XML 44 R32.htm IDEA: XBRL DOCUMENT v3.22.4
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 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

​

​

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

​

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 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

​

Schedule of the outstanding recorded investment of TDRs

​

​

​

​

​

​

​

​

(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

​

Schedule of the loan modifications categorized as TDRs

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

​

Schedule of loan modifications made for loans categorized as TDRs

​

​

​

​

​

​

​

​

​

​

​

​

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

​

Schedule of information related to loan modifications

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

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, 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.

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, 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

​

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, 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

​

$

—

​