XML 48 R35.htm IDEA: XBRL DOCUMENT v3.21.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 nine month periods ending September 30, 2021 and 2020 (in thousands).

Three months ended September 30, 2021

Balance at

Charge-

Provision

Balance at

June 30, 2021

Offs

Recoveries

(Credit)

September 30, 2021

Commercial

    

$

3,534

    

$

    

$

35

    

$

(445)

    

$

3,124

Commercial loans secured by non-owner occupied real estate

 

5,535

 

 

13

 

670

 

6,218

Real estate-residential mortgage

 

1,388

 

 

8

 

61

 

1,457

Consumer

 

123

 

(50)

 

16

 

28

 

117

Allocation for general risk

 

1,172

 

 

 

36

 

1,208

Total

$

11,752

$

(50)

$

72

$

350

$

12,124

Three months ended September 30, 2020

Balance at

Charge-

Provision

Balance at

June 30, 2020

Offs

Recoveries

(Credit)

September 30, 2020

Commercial

    

$

3,784

    

$

(111)

    

$

1

    

$

(638)

    

$

3,036

Commercial loans secured by non-owner occupied real estate

 

3,619

 

 

10

 

1,261

 

4,890

Real estate-residential mortgage

 

1,216

 

(19)

 

24

 

4

 

1,225

Consumer

 

119

 

(14)

 

19

 

(4)

 

120

Allocation for general risk

 

961

 

 

 

52

 

1,013

Total

$

9,699

$

(144)

$

54

$

675

$

10,284

Nine months ended September 30, 2021

Balance at

Charge-

Provision

Balance at

December 31, 2020

Offs

Recoveries

(Credit)

September 30, 2021

Commercial

    

$

3,472

    

$

(147)

    

$

52

    

$

(253)

    

$

3,124

Commercial loans secured by non-owner occupied real estate

 

5,373

 

 

37

 

808

 

6,218

Real estate-residential mortgage

 

1,292

 

(17)

 

42

 

140

 

1,457

Consumer

 

115

 

(85)

 

47

 

40

 

117

Allocation for general risk

 

1,093

 

 

 

115

 

1,208

Total

$

11,345

$

(249)

$

178

$

850

$

12,124

Nine months ended September 30, 2020

Balance at

Charge-

Provision

Balance at

December 31, 2019

Offs

Recoveries

(Credit)

September 30, 2020

Commercial

    

$

3,951

    

$

(111)

    

$

1

    

$

(805)

    

$

3,036

Commercial loans secured by non-owner occupied real estate

 

3,119

 

 

31

 

1,740

 

4,890

Real estate-residential mortgage

 

1,159

 

(201)

 

46

 

221

 

1,225

Consumer

 

126

 

(105)

 

44

 

55

 

120

Allocation for general risk

 

924

 

 

 

89

 

1,013

Total

$

9,279

$

(417)

$

122

$

1,300

$

10,284

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 September 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

$

2,200

$

6

$

$

 

  

$

2,206

Collectively evaluated for impairment

 

263,979

 

432,523

 

281,711

 

15,610

 

  

 

993,823

Total loans

$

266,179

$

432,529

$

281,711

$

15,610

 

  

$

996,029

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

601

$

6

$

$

$

$

607

General reserve allocation

 

2,523

 

6,212

 

1,457

 

117

 

1,208

 

11,517

Total allowance for loan losses

$

3,124

$

6,218

$

1,457

$

117

$

1,208

$

12,124

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 September 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

$

2,199

$

601

$

1

$

2,200

$

2,267

Commercial loans secured by non-owner occupied real estate

6

6

6

28

Total impaired loans

$

2,205

$

607

$

1

$

2,206

$

2,295

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

Nine months ended

    

September 30, 

September 30, 

    

2021

    

2020

    

2021

    

2020

Average impaired balance:

 

  

 

  

 

  

 

  

 

Commercial

$

2,233

$

839

$

1,972

$

832

Commercial loans secured by non-owner occupied real estate

 

7

 

8

 

7

 

8

Average investment in impaired loans

$

2,240

$

847

$

1,979

$

840

Interest income recognized:

 

  

 

  

 

  

 

  

Commercial

$

3

$

9

$

15

$

31

Commercial loans secured by non-owner occupied real estate

 

 

 

 

Interest income recognized on a cash basis on impaired loans

$

3

$

9

$

15

$

31

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 September 30, 2021

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

127,234

$

7,294

$

690

$

1,673

$

136,891

Paycheck Protection Program (PPP)

29,260

29,260

Commercial loans secured by owner occupied real estate

 

97,999

 

915

 

1,114

 

 

100,028

Commercial loans secured by non-owner occupied real estate

 

399,554

 

23,468

 

9,501

 

6

 

432,529

Total

$

654,047

$

31,677

$

11,305

$

1,679

$

698,708

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 September 30, 2021

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

280,806

$

905

$

281,711

Consumer

 

15,610

 

15,610

Total

$

296,416

$

905

$

297,321

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 September 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

$

136,471

$

420

$

$

$

420

$

136,891

$

Paycheck Protection Program (PPP)

29,260

29,260

$

Commercial loans secured by owner occupied real estate

 

99,835

 

192

 

1

 

193

100,028

 

Commercial loans secured by non-owner occupied real estate

 

432,063

 

466

 

 

466

432,529

 

Real estate – residential mortgage

 

280,054

 

206

618

 

833

 

1,657

281,711

 

Consumer

 

15,557

 

33

20

 

 

53

15,610

 

Total

$

993,240

$

1,317

$

638

$

834

$

2,789

$

996,029

$

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

$