XML 24 R12.htm IDEA: XBRL DOCUMENT v3.22.4
LOANS AND ALLOWANCE FOR LOAN LOSSES
12 Months Ended
Dec. 31, 2022
LOANS AND ALLOWANCE FOR LOAN LOSSES  
LOANS AND ALLOWANCE FOR LOAN LOSSES

NOTE 3 — LOANS AND ALLOWANCE FOR LOAN LOSSES

The following table presents the classes of the loan portfolio summarized by risk rating as of December 31, 2022 and 2021:

Commercial and

(Dollars in thousands)

Industrial

Commercial Real Estate

December 31, 

December 31, 

December 31, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

 

  

 

  

 

  

 

  

1-6 Pass

$

85,845

$

81,561

$

591,309

$

498,565

7    Special Mention

 

 

 

634

 

1,098

8    Substandard

 

725

 

796

 

18,781

 

21,248

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount

 

 

 

 

   Net deferred loan fees and costs

 

429

 

169

 

825

 

743

Total loans

$

86,999

$

82,526

$

611,549

$

521,654

Residential Real Estate

Including Home Equity

Consumer 

December 31, 

December 31, 

December 31, 

December 31, 

    

2022

    

2021

    

2022

    

2021

Grade:

1-6 Pass

$

153,902

$

141,983

$

5,349

$

5,210

7    Special Mention

 

 

570

 

 

8    Substandard

 

795

 

1,020

 

 

5

9    Doubtful

 

 

 

 

Add (deduct):  Unearned discount

 

 

 

 

   Net deferred loan fees and costs

 

(191)

 

(190)

 

66

 

63

Total loans

$

154,506

$

143,383

$

5,415

$

5,278

Total Loans

December 31, 

December 31, 

    

2022

    

2021

Grade:

 

  

 

  

1-6 Pass

$

836,405

$

727,319

7 Special Mention

 

634

 

1,668

8 Substandard

 

20,301

 

23,069

9 Doubtful

 

 

Add (deduct):  Unearned discount

 

 

   Net deferred loan fees and costs

 

1,129

 

785

Total loans

$

858,469

$

752,841

Commercial and Industrial and Commercial Real Estate include loans categorized as tax-free in the amounts of $28,079,000 and $1,492,000 at December 31, 2022 and $24,647,000 and $1,671,000 at December 31, 2021. Commercial and Industrial loans also included $4,631,000 and $3,829,000 of GGLs and $113,000 and $4,894,000 of PPP loans as of December 31, 2022 and 2021, respectively. Loans held for sale amounted to $71,000 at December 31, 2022 and $6,006,000 at December 31, 2021. During the year ended December 31, 2022, $7,900,000 in loans that had been previously held for sale were transferred to held for investment status, as the Corporation no longer had the intent to sell these loans.

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, 2022:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Charge-offs

 

(158)

 

(3)

 

(12)

 

(33)

 

 

(206)

Recoveries

 

3

 

40

 

16

 

5

 

 

64

Provision (credit)

 

178

 

487

 

14

 

25

 

(968)

 

(264)

Ending Balance

$

704

$

5,932

$

1,557

$

81

$

$

8,274

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

704

$

5,932

$

1,557

$

81

$

$

8,274

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

86,999

$

611,549

$

154,506

$

5,415

$

$

858,469

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

973

$

9,495

$

739

$

$

$

11,207

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

86,026

$

602,054

$

153,767

$

5,415

$

$

847,262

(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

The outstanding recorded investment of loans categorized as TDRs as of December 31, 2022 and December 31, 2021 was $7,480,000 and $8,020,000, respectively. The decrease in TDRs at December 31, 2022 as compared to December 31, 2021 is mainly attributable to regular principal payments and paydowns on existing TDRs that were completed during the year ended December 31, 2022. There were no unfunded commitments on TDRs at December 31, 2022 and 2021.

During the year ended December 31, 2022, two loans with a combined post modification balance of $515,000 were modified as TDRs, compared to the year ended December 31, 2021 when four loans with a combined post modification balance of $360,000 were modified as TDRs. The loan modifications for the year ended December 31, 2022 consisted of two payment modifications, compared to December 31, 2021 when the loan modifications consisted of two term modifications beyond the original stated term and two payment modifications.

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

(Dollars in thousands)

    

December 31, 

    

December 31, 

2022

2021

Non-accrual TDRs

$

1,324

$

1,413

Accruing TDRs

 

6,156

 

6,607

Total

$

7,480

$

8,020

At December 31, 2022, three commercial and industrial loans classified as TDRs with a combined recorded investment of $664,000 and five commercial real estate loans classified as TDRs with a combined recorded investment of $684,000 were not in compliance with the terms of their restructure, compared to December 31, 2021 when three commercial and industrial loans classified as TDRs with a combined recorded investment of $708,000, ten commercial real estate loans classified as TDRs with a combined recorded investment of $590,000, and one residential real estate loan classified as a TDR with a recorded investment of $14,000 were not in compliance with the terms of their restructure.

Of the loans that were modified as TDRs within the twelve months preceding December 31, 2022, no loans experienced payment defaults during the year ended December 31, 2022. Three commercial real estate loans totaling $285,000 that were modified as TDRs within the twelve months preceding December 31, 2021 experienced payment defaults during the year ended December 31, 2021.

The following table presents information regarding the loan modifications categorized as TDRs during the year ended December 31, 2022 and 2021.

(Dollars in thousands)

Year Ended December 31, 2022

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

2

$

481

$

515

$

501

Total

2

$

481

$

515

$

501

(Dollars in thousands)

Year Ended December 31, 2021

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

4

$

360

$

360

$

342

Total

4

$

360

$

360

$

342

The following table provides detail regarding the types of loan modifications made for loans categorized as TDRs during the year ended December 31, 2022 and 2021 with the total number of each type of modification performed.

Year Ended December 31, 2022

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

2

2

Total

2

2

Year Ended December 31, 2021

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

2

2

4

Total

2

2

4

In the wake of the COVID-19 pandemic, during the second quarter of 2020, the Corporation began granting loan modification requests to defer principal and/or interest payments or modify interest rates. These loans are not classified as TDRs according to Section 4013 of the CARES Act, as long as the specific criteria set forth in the Act are met. As of December 31, 2022, there were no loan modifications in compliance with Section 4013 of the CARES Act that were still actively on deferral, compared to December 31, 2021 when there was one loan in the amount of $9,423,000 that was still actively on deferral, which was returned to normal payment status during the first quarter of 2022.

The recorded investment, unpaid principal balance, and the related allowance of the Corporation’s impaired loans are summarized below at December 31, 2022 and 2021.

(Dollars in thousands)

December 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

$

973

$

973

$

$

1,017

$

1,017

$

Commercial Real Estate

 

9,495

 

12,430

 

 

11,803

 

14,735

 

Residential Real Estate

 

739

 

771

 

 

853

 

885

 

 

 

 

  

 

 

 

  

With an allowance recorded:

 

 

 

  

 

 

 

  

Commercial and Industrial

 

 

 

 

 

 

Commercial Real Estate

 

 

 

 

 

 

Residential Real Estate

 

 

 

 

 

 

Total

$

11,207

$

14,174

$

$

13,673

$

16,637

$

Total consists of:

 

 

 

  

 

 

 

  

Commercial and Industrial

$

973

$

973

$

$

1,017

$

1,017

$

Commercial Real Estate

$

9,495

$

12,430

$

$

11,803

$

14,735

$

Residential Real Estate

$

739

$

771

$

$

853

$

885

$

At December 31, 2022 and 2021, $7,480,000 and $8,020,000 of loans classified as TDRs were included in impaired loans with a total allocated allowance of $0 at both December 31, 2022 and December 31, 2021. 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, 2022 and 2021.

(Dollars in thousands)

For the Year Ended

For the Year Ended

December 31, 2022

December 31, 2021

    

Average

    

Interest

    

Average

    

Interest

Recorded

Income

Recorded

Income

Investment

Recognized

Investment

Recognized

With no related allowance recorded:

 

  

 

  

 

  

 

  

Commercial and Industrial

$

992

$

14

$

1,052

$

9

Commercial Real Estate

 

10,741

 

294

 

12,571

 

346

Residential Real Estate

 

841

 

1

 

1,107

 

2

 

 

 

  

 

  

With an allowance recorded:

 

 

 

  

 

  

Commercial and Industrial

 

 

 

 

Commercial Real Estate

 

 

 

198

 

Residential Real Estate

 

 

 

 

Total

$

12,574

$

309

$

14,928

$

357

 

 

 

  

 

  

Total consists of:

 

 

 

  

 

  

Commercial and Industrial

$

992

$

14

$

1,052

$

9

Commercial Real Estate

$

10,741

$

294

$

12,769

$

346

Residential Real Estate

$

841

$

1

$

1,107

$

2

Of the $309,000 and $357,000 in interest income recognized on impaired loans for the years ended December 31, 2022 and 2021, respectively, $0 and $3,000 in interest income was recognized with respect to non-accrual loans for each respective period.

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, 2022 and 2021 were as follows:

(Dollars in thousands)

December 31, 

December 31, 

    

2022

    

2021

Commercial and Industrial

$

664

$

708

Commercial Real Estate

 

3,658

5,519

Residential Real Estate

 

729

 

839

Total non-accrual loans

 

5,051

 

7,066

Foreclosed assets held for resale

 

 

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

 

308

 

Total non-performing assets

$

5,359

$

7,066

If interest on non-accrual loans had been accrued at original contract rates, interest income would have increased by $2,174,000 in 2022 and $1,858,000 in 2021.

There were no foreclosed assets held for resale at December 31, 2022 or December 31, 2021. Consumer mortgage loans secured by residential real estate for which the Corporation has entered into formal foreclosure proceedings but for which physical possession of the property has yet to be obtained amounted to $41,000 at both December 31, 2022 and December 31, 2021. These balances were not included in foreclosed assets held for resale at December 31, 2022 or December 31, 2021.

The following tables present the classes of the loan portfolio summarized by the past-due status at December 31, 2022 and 2021:

(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, 2022:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Commercial and Industrial

$

61

$

63

$

640

$

764

$

86,235

$

86,999

$

Commercial Real Estate

 

2,074

 

34

 

3,797

 

5,905

 

605,644

 

611,549

 

140

Residential Real Estate

 

608

 

25

 

897

 

1,530

 

152,976

 

154,506

 

168

Consumer

 

11

 

2

 

 

13

 

5,402

 

5,415

 

Total

$

2,754

$

124

$

5,334

$

8,212

$

850,257

$

858,469

$

308

(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

$

At December 31, 2022 and 2021 commitments to lend additional funds with respect to impaired loans consisted of one irrevocable letter of credit in the amount of $1,249,000 that was associated with a loan to a developer of a residential sub-division.