XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.0.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2021
LOANS AND ALLOWANCE FOR LOAN LOSSES  
Schedule of classes of the loan portfolio summarized by risk rating

The following table presents the classes of the loan portfolio summarized by risk rating as of December 31, 2021 and 2020:

Commercial and

(Dollars in thousands)

Industrial

Commercial Real Estate

December 31, 

December 31, 

December 31, 

December 31, 

    

2021

    

2020

    

2021

    

2020

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

81,561

$

90,906

$

498,565

$

444,119

7    Special Mention

 

 

 

1,098

 

814

8    Substandard

 

796

 

919

 

21,248

 

20,975

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

169

 

50

 

743

 

820

Total loans

$

82,526

$

91,875

$

521,654

$

466,728

Residential Real Estate

Including Home Equity

Consumer 

December 31, 

December 31, 

December 31, 

December 31, 

    

2021

    

2020

    

2021

    

2020

Grade:

1-6 Pass

$

141,983

$

155,698

$

5,210

$

4,934

7    Special Mention

 

570

 

225

 

 

8    Substandard

 

1,020

 

1,186

 

5

 

18

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(190)

 

(126)

 

63

 

72

Total loans

$

143,383

$

156,983

$

5,278

$

5,024

Total Loans

December 31, 

December 31, 

    

2021

    

2020

Grade:

 

  

 

  

1-6 Pass

$

727,319

$

695,657

7 Special Mention

 

1,668

 

1,039

8 Substandard

 

23,069

 

23,098

9 Doubtful

 

 

Add (deduct):  Unearned discount and

 

 

   Net deferred loan fees and costs

 

785

 

816

Total loans

$

752,841

$

720,610

Schedule of the allowance for loan losses, by loan class

The activity in the allowance for loan losses, by loan class, is summarized below for the years indicated.

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the year ended December 31, 2021:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

787

$

4,762

$

1,643

$

94

$

647

$

7,933

Charge-offs

 

(13)

 

(29)

 

(80)

 

(36)

 

 

(158)

Recoveries

 

 

30

 

4

 

11

 

 

45

Provision (credit)

 

(93)

 

645

 

(28)

 

15

 

321

 

860

Ending Balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

82,526

$

521,654

$

143,383

$

5,278

$

$

752,841

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

1,017

$

11,803

$

853

$

$

$

13,673

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

81,509

$

509,851

$

142,530

$

5,278

$

$

739,168

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the year ended December 31, 2020:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

634

$

4,116

$

1,665

$

114

$

476

$

7,005

Charge-offs

 

(90)

 

(141)

 

(33)

 

(37)

 

 

(301)

Recoveries

 

14

 

 

8

 

7

 

 

29

Provision (credit)

 

229

 

787

 

3

 

10

 

171

 

1,200

Ending Balance

$

787

$

4,762

$

1,643

$

94

$

647

$

7,933

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

8

$

$

$

$

8

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

787

$

4,754

$

1,643

$

94

$

647

$

7,925

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

91,875

$

466,728

$

156,983

$

5,024

$

$

720,610

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,095

$

12,923

$

1,036

$

$

$

15,054

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

90,780

$

453,805

$

155,947

$

5,024

$

$

705,556

Schedule of the outstanding recorded investment of TDRs

The following table presents the outstanding recorded investment of TDRs at the dates indicated:

(Dollars in thousands)

    

December 31, 

    

December 31, 

2021

2020

Non-accrual TDRs

$

1,413

$

1,587

Accruing TDRs

 

6,607

 

7,976

Total

$

8,020

$

9,563

Schedule of the loan modifications categorized as TDRs

The following table presents information regarding the loan modifications categorized as TDRs during the year ended December 31, 2021 and 2020.

(Dollars in thousands)

Year Ended December 31, 2021

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial and Industrial

$

$

$

Commercial Real Estate

4

360

360

342

Total

4

$

360

$

360

$

342

(Dollars in thousands)

Year Ended December 31, 2020

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial and Industrial

2

$

42

$

42

$

40

Commercial Real Estate

6

1,494

1,494

1,486

Total

8

$

1,536

$

1,536

$

1,526

Schedule of loan modifications made for loans categorized as TDRs

Year Ended December 31, 2021

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial and Industrial

Commercial Real Estate

2

2

4

Total

2

2

4

Year Ended December 31, 2020

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial and Industrial

1

1

2

Commercial Real Estate

1

5

6

Total

2

6

8

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 December 31, 2020

 

7

$

1,012

35

$

15,260

2

$

269

$

44

$

16,541

Additional modifications granted for the three months ended March 31, 2021

 

2

190

2

10,414

1

16

1

2

6

$

10,622

Section 4013 CARES Act modifications returned to normal payment status during the three months ended March 31, 2021 (a)

 

(2)

(612)

(29)

(12,780)

(2)

(130)

(33)

$

(13,522)

Principal payments net of draws on active deferred loans for the three months ended March 31, 2021 (b)

 

N/A

N/A

N/A

N/A

N/A

Balance at March 31, 2021

 

7

$

590

8

$

12,894

1

$

155

1

$

2

17

$

13,641

Additional modifications granted for the three months ended June 30, 2021

 

Section 4013 CARES Act modifications returned to normal payment status during the three months ended June 30, 2021 (a)

 

(1)

(143)

(6)

(2,480)

(1)

(155)

(1)

(2)

(9)

(2,780)

Principal payments net of draws on active deferred loans for the three months ended June 30, 2021 (b)

 

N/A

N/A

(293)

N/A

N/A

N/A

(293)

Balance at June 30, 2021

 

6

$

447

2

$

10,121

$

$

8

$

10,568

Additional modifications granted for the three months ended September 30, 2021

 

Section 4013 CARES Act modifications returned to normal payment status during the three months ended September 30, 2021 (a)

 

(6)

(447)

(1)

(698)

(7)

(1,145)

Principal payments net of draws on active deferred loans for the three months ended September 30, 2021 (b)

 

N/A

N/A

N/A

N/A

N/A

Balance at September 30, 2021

 

$

1

$

9,423

$

$

1

$

9,423

Additional modifications granted for the three months ended December 31, 2021

 

Section 4013 CARES Act modifications returned to normal payment status during the three months ended December 31, 2021 (a)

 

Principal payments net of draws on active deferred loans for the three months ended December 31, 2021 (b)

 

N/A

N/A

N/A

N/A

N/A

Balance at December 31, 2021

 

$

1

$

9,423

$

$

1

$

9,423

Percent of Total Section 4013 CARES Act Modifications as of December 31, 2021

 

  

0.00%

  

100.00%

  

0.00%

  

0.00%

 

100.00%

Percent of Total Section 4013 CARES Act Modifications to Total Loans as of December 31, 2021

 

  

0.00%

  

1.25%

  

0.00%

  

0.00%

 

1.25%

Subsequent modifications granted during the three months ended December 31, 2021 for active deferred loans outstanding as of December 31, 2021

 

$

$

$

$

 

$

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

The recorded investment, unpaid principal balance, and the related allowance of the Corporation’s impaired loans are summarized below at December 31, 2021 and 2020.

(Dollars in thousands)

December 31, 2021

December 31, 2020

    

    

Unpaid

    

    

    

Unpaid

    

Recorded

Principal

Related

Recorded

Principal

Related

Investment

Balance

Allowance

Investment

Balance

Allowance

With no related allowance recorded:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,017

$

1,017

$

$

1,095

$

1,095

$

Commercial Real Estate

 

11,803

 

14,735

 

 

12,438

 

15,400

 

Residential Real Estate

 

853

 

885

 

 

1,036

 

1,120

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

485

 

485

 

8

Residential Real Estate

 

 

 

 

 

 

Total

$

13,673

$

16,637

$

$

15,054

$

18,100

$

8

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

1,017

$

1,017

$

$

1,095

$

1,095

$

Commercial Real Estate

$

11,803

$

14,735

$

$

12,923

$

15,885

$

8

Residential Real Estate

$

853

$

885

$

$

1,036

$

1,120

$

At December 31, 2021 and 2020, $8,020,000 and $9,563,000 of loans classified as TDRs were included in impaired loans with a total allocated allowance of $0 at both December 31, 2021 and December 31, 2020. The recorded investment represents the loan balance reflected on the consolidated balance sheets net of any charge-offs. The unpaid balance is equal to the gross amount due on the loan.

The average recorded investment and interest income recognized for the Corporation’s impaired loans are summarized below for the years ended December 31, 2021 and 2020.

(Dollars in thousands)

For the Year Ended

For the Year Ended

December 31, 2021

December 31, 2020

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,052

$

9

$

1,082

$

14

Commercial Real Estate

 

12,571

 

346

 

11,463

 

371

Residential Real Estate

 

1,107

 

2

 

1,026

 

1

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

198

 

 

118

 

5

Residential Real Estate

 

 

 

13

 

1

Total

$

14,928

$

357

$

13,702

$

392

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,052

$

9

$

1,082

$

14

Commercial Real Estate

$

12,769

$

346

$

11,581

$

376

Residential Real Estate

$

1,107

$

2

$

1,039

$

2

Of the $357,000 and $392,000 in interest income recognized on impaired loans for the years ended December 31, 2021 and 2020, respectively, $3,000 and $5,000 in interest income was recognized with respect to non-accrual loans for each respective period.

Schedule of total non-performing assets

Total non-performing assets (which includes loans receivable on non-accrual status, foreclosed assets held for resale and loans past-due 90 days or more and still accruing interest) as of December 31, 2021 and 2020 were as follows:

(Dollars in thousands)

December 31, 

December 31, 

    

2021

    

2020

Commercial and Industrial

$

708

$

745

Commercial Real Estate

 

5,519

5,315

Residential Real Estate

 

839

 

1,018

Total non-accrual loans

 

7,066

 

7,078

Foreclosed assets held for resale

 

 

28

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

 

 

13

Total non-performing assets

$

7,066

$

7,119

Schedule of the classes of the loan portfolio, including non-accrual loans and TDRs, summarized by past-due status

The following tables present the classes of the loan portfolio summarized by the past-due status at December 31, 2021 and 2020:

(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, 2021:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

47

$

$

678

$

725

$

81,801

$

82,526

$

Commercial Real Estate

 

116

 

189

 

4,891

 

5,196

 

516,458

 

521,654

 

Residential Real Estate

 

553

 

191

 

839

 

1,583

 

141,800

 

143,383

 

Consumer

 

14

 

 

 

14

 

5,264

 

5,278

 

Total

$

730

$

380

$

6,408

$

7,518

$

745,323

$

752,841

$

(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, 2020:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

$

$

745

$

745

$

91,130

$

91,875

$

Commercial Real Estate

 

1,879

 

968

 

4,552

 

7,399

 

459,329

 

466,728

 

Residential Real Estate

 

628

 

74

 

1,031

 

1,733

 

155,250

 

156,983

 

13

Consumer

 

19

 

6

 

 

25

 

4,999

 

5,024

 

Total

$

2,526

$

1,048

$

6,328

$

9,902

$

710,708

$

720,610

$

13