XML 34 R23.htm IDEA: XBRL DOCUMENT v3.20.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 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

September 30, 

December 31, 

September 30, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

99,534

$

84,999

$

418,965

$

382,510

7    Special Mention

 

66

 

2

 

11,543

 

944

8    Substandard

 

917

 

1,068

 

9,827

 

11,590

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(220)

 

643

 

760

 

757

Total loans

$

100,297

$

86,712

$

441,095

$

395,801

Residential Real Estate

Including Home Equity

Consumer 

September 30, 

December 31, 

September 30, 

December 31, 

    

2020

    

2019

    

2020

    

2019

Grade:

1-6 Pass

$

156,286

$

158,301

$

5,015

$

5,662

7    Special Mention

 

153

 

117

 

12

 

83

8    Substandard

 

1,203

 

1,048

 

7

 

35

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(103)

 

(116)

 

75

 

89

Total loans

$

157,539

$

159,350

$

5,109

$

5,869

Total Loans

September 30, 

December 31, 

    

2020

    

2019

Grade:

 

  

 

  

1-6 Pass

$

679,800

$

631,472

7 Special Mention

 

11,774

 

1,146

8 Substandard

 

11,954

 

13,741

9 Doubtful

 

 

Add (deduct):  Unearned discount and

 

 

   Net deferred loan fees and costs

 

512

 

1,373

Total loans

$

704,040

$

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 September 30, 2020:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

823

$

4,215

$

1,608

$

106

$

582

$

7,334

Charge-offs

 

(15)

 

(16)

 

(13)

 

(13)

 

 

(57)

Recoveries

 

4

 

 

 

4

 

 

8

Provision (credit)

 

22

 

266

 

37

 

4

 

(35)

 

294

Ending Balance

$

834

$

4,465

$

1,632

$

101

$

547

$

7,579

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the nine months ended September 30, 2020:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

634

$

4,116

$

1,665

$

114

$

476

$

7,005

Charge-offs

 

(39)

 

(31)

 

(13)

 

(35)

 

 

(118)

Recoveries

 

4

 

 

 

6

 

 

10

Provision (credit)

 

235

 

380

 

(20)

 

16

 

71

 

682

Ending Balance

$

834

$

4,465

$

1,632

$

101

$

547

$

7,579

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

1

$

1

$

$

$

2

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

834

$

4,464

$

1,631

$

101

$

547

$

7,577

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

100,297

$

441,095

$

157,539

$

5,109

$

$

704,040

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

1,101

$

11,775

$

1,096

$

$

$

13,972

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

99,196

$

429,320

$

156,443

$

5,109

$

$

690,068

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

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

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

643

$

3,899

$

1,641

$

111

$

478

$

6,772

Charge-offs

 

 

 

(16)

 

(18)

 

 

(34)

Recoveries

 

5

 

 

 

2

 

 

7

Provision (credit)

 

(18)

 

150

 

16

 

15

 

12

 

175

Ending Balance

$

630

$

4,049

$

1,641

$

110

$

490

$

6,920

(Dollars in thousands)

    

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the nine months ended September 30, 2019:

Allowance for Loan Losses:

 

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

724

$

3,700

$

1,650

$

117

$

554

$

6,745

Charge-offs

 

 

(64)

 

(44)

 

(43)

 

 

(151)

Recoveries

 

6

 

 

2

 

5

 

 

13

Provision (credit)

 

(100)

 

413

 

33

 

31

 

(64)

 

313

Ending Balance

$

630

$

4,049

$

1,641

$

110

$

490

$

6,920

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

1

$

$

$

$

1

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

630

$

4,048

$

1,641

$

110

$

490

$

6,919

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

85,738

$

379,665

$

159,897

$

5,885

$

$

631,185

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,095

$

11,264

$

805

$

$

$

13,164

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

84,643

$

368,401

$

159,092

$

5,885

$

$

618,021

(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)

    

September 30, 

    

December 31, 

2020

2019

Non-accrual TDRs

$

1,675

$

112

Accruing TDRs

 

7,132

 

8,566

Total

$

8,807

$

8,678

Schedule of the loan modifications categorized as TDRs

(Dollars in thousands)

For the Three Months Ended September 30, 2020

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial and Industrial

2

$

42

$

42

$

42

Commercial Real Estate

2

324

324

324

Total

4

$

366

$

366

$

366

(Dollars in thousands)

For the Nine Months Ended September 30, 2020

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial and Industrial

2

$

42

$

42

$

42

Commercial Real Estate

5

483

483

483

Total

7

$

525

$

525

$

525

Schedule of loan modifications made for loans categorized as TDRs

For the Three Months Ended September 30, 2020

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial and Industrial

1

1

2

Commercial Real Estate

2

2

Total

1

3

4

For the Nine Months Ended September 30, 2020

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial and Industrial

1

1

2

Commercial Real Estate

5

5

Total

1

6

7

Schedule of information related to loan modifications

(Dollars in thousands)

Commercial and

Commercial

Residential

Industrial

Real Estate

Real Estate

Consumer

Total

Recorded

Recorded

Recorded

Recorded

Recorded

    

Count

Investment

Count

Investment

Count

Investment

Count

Investment

Count

Investment

Balance at June 30, 2020

 

66

$

11,540

325

$

143,886

81

$

8,143

18

$

126

490

$

163,695

Additional modifications granted for the three months ended September 30,2020

 

3

654

9

2,130

2

641

-

-

14

3,425

Section 4013 CARES Act modifications returned to normal payment status (a)

 

(28)

(4,943)

(192)

(79,525)

(77)

(7,291)

(18)

(126)

(315)

(91,885)

Principal payments net of draws on active deferred loans for the three months ended September 30, 2020 (b)

 

N/A

-

N/A

(299)

N/A

(1)

N/A

-

N/A

(300)

Balance at September 30, 2020

 

41

$

7,251

142

$

66,192

6

$

1,492

$

189

$

74,935

Percent of Total Section 4013 CARES Act modifications

 

  

9.68%

  

88.33%

  

1.99%

  

0.00%

 

100.00%

Percent of Total Section 4013 CARES Act modifications to Total Loans

 

  

1.03%

  

9.40%

  

0.21%

  

0.00%

 

10.64%

Subsequent modifications granted for active deferred loans

 

2

$

170

24

$

17,220

-

$

-

-

$

-

26

 

$

17,390

(a) Includes payments made prior to return to normal payment status during the quarter ended September 30, 2020

(b) Draws include those made on lines of credit and other loans contractually allowing draws of principal. No construction loans have experienced a Section 4013 CARES Act modification at the dates indicated

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)

September 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

$

1,101

$

1,101

$

$

1,084

$

1,084

$

Commercial Real Estate

 

11,747

 

15,947

 

 

11,130

 

14,147

 

Residential Real Estate

 

1,071

 

1,289

 

 

712

 

822

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

28

 

50

 

1

 

28

 

28

 

1

Residential Real Estate

 

25

 

60

 

1

 

 

 

Total

$

13,972

$

18,447

$

2

$

12,954

$

16,081

$

1

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

1,101

$

1,101

$

$

1,084

$

1,084

$

Commercial Real Estate

$

11,775

$

15,997

$

1

$

11,158

$

14,175

$

1

Residential Real Estate

$

1,096

$

1,349

$

1

$

712

$

822

$

(Dollars in thousands)

For the Three Months Ended

For the Three Months Ended

September 30, 2020

September 30, 2019

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,080

$

4

$

1,101

$

13

Commercial Real Estate

 

11,640

 

93

 

11,167

 

91

Residential Real Estate

 

1,076

 

 

826

 

2

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

29

 

 

131

 

2

Residential Real Estate

 

25

 

 

 

Total

$

13,850

$

97

$

13,225

$

108

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,080

$

4

$

1,101

$

13

Commercial Real Estate

$

11,669

$

93

$

11,298

$

93

Residential Real Estate

$

1,101

$

$

826

$

2

(Dollars in thousands)

For the Nine Months Ended

For the Nine Months Ended

September 30, 2020

September 30, 2019

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,076

$

12

$

1,111

$

40

Commercial Real Estate

 

11,361

 

243

 

12,842

 

343

Residential Real Estate

 

1,015

 

1

 

573

 

7

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

119

 

5

 

83

 

3

Residential Real Estate

 

22

 

1

 

18

 

Total

$

13,593

$

262

$

14,627

$

393

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,076

$

12

$

1,111

$

40

Commercial Real Estate

$

11,480

$

248

$

12,925

$

346

Residential Real Estate

$

1,037

$

2

$

591

$

7

Schedule of total non-performing assets

(Dollars in thousands)

September 30, 

December 31, 

    

2020

    

2019

Commercial and Industrial

$

751

$

Commercial Real Estate

 

5,012

3,697

Residential Real Estate

 

1,077

 

691

Total non-accrual loans

 

6,840

 

4,388

Foreclosed assets held for resale

 

88

 

119

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

 

542

 

100

Total non-performing assets

$

7,470

$

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

September 30, 2020:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

60

$

$

716

$

776

$

99,521

$

100,297

$

Commercial Real Estate

 

2,490

 

242

 

5,365

 

8,097

 

432,998

 

441,095

 

542

Residential Real Estate

 

806

 

376

 

1,064

 

2,246

 

155,293

 

157,539

 

Consumer

 

16

 

6

 

 

22

 

5,087

 

5,109

 

Total

$

3,372

$

624

$

7,145

$

11,141

$

692,899

$

704,040

$

542

(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