XML 34 R24.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2022
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

March 31, 

December 31, 

March 31, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

80,673

$

81,561

$

527,228

$

498,565

7    Special Mention

 

 

 

1,762

 

1,098

8    Substandard

 

774

 

796

 

20,075

 

21,248

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

384

 

169

 

856

 

743

Total loans

$

81,831

$

82,526

$

549,921

$

521,654

Residential Real Estate

Including Home Equity

Consumer 

March 31, 

December 31, 

March 31, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

1-6 Pass

$

140,717

$

141,983

$

5,178

$

5,210

7    Special Mention

 

511

 

570

 

46

 

8    Substandard

 

923

 

1,020

 

 

5

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(161)

 

(190)

 

62

 

63

Total loans

$

141,990

$

143,383

$

5,286

$

5,278

Total Loans

March 31, 

December 31, 

    

2022

    

2021

Grade:

 

  

 

  

1-6 Pass

$

753,796

$

727,319

7 Special Mention

 

2,319

 

1,668

8 Substandard

 

21,772

 

23,069

9 Doubtful

 

 

Add (deduct):  Unearned discount and

 

 

   Net deferred loan fees and costs

 

1,141

 

785

Total loans

$

779,028

$

752,841

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 periods indicated.

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three months ended March 31, 2022:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Charge-offs

 

 

 

 

(2)

 

 

(2)

Recoveries

 

1

 

38

 

1

 

 

 

40

Credit (provision)

 

(17)

 

313

 

(2)

 

(4)

 

(71)

 

219

Ending Balance

$

665

$

5,759

$

1,538

$

78

$

897

$

8,937

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

665

$

5,759

$

1,538

$

78

$

897

$

8,937

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

81,831

$

549,921

$

141,990

$

5,286

$

$

779,028

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

1,005

$

11,519

$

849

$

$

$

13,373

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

80,826

$

538,402

$

141,141

$

5,286

$

$

765,655

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three months ended March 31, 2021:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

787

$

4,762

$

1,643

$

94

$

647

$

7,933

Charge-offs

 

(13)

 

 

 

(10)

 

 

(23)

Recoveries

 

 

 

 

2

 

 

2

Provision (credit)

 

16

 

24

 

(37)

 

7

 

125

 

135

Ending Balance

$

790

$

4,786

$

1,606

$

93

$

772

$

8,047

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

5

$

$

$

$

5

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

790

$

4,781

$

1,606

$

93

$

772

$

8,042

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

91,296

$

472,989

$

153,627

$

5,077

$

$

722,989

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,059

$

13,049

$

1,257

$

$

$

15,365

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

90,237

$

459,940

$

152,370

$

5,077

$

$

707,624

(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

Schedule of the outstanding recorded investment of TDRs

(Dollars in thousands)

    

March 31, 

    

December 31, 

2022

2021

Non-accrual TDRs

$

1,381

$

1,413

Accruing TDRs

 

6,355

 

6,607

Total

$

7,736

$

8,020

Schedule of the loan modifications categorized as TDRs

(Dollars in thousands)

For the Three Months Ended March 31, 2021

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

3

$

301

$

301

$

301

Total

3

$

301

$

301

$

301

Schedule of loan modifications made for loans categorized as TDRs

The following table provides detail regarding the types of loan modifications made for loans categorized as TDRs during the three months ended March 31, 2021 with the total number of each type of modification performed. No loans were modified as TDRs during the three months ended March 31, 2022.

For the Three Months Ended March 31, 2021

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

2

1

3

Total

2

1

3

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, 2021

 

$

1

$

9,423

$

$

1

$

9,423

Additional modifications granted for the three months ended March 31, 2022

 

Section 4013 CARES Act modifications returned to normal payment status during the three months ended March 31, 2022 (a)

 

(1)

(9,423)

(1)

(9,423)

Principal payments net of draws on active deferred loans for the three months ended March 31, 2022 (b)

 

N/A

N/A

N/A

N/A

N/A

Balance at March 31, 2022

 

$

$

$

$

$

Percent of Total Section 4013 CARES Act Modifications as of March 31, 2022

 

  

0.00%

  

0.00%

  

0.00%

  

0.00%

 

0.00%

Percent of Total Section 4013 CARES Act Modifications to Total Loans as of March 31, 2022

 

  

0.00%

  

0.00%

  

0.00%

  

0.00%

 

0.00%

Subsequent modifications granted during the three months ended March 31, 2022 for active deferred loans outstanding as of March 31, 2022

 

$

$

$

$

 

$

(a) Includes payments made prior to return to normal payment status during the three month period

(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)

March 31, 2022

December 31, 2021

    

    

Unpaid

    

    

    

Unpaid

    

Recorded

Principal

Related

Recorded

Principal

Related

Investment

Balance

Allowance

Investment

Balance

Allowance

With no related allowance recorded:

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,005

$

1,005

$

$

1,017

$

1,017

$

Commercial Real Estate

 

11,519

 

14,451

 

 

11,803

 

14,735

 

Residential Real Estate

 

849

 

881

 

 

853

 

885

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

Total

$

13,373

$

16,337

$

$

13,673

$

16,637

$

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

1,005

$

1,005

$

$

1,017

$

1,017

$

Commercial Real Estate

$

11,519

$

14,451

$

$

11,803

$

14,735

$

Residential Real Estate

$

849

$

881

$

$

853

$

885

$

(Dollars in thousands)

For the Three Months Ended

For the Three Months Ended

March 31, 2022

March 31, 2021

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

1,010

$

2

$

1,085

$

2

Commercial Real Estate

 

11,699

 

72

 

12,376

 

93

Residential Real Estate

 

851

 

 

1,050

 

1

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

 

 

485

 

Residential Real Estate

 

 

 

 

Total

$

13,560

$

74

$

14,996

$

96

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

1,010

$

2

$

1,085

$

2

Commercial Real Estate

$

11,699

$

72

$

12,861

$

93

Residential Real Estate

$

851

$

$

1,050

$

1

Schedule of total non-performing assets

(Dollars in thousands)

March 31, 

December 31, 

    

2022

    

2021

Commercial and Industrial

$

696

$

708

Commercial Real Estate

 

5,485

5,519

Residential Real Estate

 

837

 

839

Total non-accrual loans

 

7,018

 

7,066

Foreclosed assets held for resale

 

 

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

 

 

Total non-performing assets

$

7,018

$

7,066

Schedule of the classes of the loan portfolio, including non-accrual loans and TDRs, summarized 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

March 31, 2022:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

44

$

$

668

$

712

$

81,119

$

81,831

$

Commercial Real Estate

 

895

 

 

4,877

 

5,772

 

544,149

 

549,921

 

Residential Real Estate

 

593

 

27

 

837

 

1,457

 

140,533

 

141,990

 

Consumer

 

17

 

5

 

 

22

 

5,264

 

5,286

 

Total

$

1,549

$

32

$

6,382

$

7,963

$

771,065

$

779,028

$

(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

$