

153,687

$

5,347

$

$

663,214

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three month period ended June 30, 2019:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

732

$

3,865

$

1,641

$

110

$

414

$

6,762

Charge-offs

 

 

 

(28)

 

(10)

 

 

(38)

Recoveries

 

 

 

 

2

 

 

2

Provision (credit)

 

(89)

 

34

 

28

 

9

 

64

 

46

Ending Balance

$

643

$

3,899

$

1,641

$

111

$

478

$

6,772

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the six month period ended June 30, 2019:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

724

$

3,700

$

1,650

$

117

$

554

$

6,745

Charge-offs

 

 

(64)

 

(28)

 

(25)

 

 

(117)

Recoveries

 

1

 

 

2

 

3

 

 

6

Provision (credit)

 

(82)

 

263

 

17

 

16

 

(76)

 

138

Ending Balance

$

643

$

3,899

$

1,641

$

111

$

478

$

6,772

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

$

3

$

$

$

3

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

643

$

3,899

$

1,638

$

111

$

478

$

6,769

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

81,553

$

364,390

$

160,362

$

5,776

$

$

612,081

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,105

$

11,333

$

834

$

$

$

13,272

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

80,448

$

353,057

$

159,528

$

5,776

$

$

598,809

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the year ended December 31, 2019

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

724

$

3,700

$

1,650

$

117

$

554

$

6,745

Charge-offs

 

 

(64)

 

(69)

 

(71)

 

 

(204)

Recoveries

 

6

 

 

2

 

6

 

 

14

Provision (credit)

 

(96)

 

480

 

82

 

62

 

(78)

 

450

Ending Balance

$

634

$

4,116

$

1,665

$

114

$

476

$

7,005

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

1

$

$

$

$

1

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

634

$

4,115

$

1,665

$

114

$

476

$

7,004

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

86,712

$

395,801

$

159,350

$

5,869

$

$

647,732

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,084

$

11,158

$

712

$

$

$

12,954

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

85,628

$

384,643

$

158,638

$

5,869

$

$

634,778

Schedule of the outstanding recorded investment of TDRs

(Dollars in thousands)

    

June 30, 

    

December 31, 

2020

2019

Non-accrual TDRs

$

1,690

$

112

Accruing TDRs

 

6,816

 

8,566

Total

$

8,506

$

8,678

Schedule of the loan modifications categorized as TDRs

(Dollars in thousands)

For the Three Months Ended June 30, 2020

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

3

$

159

$

159

$

159

Total

3

$

159

$

159

$

159

(Dollars in thousands)

For the Six Months Ended June 30, 2020

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

3

$

159

$

159

$

159

Total

3

$

159

$

159

$

159

Schedule of loan modifications made for loans categorized as TDRs

For the Three Months Ended June 30, 2020

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

3

3

Total

3

3

For the Six Months Ended June 30, 2020

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

3

3

Total

3

3

Schedule of information related to loan modifications

(Dollars in thousands)

Percent of

Recorded

Total Section

Count Returned

Investment as of

4013 CARES

Percent of

to Normal

    

Count

    

June 30, 2020

 

Act Modifications

Total Loans

Payment Status

 

  

 

  

Commercial and Industrial

66

$

11,540

7.04%

1.71%

Commercial Real Estate

326

 

143,986

87.91%

21.27%

Residential Real Estate

87

 

8,143

4.97%

1.20%

5

Consumer

10

 

126

0.08%

0.02%

2

Total loans

489

$

163,795

100.00%

24.20%

7

Schedule of recorded investment, unpaid principal balance, related allowance, average recorded investment, and interest income recognized with respect to the Corporation's impaired loans

(Dollars in thousands)

June 30, 2020

December 31, 2019

    

    

Unpaid

    

    

    

Unpaid

    

Recorded

Principal

Related

Recorded

Principal

Related

Investment

Balance

Allowance

Investment

Balance

Allowance

With no related allowance recorded:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,062

$

1,062

$

$

1,084

$

1,084

$

Commercial Real Estate

 

11,316

 

14,224

 

 

11,130

 

14,147

 

Residential Real Estate

 

1,087

 

1,172

 

 

712

 

822

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

215

 

215

 

3

 

28

 

28

 

1

Residential Real Estate

 

20

 

20

 

1

 

 

 

Total

$

13,700

$

16,693

$

4

$

12,954

$

16,081

$

1

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

1,062

$

1,062

$

$

1,084

$

1,084

$

Commercial Real Estate

$

11,531

$

14,439

$

3

$

11,158

$

14,175

$

1

Residential Real Estate

$

1,107

$

1,192

$

1

$

712

$

822

$

(Dollars in thousands)

For the Three Months Ended

For the Three Months Ended

June 30, 2020

June 30, 2019

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,068

$

2

$

1,111

$

13

Commercial Real Estate

 

11,300

 

75

 

11,856

 

102

Residential Real Estate

 

1,088

 

 

447

 

4

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

217

 

3

 

 

Residential Real Estate

 

20

 

1

 

56

 

Total

$

13,693

$

81

$

13,470

$

119

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,068

$

2

$

1,111

$

13

Commercial Real Estate

$

11,517

$

78

$

11,856

$

102

Residential Real Estate

$

1,108

$

1

$

503

$

4

(Dollars in thousands)

For the Six Months Ended

For the Six Months Ended

June 30, 2020

June 30, 2019

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,074

$

8

$

1,116

$

27

Commercial Real Estate

 

11,217

 

151

 

13,700

 

252

Residential Real Estate

 

984

 

 

444

 

5

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

166

 

4

 

51

 

1

Residential Real Estate

 

21

 

2

 

28

 

Total

$

13,462

$

165

$

15,339

$

285

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,074

$

8

$

1,116

$

27

Commercial Real Estate

$

11,383

$

155

$

13,751

$

253

Residential Real Estate

$

1,005

$

2

$

472

$

5

Schedule of total non-performing assets

(Dollars in thousands)

June 30, 

December 31, 

    

2020

    

2019

Commercial and Industrial

$

752

$

Commercial Real Estate

 

5,045

3,697

Residential Real Estate

 

1,087

 

691

Total non-accrual loans

 

6,884

 

4,388

Foreclosed assets held for resale

 

169

 

119

Loans past-due 90 days or more and still accruing interest

 

866

 

100

Total non-performing assets

$

7,919

$

4,607

Schedule of classes of the loan portfolio by past-due status

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

June 30, 2020:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

20

$

716

$

417

$

1,153

$

99,140

$

100,293

$

380

Commercial Real Estate

 

1,760

 

648

 

4,914

 

7,322

 

409,158

 

416,480

 

486

Residential Real Estate

 

111

 

349

 

911

 

1,371

 

153,423

 

154,794

 

Consumer

 

16

 

2

 

 

18

 

5,329

 

5,347

 

Total

$

1,907

$

1,715

$

6,242

$

9,864

$

667,050

$

676,914

$

866

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

December 31, 2019:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

$

26

$

$

26

$

86,686

$

86,712

$

Commercial Real Estate

 

880

 

957

 

3,502

 

5,339

 

390,462

 

395,801

 

Residential Real Estate

 

1,118

 

506

 

613

 

2,237

 

157,113

 

159,350

 

100

Consumer

 

24

 

5

 

 

29

 

5,840

 

5,869

 

Total

$

2,022

$

1,494

$

4,115

$

7,631

$

640,101

$

647,732

$

100