XML 48 R35.htm IDEA: XBRL DOCUMENT v3.21.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2021
Allowance for Loan Losses  
Schedule of Loan losses by portfolio segment

The following tables summarize the rollforward of the allowance for loan losses by portfolio segment for the three and six month periods ending June 30, 2021 and 2020 (in thousands).

Three months ended June 30, 2021

Balance at

Charge-

Provision

Balance at

March 31, 2021

Offs

Recoveries

(Credit)

June 30, 2021

Commercial

    

$

3,572

    

$

(25)

    

$

    

$

(13)

    

$

3,534

Commercial loans secured by non-owner occupied real estate

 

5,448

 

 

11

 

76

 

5,535

Real estate-residential mortgage

 

1,329

 

 

29

 

30

 

1,388

Consumer

 

121

 

(11)

 

17

 

(4)

 

123

Allocation for general risk

 

1,161

 

 

 

11

 

1,172

Total

$

11,631

$

(36)

$

57

$

100

$

11,752

Three months ended June 30, 2020

Balance at

Charge-

Provision

Balance at

March 31, 2020

Offs

Recoveries

(Credit)

June 30, 2020

Commercial

    

$

3,860

    

$

    

$

    

$

(76)

    

$

3,784

Commercial loans secured by non-owner occupied real estate

 

3,288

 

 

7

 

324

 

3,619

Real estate-residential mortgage

 

1,141

 

(90)

 

16

 

149

 

1,216

Consumer

 

120

 

(29)

 

11

 

17

 

119

Allocation for general risk

 

925

 

 

 

36

 

961

Total

$

9,334

$

(119)

$

34

$

450

$

9,699

Six months ended June 30, 2021

Balance at

Charge-

Balance at

December 31, 2020

Offs

Recoveries

Provision

June 30, 2021

Commercial

    

$

3,472

    

$

(147)

    

$

17

    

$

192

    

$

3,534

Commercial loans secured by non-owner occupied real estate

 

5,373

 

 

24

 

138

 

5,535

Real estate-residential mortgage

 

1,292

 

(17)

 

34

 

79

 

1,388

Consumer

 

115

 

(35)

 

31

 

12

 

123

Allocation for general risk

 

1,093

 

 

 

79

 

1,172

Total

$

11,345

$

(199)

$

106

$

500

$

11,752

Six months ended June 30, 2020

Balance at

Charge-

Provision

Balance at

December 31, 2019

Offs

Recoveries

(Credit)

June 30, 2020

Commercial

    

$

3,951

    

$

    

$

    

$

(167)

    

$

3,784

Commercial loans secured by non-owner occupied real estate

 

3,119

 

 

21

 

479

 

3,619

Real estate-residential mortgage

 

1,159

 

(182)

 

22

 

217

 

1,216

Consumer

 

126

 

(91)

 

25

 

59

 

119

Allocation for general risk

 

924

 

 

 

37

 

961

Total

$

9,279

$

(273)

$

68

$

625

$

9,699

Schedule of Loan loss by the primary segments

The following tables summarize the loan portfolio and allowance for loan loss by the primary segments of the loan portfolio (in thousands).

At June 30, 2021

Commercial Loans

Secured by

Non-Owner

Real Estate-

Occupied

Residential

Allocation for

    

Commercial

    

Real Estate

    

Mortgage

    

Consumer

    

General Risk

    

Total

Loans:

Individually evaluated for impairment

$

2,265

$

7

$

$

 

  

$

2,272

Collectively evaluated for impairment

 

277,187

 

428,267

 

268,595

 

16,391

 

  

 

990,440

Total loans

$

279,452

$

428,274

$

268,595

$

16,391

 

  

$

992,712

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

670

$

7

$

$

$

$

677

General reserve allocation

 

2,864

 

5,528

 

1,388

 

123

 

1,172

 

11,075

Total allowance for loan losses

$

3,534

$

5,535

$

1,388

$

123

$

1,172

$

11,752

At December 31, 2020

Commercial Loans

Secured by

Non-Owner

Real Estate-

Occupied

Residential

Allocation for

    

Commercial

    

Real Estate

    

Mortgage

    

Consumer

    

General Risk

    

Total

Loans:

Individually evaluated for impairment

$

847

$

8

$

$

 

  

$

855

Collectively evaluated for impairment

 

304,145

 

400,743

 

249,989

 

16,363

 

  

 

971,240

Total loans

$

304,992

$

400,751

$

249,989

$

16,363

 

  

$

972,095

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

96

$

8

$

$

$

$

104

General reserve allocation

 

3,376

 

5,365

 

1,292

 

115

 

1,093

 

11,241

Total allowance for loan losses

$

3,472

$

5,373

$

1,292

$

115

$

1,093

$

11,345

Schedule of Present impaired loans by portfolio segment

The following tables present impaired loans by portfolio segment, segregated by those for which a specific allowance was required and those for which a specific allowance was not necessary.

At June 30, 2021

IMPAIRED

LOANS WITH

IMPAIRED LOANS WITH

NO SPECIFIC

SPECIFIC ALLOWANCE

ALLOWANCE

TOTAL IMPAIRED LOANS

 

UNPAID

 

RECORDED

 

RELATED

 

RECORDED

 

RECORDED

 

PRINCIPAL

    

INVESTMENT

    

ALLOWANCE

    

INVESTMENT

    

INVESTMENT

    

BALANCE

 

(IN THOUSANDS)

Commercial

$

2,265

$

670

$

$

2,265

$

2,300

Commercial loans secured by non-owner occupied real estate

7

7

7

29

Total impaired loans

$

2,272

$

677

$

$

2,272

$

2,329

At December 31, 2020

IMPAIRED

LOANS WITH

IMPAIRED LOANS WITH

NO SPECIFIC

SPECIFIC ALLOWANCE

ALLOWANCE

TOTAL IMPAIRED LOANS

UNPAID

RECORDED

RELATED

RECORDED

RECORDED

PRINCIPAL

    

INVESTMENT

    

ALLOWANCE

    

INVESTMENT

    

INVESTMENT

    

BALANCE

 

(IN THOUSANDS)

Commercial

$

847

$

96

$

$

847

$

850

Commercial loans secured by non-owner occupied real estate

8

8

8

30

Total impaired loans

$

855

$

104

$

$

855

$

880

Schedule of Investment in impaired loans and related interest income

The following table presents the average recorded investment in impaired loans and related interest income recognized for the periods indicated (in thousands).

Three months ended

Six months ended

    

June 30, 

June 30, 

    

2021

    

2020

    

2021

    

2020

Average impaired balance:

 

  

 

  

 

  

 

  

 

Commercial

$

2,420

$

826

$

1,895

$

822

Commercial loans secured by non-owner occupied real estate

 

8

 

8

 

8

 

8

Average investment in impaired loans

$

2,428

$

834

$

1,903

$

830

Interest income recognized:

 

  

 

  

 

  

 

  

Commercial

$

1

$

10

$

13

$

22

Commercial loans secured by non-owner occupied real estate

 

 

 

 

Interest income recognized on a cash basis on impaired loans

$

1

$

10

$

13

$

22

Schedule of Commercial and commercial real estate loan portfolios

The following table presents the classes of the commercial and commercial real estate loan portfolios summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard and Doubtful within the internal risk rating system.

At June 30, 2021

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

122,940

$

10,826

$

2,136

$

1,710

$

137,612

Paycheck Protection Program (PPP)

48,098

48,098

Commercial loans secured by owner occupied real estate

 

91,696

 

923

 

1,123

 

 

93,742

Commercial loans secured by non-owner occupied real estate

 

396,900

 

27,795

 

3,572

 

7

 

428,274

Total

$

659,634

$

39,544

$

6,831

$

1,717

$

707,726

At December 31, 2020

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

134,186

$

13,722

$

3,254

$

$

151,162

Paycheck Protection Program (PPP)

58,344

58,344

Commercial loans secured by owner occupied real estate

 

92,189

 

2,154

 

1,143

 

 

95,486

Commercial loans secured by non-owner occupied real estate

 

371,815

 

23,980

 

4,948

 

8

 

400,751

Total

$

656,534

$

39,856

$

9,345

$

8

$

705,743

Schedule of Residential and consumer portfolio The following tables present the performing and non-performing outstanding balances of the residential and consumer portfolio classes.

At June 30, 2021

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

267,149

$

1,446

$

268,595

Consumer

 

16,383

 

8

16,391

Total

$

283,532

$

1,454

$

284,986

At December 31, 2020

    

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

247,520

$

2,469

$

249,989

Consumer

 

16,356

 

7

16,363

Total

$

263,876

$

2,476

$

266,352

Schedule of Credit quality of the loan portfolio The following tables present the classes of the loan portfolio summarized by the aging categories of performing loans and non-accrual loans.

At June 30, 2021

90 DAYS

30 – 59

60 – 89

PAST DUE

DAYS

DAYS

90 DAYS

TOTAL

TOTAL

AND STILL

    

CURRENT

    

PAST DUE

    

PAST DUE

    

PAST DUE

    

PAST DUE

    

LOANS

    

ACCRUING

(IN THOUSANDS)

Commercial and industrial

$

136,766

$

846

$

$

$

846

$

137,612

$

Paycheck Protection Program (PPP)

48,098

48,098

$

Commercial loans secured by owner occupied real estate

 

93,742

 

 

 

93,742

 

Commercial loans secured by non-owner occupied real estate

 

428,274

 

 

 

428,274

 

Real estate – residential mortgage

 

266,036

 

257

875

 

1,427

 

2,559

268,595

 

Consumer

 

16,349

 

30

4

 

8

 

42

16,391

 

Total

$

989,265

$

1,133

$

879

$

1,435

$

3,447

$

992,712

$

At December 31, 2020

    

90 DAYS

30 – 59

60 – 89

PAST DUE

DAYS

DAYS

90 DAYS

TOTAL

TOTAL

AND STILL

    

CURRENT

    

PAST DUE

    

PAST DUE

    

PAST DUE

    

PAST DUE

    

LOANS

    

ACCRUING

(IN THOUSANDS)

Commercial and industrial

$

148,023

$

536

$

2,603

$

$

3,139

$

151,162

$

Paycheck Protection Program (PPP)

58,344

58,344

$

Commercial loans secured by owner occupied real estate

 

95,486

 

 

 

95,486

 

Commercial loans secured by non-owner occupied real estate

 

399,850

 

230

671

 

 

901

400,751

 

Real estate – residential mortgage

 

246,279

 

776

1,178

 

1,756

 

3,710

249,989

 

Consumer

 

16,274

 

82

 

7

 

89

16,363

 

Total

$

964,256

$

1,624

$

4,452

$

1,763

$

7,839

$

972,095

$