XML 34 R24.htm IDEA: XBRL DOCUMENT v3.22.2.2
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
9 Months Ended
Sep. 30, 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

September 30, 

December 31, 

September 30, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

84,683

$

81,561

$

578,976

$

498,565

7    Special Mention

 

 

 

837

 

1,098

8    Substandard

 

736

 

796

 

19,387

 

21,248

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

436

 

169

 

868

 

743

Total loans

$

85,855

$

82,526

$

600,068

$

521,654

Residential Real Estate

Including Home Equity

Consumer 

September 30, 

December 31, 

September 30, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

1-6 Pass

$

153,535

$

141,983

$

5,304

$

5,210

7    Special Mention

 

 

570

 

58

 

8    Substandard

 

979

 

1,020

 

 

5

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount and

 

 

 

 

   Net deferred loan fees and costs

 

(190)

 

(190)

 

66

 

63

Total loans

$

154,324

$

143,383

$

5,428

$

5,278

Total Loans

September 30, 

December 31, 

    

2022

    

2021

Grade:

 

  

 

  

1-6 Pass

$

822,498

$

727,319

7 Special Mention

 

895

 

1,668

8 Substandard

 

21,102

 

23,069

9 Doubtful

 

 

Add (deduct):  Unearned discount and

 

 

   Net deferred loan fees and costs

 

1,180

 

785

Total loans

$

845,675

$

752,841

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 months ended September 30, 2022:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

675

$

5,954

$

1,609

$

79

$

843

$

9,160

Charge-offs

 

(149)

 

 

(12)

 

(10)

 

 

(171)

Recoveries

 

 

 

2

 

1

 

 

3

Provision (credit)

 

192

 

93

 

11

 

5

 

(82)

 

219

Ending Balance

$

718

$

6,047

$

1,610

$

75

$

761

$

9,211

(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, 2022:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Charge-offs

 

(158)

 

 

(12)

 

(16)

 

 

(186)

Recoveries

 

2

 

38

 

16

 

5

 

 

61

Provision (credit)

 

193

 

601

 

67

 

2

 

(207)

 

656

Ending Balance

$

718

$

6,047

$

1,610

$

75

$

761

$

9,211

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

718

$

6,047

$

1,610

$

75

$

761

$

9,211

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

85,855

$

600,068

$

154,324

$

5,428

$

$

845,675

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

979

$

10,357

$

841

$

$

$

12,177

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

84,876

$

589,711

$

153,483

$

5,428

$

$

833,498

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three months ended September 30, 2021:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

851

$

4,930

$

1,539

$

95

$

709

$

8,124

Charge-offs

 

 

 

(10)

 

(13)

 

 

(23)

Recoveries

 

 

 

1

 

1

 

 

2

(Credit) provision

 

(84)

 

280

 

(16)

 

11

 

(6)

 

185

Ending Balance

$

767

$

5,210

$

1,514

$

94

$

703

$

8,288

(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, 2021:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

787

$

4,762

$

1,643

$

94

$

647

$

7,933

Charge-offs

 

(13)

 

(29)

 

(65)

 

(33)

 

 

(140)

Recoveries

 

 

30

 

2

 

8

 

 

40

(Credit) provision

 

(7)

 

447

 

(66)

 

25

 

56

 

455

Ending Balance

$

767

$

5,210

$

1,514

$

94

$

703

$

8,288

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

767

$

5,210

$

1,514

$

94

$

703

$

8,288

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

94,791

$

513,001

$

143,747

$

5,246

$

$

756,785

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

1,035

$

12,685

$

1,169

$

$

$

14,889

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

93,756

$

500,316

$

142,578

$

5,246

$

$

741,896

(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

(Credit) provision

 

(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)

    

September 30, 

    

December 31, 

2022

2021

Non-accrual TDRs

$

1,329

$

1,413

Accruing TDRs

 

6,260

 

6,607

Total

$

7,589

$

8,020

Schedule of the loan modifications categorized as TDRs

(Dollars in thousands)

For the Three Months Ended September 30, 2022

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

1

$

134

$

143

$

143

Total

1

$

134

$

143

$

143

(Dollars in thousands)

For the Nine Months Ended September 30, 2022

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

2

$

481

$

515

$

507

Total

2

$

481

$

515

$

507

(Dollars in thousands)

For the Three Months Ended September 30, 2021

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

1

$

59

$

59

$

59

Total

1

$

59

$

59

$

59

(Dollars in thousands)

For the Nine Months Ended September 30, 2021

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

4

$

360

$

360

$

350

Total

4

$

360

$

360

$

350

For the Three Months Ended September 30, 2022

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

1

1

Total

1

1

For the Nine Months Ended September 30, 2022

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

2

2

Total

2

2

For the Three Months Ended September 30, 2021

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

1

1

Total

1

1

For the Nine Months Ended September 30, 2021

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

2

2

4

Total

2

2

4

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, 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

$

979

$

979

$

$

1,017

$

1,017

$

Commercial Real Estate

 

10,357

 

13,289

 

 

11,803

 

14,735

 

Residential Real Estate

 

841

 

874

 

 

853

 

885

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

Total

$

12,177

$

15,142

$

$

13,673

$

16,637

$

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

979

$

979

$

$

1,017

$

1,017

$

Commercial Real Estate

$

10,357

$

13,289

$

$

11,803

$

14,735

$

Residential Real Estate

$

841

$

874

$

$

853

$

885

$

(Dollars in thousands)

For the Three Months Ended

For the Three Months Ended

September 30, 2022

September 30, 2021

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

987

$

4

$

1,042

$

2

Commercial Real Estate

 

10,400

 

71

 

12,890

 

82

Residential Real Estate

 

843

 

 

1,181

 

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

 

 

 

Residential Real Estate

 

 

 

 

Total

$

12,230

$

75

$

15,113

$

84

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

987

$

4

$

1,042

$

2

Commercial Real Estate

$

10,400

$

71

$

12,890

$

82

Residential Real Estate

$

843

$

$

1,181

$

(Dollars in thousands)

For the Nine Months Ended

For the Nine Months Ended

September 30, 2022

September 30, 2021

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

997

$

9

$

1,061

$

7

Commercial Real Estate

 

10,962

 

213

 

12,673

 

270

Residential Real Estate

 

847

 

 

1,155

 

1

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

 

 

322

 

Residential Real Estate

 

 

 

 

Total

$

12,806

$

222

$

15,211

$

278

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

997

$

9

$

1,061

$

7

Commercial Real Estate

$

10,962

$

213

$

12,995

$

270

Residential Real Estate

$

847

$

$

1,155

$

1

Schedule of total non-performing assets

(Dollars in thousands)

September 30, 

December 31, 

    

2022

    

2021

Commercial and Industrial

$

670

$

708

Commercial Real Estate

 

4,417

5,519

Residential Real Estate

 

830

 

839

Total non-accrual loans

 

5,917

 

7,066

Foreclosed assets held for resale

 

 

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

 

165

 

Total non-performing assets

$

6,082

$

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

September 30, 2022:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

$

$

645

$

645

$

85,210

$

85,855

$

Commercial Real Estate

 

486

 

146

 

3,834

 

4,466

 

595,602

 

600,068

 

Residential Real Estate

 

122

 

195

 

995

 

1,312

 

153,012

 

154,324

 

165

Consumer

 

3

 

4

 

 

7

 

5,421

 

5,428

 

Total

$

611

$

345

$

5,474

$

6,430

$

839,245

$

845,675

$

165

(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

$