XML 40 R26.htm IDEA: XBRL DOCUMENT v3.20.1
Note 8 - Loans & Allowance for Loan Losses (Tables) - Retail and Commercial Loans [Member]
3 Months Ended
Mar. 31, 2020
Major Classes of Loans

 

 

March 31,

 

 

December 31,

 

 

 

2020

 

 

2019

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

164,071

 

 

$

168,031

 

Construction

 

 

47,634

 

 

 

56,209

 

Secured by commercial real estate

 

 

351,550

 

 

 

336,050

 

Secured by residential real estate

 

 

70,652

 

 

 

72,443

 

State and political subdivisions

 

 

38,248

 

 

 

38,376

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

70,284

 

 

 

69,469

 

Home equity loans and lines

 

 

72,458

 

 

 

73,311

 

Consumer

 

 

6,232

 

 

 

6,530

 

Total loans

 

 

821,129

 

 

 

820,419

 

Net unearned costs

 

 

154

 

 

 

197

 

Loans receivable

 

$

821,283

 

 

$

820,616

 

 

Internal Risk Ratings and Payment Activity

 

March 31, 2020

 

Pass

 

 

Special

mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

154,860

 

 

$

3,610

 

 

$

5,601

 

 

$

 

 

$

164,071

 

Construction

 

 

47,634

 

 

 

 

 

 

 

 

 

 

 

 

47,634

 

Secured by commercial real estate

 

 

340,594

 

 

 

2,992

 

 

 

7,964

 

 

 

 

 

 

351,550

 

Secured by residential real estate

 

 

69,044

 

 

 

 

 

 

1,608

 

 

 

 

 

 

70,652

 

State and political subdivisions

 

 

38,248

 

 

 

 

 

 

 

 

 

 

 

 

38,248

 

Total

 

$

650,380

 

 

$

6,602

 

 

$

15,173

 

 

$

 

 

$

672,155

 

 

December 31, 2019

 

Pass

 

 

Special

mention

 

 

Substandard

 

 

Doubtful

 

 

Total

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

158,247

 

 

$

3,665

 

 

$

6,119

 

 

$

 

 

$

168,031

 

Construction

 

 

56,209

 

 

 

 

 

 

 

 

 

 

56,209

 

Secured by commercial real estate

 

 

324,936

 

 

 

2,995

 

 

 

8,119

 

 

 

 

 

 

336,050

 

Secured by residential real estate

 

 

70,759

 

 

 

-

 

 

 

1,684

 

 

 

 

 

 

72,443

 

State and political subdivisions

 

 

38,376

 

 

 

 

 

 

 

 

 

 

38,376

 

Total

 

$

648,527

 

 

$

6,660

 

 

$

15,922

 

 

$

 

 

$

671,109

 

 

March 31, 2020

 

Performing

 

 

Non-performing

 

 

Total

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

$

69,720

 

 

$

564

 

 

$

70,284

 

Home equity loans and lines

 

 

71,783

 

 

 

675

 

 

 

72,458

 

Consumer

 

 

6,061

 

 

 

171

 

 

 

6,232

 

Total

 

$

147,564

 

 

$

1,410

 

 

$

148,974

 

 

December 31, 2019

 

Performing

 

 

Non-performing

 

 

Total

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

$

68,833

 

 

$

636

 

 

$

69,469

 

Home equity loans and lines

 

 

72,774

 

 

 

537

 

 

 

73,311

 

Consumer

 

 

6,391

 

 

 

139

 

 

 

6,530

 

Total

 

$

147,998

 

 

$

1,312

 

 

$

149,310

 

Past Due Loans

March 31, 2020

 

30-59 days

past due

 

 

60-89 days

past due

 

 

90 days or

more past

due

 

 

Total past

due loans

 

 

Current

 

 

Total loans

receivable

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

2,630

 

 

$

100

 

 

$

1,743

 

 

$

4,473

 

 

$

159,598

 

 

$

164,071

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

47,634

 

 

 

47,634

 

Secured by commercial real estate

 

 

332

 

 

 

1,121

 

 

 

1,520

 

 

 

2,973

 

 

 

348,577

 

 

 

351,550

 

Secured by residential real estate

 

 

252

 

 

 

12

 

 

 

79

 

 

 

343

 

 

 

70,309

 

 

 

70,652

 

State and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,248

 

 

 

38,248

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

2,108

 

 

 

 

 

 

458

 

 

 

2,566

 

 

 

67,718

 

 

 

70,284

 

Home equity loans and lines

 

 

26

 

 

 

47

 

 

 

155

 

 

 

228

 

 

 

72,230

 

 

 

72,458

 

Consumer

 

 

121

 

 

 

31

 

 

 

87

 

 

 

239

 

 

 

5,993

 

 

 

6,232

 

Total

 

$

5,469

 

 

$

1,311

 

 

$

4,042

 

 

$

10,822

 

 

$

810,307

 

 

$

821,129

 

 

December 31, 2019

 

30-59 days

past due

 

 

60-89 days

past due

 

 

90 days or

more past

due

 

 

Total past

due loans

 

 

Current

 

 

Total loans

receivable

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

58

 

 

$

2,006

 

 

$

2,064

 

 

$

165,967

 

 

$

168,031

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56,209

 

 

 

56,209

 

Secured by commercial real estate

 

 

 

 

 

 

 

 

1,527

 

 

 

1,527

 

 

 

334,523

 

 

 

336,050

 

Secured by residential real estate

 

 

208

 

 

 

79

 

 

 

142

 

 

 

429

 

 

 

72,014

 

 

 

72,443

 

State and political subdivisions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38,376

 

 

 

38,376

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

1,486

 

 

 

573

 

 

 

432

 

 

 

2,491

 

 

 

66,978

 

 

 

69,469

 

Home equity loans and lines

 

 

271

 

 

 

23

 

 

 

55

 

 

 

349

 

 

 

72,962

 

 

 

73,311

 

Consumer

 

 

29

 

 

 

71

 

 

 

 

 

 

100

 

 

 

6,430

 

 

 

6,530

 

Total

 

$

1,994

 

 

$

804

 

 

$

4,162

 

 

$

6,960

 

 

$

813,459

 

 

$

820,419

 

Non-accrual Loans

 

March 31, 2020

 

90 days or more past

due (still accruing)

 

 

Non-accrual

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

5,379

 

Construction

 

 

 

 

 

 

Secured by commercial real estate

 

 

 

 

 

3,556

 

Secured by residential real estate

 

 

 

 

 

789

 

State and political subdivisions

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

564

 

Home equity loans and lines

 

 

 

 

 

675

 

Consumer

 

 

 

 

 

171

 

Total

 

$

 

 

$

11,134

 

 

December 31, 2019

 

90 days or more past

due (still accruing)

 

 

Non-accrual

 

Commercial:

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

 

 

$

5,901

 

Construction

 

 

 

 

 

 

Secured by commercial real estate

 

 

 

 

 

3,640

 

Secured by residential real estate

 

 

 

 

 

851

 

State and political subdivisions

 

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

636

 

Home equity loans and lines

 

 

 

 

 

537

 

Consumer

 

 

 

 

 

139

 

Total

 

$

 

 

$

11,704

 

Allowance for Loan Losses

Activity in the allowance for loan losses for the three months ended March 31, 2020 and 2019 are as follows:

 

For the Three Months Ended March 31, 2020

 

Balance,

beginning of

period

 

 

Provision for

(credit to)

loan losses

 

 

Charge-offs

 

 

Recoveries

 

 

Balance, end

of period

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,689

 

 

$

(41

)

 

$

 

 

$

9

 

 

$

4,657

 

Construction

 

 

590

 

 

 

(304

)

 

 

 

 

 

 

 

 

286

 

Secured by commercial real estate

 

 

2,519

 

 

 

767

 

 

 

 

 

 

 

 

 

3,286

 

Secured by residential real estate

 

 

629

 

 

 

(40

)

 

 

 

 

 

19

 

 

 

608

 

State and political subdivisions

 

 

115

 

 

 

19

 

 

 

 

 

 

 

 

 

134

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

549

 

 

 

111

 

 

 

 

 

 

 

 

 

660

 

Home equity loans and lines

 

 

310

 

 

 

22

 

 

 

 

 

 

1

 

 

 

333

 

Consumer

 

 

230

 

 

 

130

 

 

 

(92

)

 

 

10

 

 

 

278

 

Unallocated

 

 

256

 

 

 

(164

)

 

N/A

 

 

N/A

 

 

 

92

 

Total

 

$

9,887

 

 

$

500

 

 

$

(92

)

 

$

39

 

 

$

10,334

 

 

Three months ended March 31, 2019

 

Balance,

beginning of

period

 

 

Provision for

(credit to)

loan losses

 

 

Charge-offs

 

 

Recoveries

 

 

Balance, end

of period

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

3,092

 

 

$

(16

)

 

$

 

 

$

7

 

 

$

3,083

 

Construction

 

 

551

 

 

 

51

 

 

 

 

 

 

 

 

 

602

 

Secured by commercial real estate

 

 

2,824

 

 

 

5

 

 

 

 

 

 

 

 

 

2,829

 

Secured by residential real estate

 

 

754

 

 

 

(1

)

 

 

(31

)

 

 

21

 

 

 

743

 

State and political subdivisions

 

 

153

 

 

 

37

 

 

 

 

 

 

 

 

 

190

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

497

 

 

 

3

 

 

 

 

 

 

 

 

 

500

 

Home equity loans and lines

 

 

338

 

 

 

18

 

 

 

(16

)

 

 

1

 

 

 

341

 

Consumer

 

 

164

 

 

 

28

 

 

 

(35

)

 

 

9

 

 

 

166

 

Unallocated

 

 

461

 

 

 

100

 

 

N/A

 

 

N/A

 

 

 

561

 

Total

 

$

8,834

 

 

$

225

 

 

$

(82

)

 

$

38

 

 

$

9,015

 

Loans by Loan Class Modified as TDRs and Remodified TDRS

 

For the Three Months Ended March 31,

 

2020

 

 

2019

 

 

 

Number of

contracts

 

 

Pre-modification

outstanding

recorded

investment

 

 

Post-modification

outstanding

recorded

investment

 

 

Number of

contracts

 

 

Pre-modification

outstanding

recorded

investment

 

 

Post-modification

outstanding

recorded

investment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

 

$

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

12

 

 

 

12

 

Total

 

 

 

 

$

 

 

$

 

 

 

1

 

 

$

12

 

 

$

12

 

 

 

Loans Disaggregated by Impairment Method

 

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

March 31, 2020

 

Balance

 

 

Balance related

to loans

individually

evaluated for

impairment

 

 

Balance related

to loans

collectively

evaluated for

impairment

 

 

Balance

 

 

Balance

individually

evaluated for

impairment

 

 

Balance

collectively

evaluated for

impairment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,657

 

 

$

3,143

 

 

$

1,514

 

 

$

164,071

 

 

$

5,516

 

 

$

158,555

 

Construction

 

 

286

 

 

 

 

 

 

286

 

 

 

47,634

 

 

 

 

 

 

47,634

 

Secured by commercial real estate

 

 

3,286

 

 

 

358

 

 

 

2,928

 

 

 

351,550

 

 

 

7,061

 

 

 

344,489

 

Secured by residential real estate

 

 

608

 

 

 

25

 

 

 

583

 

 

 

70,652

 

 

 

2,003

 

 

 

68,649

 

State and political subdivisions

 

 

134

 

 

 

 

 

 

134

 

 

 

38,248

 

 

 

 

 

 

38,248

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

660

 

 

 

 

 

 

660

 

 

 

70,284

 

 

 

883

 

 

 

69,401

 

Home equity loans and lines

 

 

333

 

 

 

13

 

 

 

320

 

 

 

72,458

 

 

 

691

 

 

 

71,767

 

Consumer

 

 

278

 

 

 

9

 

 

 

269

 

 

 

6,232

 

 

 

67

 

 

 

6,165

 

Unallocated

 

 

92

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

10,334

 

 

$

3,548

 

 

$

6,694

 

 

$

821,129

 

 

$

16,221

 

 

$

804,908

 

 

 

 

Allowance for Loan Losses

 

 

Loans Receivable

 

December 31, 2019

 

Balance

 

 

Balance related

to loans

individually

evaluated for

impairment

 

 

Balance related

to loans

collectively

evaluated for

impairment

 

 

Balance

 

 

Balance

individually

evaluated for

impairment

 

 

Balance

collectively

evaluated for

impairment

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,689

 

 

$

3,307

 

 

$

1,382

 

 

$

168,031

 

 

$

6,027

 

 

$

162,004

 

Construction

 

 

590

 

 

 

 

 

 

590

 

 

 

56,209

 

 

 

 

 

 

56,209

 

Secured by commercial real estate

 

 

2,519

 

 

 

217

 

 

 

2,302

 

 

 

336,050

 

 

 

7,172

 

 

 

328,878

 

Secured by residential real estate

 

 

629

 

 

 

31

 

 

 

598

 

 

 

72,443

 

 

 

2,082

 

 

 

70,361

 

State and political subdivisions

 

 

115

 

 

 

 

 

 

115

 

 

 

38,376

 

 

 

 

 

 

38,376

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

549

 

 

 

 

 

 

549

 

 

 

69,469

 

 

 

955

 

 

 

68,514

 

Home equity loans and lines

 

 

310

 

 

 

 

 

 

310

 

 

 

73,311

 

 

 

555

 

 

 

72,756

 

Consumer

 

 

230

 

 

 

11

 

 

 

219

 

 

 

6,530

 

 

 

69

 

 

 

6,461

 

Unallocated

 

 

256

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

 

N/A

 

Total

 

$

9,887

 

 

$

3,566

 

 

$

6,065

 

 

$

820,419

 

 

$

16,860

 

 

$

803,559

 

Impaired Loans

 

 

 

March 31, 2020

 

 

December 31, 2019

 

 

 

Recorded

investment

(after

charge-offs)

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

 

Recorded

investment

(after

charge-offs)

 

 

Unpaid

principal

balance

 

 

Related

allowance

 

With no specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

643

 

 

$

921

 

 

 

 

 

 

$

901

 

 

$

1,258

 

 

 

 

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

3,631

 

 

 

4,285

 

 

 

 

 

 

 

3,735

 

 

 

4,362

 

 

 

 

 

Secured by residential real estate

 

 

1,879

 

 

 

2,082

 

 

 

 

 

 

 

1,936

 

 

 

2,110

 

 

 

 

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

883

 

 

 

945

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines

 

 

504

 

 

 

562

 

 

 

 

 

 

 

955

 

 

 

1,010

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

555

 

 

 

612

 

 

 

 

 

Total

 

$

7,540

 

 

$

8,795

 

 

 

 

 

 

$

8,082

 

 

$

9,352

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

4,873

 

 

$

6,372

 

 

$

3,143

 

 

$

5,126

 

 

$

6,577

 

 

$

3,307

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

3,430

 

 

 

3,492

 

 

 

358

 

 

 

3,437

 

 

 

3,495

 

 

 

217

 

Secured by residential real estate

 

 

124

 

 

 

153

 

 

 

25

 

 

 

146

 

 

 

193

 

 

 

31

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines

 

 

187

 

 

 

194

 

 

 

13

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

67

 

 

 

78

 

 

 

9

 

 

 

69

 

 

 

79

 

 

 

11

 

Total

 

$

8,681

 

 

$

10,289

 

 

$

3,548

 

 

$

8,778

 

 

$

10,344

 

 

$

3,566

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,516

 

 

$

7,293

 

 

$

3,143

 

 

$

6,027

 

 

$

7,835

 

 

$

3,307

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

7,061

 

 

 

7,777

 

 

 

358

 

 

 

7,172

 

 

 

7,857

 

 

 

217

 

Secured by residential real estate

 

 

2,003

 

 

 

2,235

 

 

 

25

 

 

 

2,082

 

 

 

2,303

 

 

 

31

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

883

 

 

 

945

 

 

 

 

 

 

 

 

 

 

 

 

 

Home equity loans and lines

 

 

691

 

 

 

756

 

 

 

13

 

 

 

955

 

 

 

1,010

 

 

 

 

Consumer

 

 

67

 

 

 

78

 

 

 

9

 

 

 

624

 

 

 

691

 

 

 

11

 

Total

 

$

16,221

 

 

$

19,084

 

 

$

3,548

 

 

$

16,860

 

 

$

19,696

 

 

$

3,566

 

 

For the Three Months Ended March 31,

 

2020

 

 

2019

 

 

 

Average

recorded

investment

 

 

Interest income

recognized

 

 

Average

recorded

investment

 

 

Interest income

recognized

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial and industrial

 

$

5,710

 

 

$

2

 

 

$

4,298

 

 

$

3

 

Construction

 

 

 

 

 

 

 

 

 

 

 

 

Secured by commercial real estate

 

 

7,124

 

 

 

43

 

 

 

6,011

 

 

 

48

 

Secured by residential real estate

 

 

2,039

 

 

 

18

 

 

 

1,749

 

 

 

10

 

Retail:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential mortgages

 

 

885

 

 

 

3

 

 

 

1,257

 

 

 

3

 

Home equity loans and lines

 

 

586

 

 

 

 

 

 

176

 

 

 

 

Consumer

 

 

68

 

 

 

 

 

 

76

 

 

 

 

Total

 

$

16,412

 

 

$

66

 

 

$

13,567

 

 

$

64