XML 43 R31.htm IDEA: XBRL DOCUMENT v3.22.1
Allowance for Loan Losses (Tables)
3 Months Ended
Mar. 31, 2022
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 month periods ending March 31, 2022 and 2021 (in thousands).

Three months ended March 31, 2022

Balance at

Charge-

Provision

Balance at

December 31, 2021

Offs

Recoveries

(Credit)

March 31, 2022

Commercial

    

$

3,071

    

$

(72)

    

$

    

$

252

    

$

3,251

Commercial loans secured by non-owner occupied real estate

 

6,392

 

 

13

 

(475)

 

5,930

Real estate-residential mortgage

 

1,590

 

 

8

 

(133)

 

1,465

Consumer

 

113

 

(45)

 

20

 

11

 

99

Allocation for general risk

 

1,232

 

 

 

(55)

 

1,177

Total

$

12,398

$

(117)

$

41

$

(400)

$

11,922

Three months ended March 31, 2021

Balance at

Charge-

Balance at

December 31, 2020

Offs

Recoveries

Provision

March 31, 2021

Commercial

    

$

3,472

    

$

(122)

    

$

17

    

$

205

    

$

3,572

Commercial loans secured by non-owner occupied real estate

 

5,373

 

 

13

 

62

 

5,448

Real estate-residential mortgage

 

1,292

 

(17)

 

5

 

49

 

1,329

Consumer

 

115

 

(24)

 

14

 

16

 

121

Allocation for general risk

 

1,093

 

 

 

68

 

1,161

Total

$

11,345

$

(163)

$

49

$

400

$

11,631

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 March 31, 2022

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

$

2,127

$

5

$

$

 

  

$

2,132

Collectively evaluated for impairment

 

238,979

 

430,100

 

292,530

 

14,631

 

  

 

976,240

Total loans

$

241,106

$

430,105

$

292,530

$

14,631

 

  

$

978,372

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

622

$

5

$

$

$

$

627

General reserve allocation

 

2,629

 

5,925

 

1,465

 

99

 

1,177

 

11,295

Total allowance for loan losses

$

3,251

$

5,930

$

1,465

$

99

$

1,177

$

11,922

At December 31, 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

$

2,165

$

5

$

$

 

  

$

2,170

Collectively evaluated for impairment

 

248,972

 

430,820

 

287,996

 

15,096

 

  

 

982,884

Total loans

$

251,137

$

430,825

$

287,996

$

15,096

 

  

$

985,054

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

628

$

5

$

$

$

$

633

General reserve allocation

 

2,443

 

6,387

 

1,590

 

113

 

1,232

 

11,765

Total allowance for loan losses

$

3,071

$

6,392

$

1,590

$

113

$

1,232

$

12,398

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 March 31, 2022

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

$

2,127

$

622

$

$

2,127

$

2,255

Commercial loans secured by non-owner occupied real estate

5

5

5

27

Total impaired loans

$

2,132

$

627

$

$

2,132

$

2,282

At December 31, 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

$

2,165

$

628

$

$

2,165

$

2,260

Commercial loans secured by non-owner occupied real estate

5

5

5

27

Total impaired loans

$

2,170

$

633

$

$

2,170

$

2,287

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

    

March 31, 

    

2022

    

2021

    

Average impaired balance:

 

  

 

  

 

 

Commercial

$

2,146

$

1,711

Commercial loans secured by non-owner occupied real estate

 

5

 

8

Average investment in impaired loans

$

2,151

$

1,719

Interest income recognized:

 

  

 

  

Commercial

$

$

12

Commercial loans secured by non-owner occupied real estate

 

 

Interest income recognized on a cash basis on impaired loans

$

$

12

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 March 31, 2022

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

128,660

$

$

6,137

$

$

134,797

Paycheck Protection Program (PPP)

7,835

7,835

Commercial loans secured by owner occupied real estate

 

97,411

 

 

1,063

 

 

98,474

Commercial loans secured by non-owner occupied real estate

 

406,821

 

10,963

 

12,316

 

5

 

430,105

Total

$

640,727

$

10,963

$

19,516

$

5

$

671,211

At December 31, 2021

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

125,079

$

6,722

$

738

$

1,643

$

134,182

Paycheck Protection Program (PPP)

17,311

17,311

Commercial loans secured by owner occupied real estate

 

98,271

 

297

 

1,076

 

 

99,644

Commercial loans secured by non-owner occupied real estate

 

399,104

 

19,322

 

12,394

 

5

 

430,825

Total

$

639,765

$

26,341

$

14,208

$

1,648

$

681,962

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 March 31, 2022

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

291,291

$

1,239

$

292,530

Consumer

 

14,601

 

30

14,631

Total

$

305,892

$

1,269

$

307,161

At December 31, 2021

    

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

286,843

$

1,153

$

287,996

Consumer

 

15,096

 

15,096

Total

$

301,939

$

1,153

$

303,092

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 March 31, 2022

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

$

133,171

$

1,626

$

$

$

1,626

$

134,797

$

Paycheck Protection Program (PPP)

7,835

7,835

Commercial loans secured by owner occupied real estate

 

98,158

 

316

 

 

316

98,474

 

Commercial loans secured by non-owner occupied real estate

 

430,030

 

75

 

 

75

430,105

 

Real estate – residential mortgage

 

289,518

 

1,913

82

 

1,017

 

3,012

292,530

 

Consumer

 

14,328

 

264

9

 

30

 

303

14,631

 

Total

$

973,040

$

4,119

$

166

$

1,047

$

5,332

$

978,372

$

At December 31, 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

$

133,918

$

14

$

250

$

$

264

$

134,182

$

Paycheck Protection Program (PPP)

17,311

17,311

Commercial loans secured by owner occupied real estate

 

99,454

 

190

 

 

190

99,644

 

Commercial loans secured by non-owner occupied real estate

 

428,790

 

2,035

 

 

2,035

430,825

 

Real estate – residential mortgage

 

283,178

 

2,449

1,240

 

1,129

 

4,818

287,996

 

Consumer

 

14,938

 

151

7

 

 

158

15,096

 

Total

$

977,589

$

4,649

$

1,687

$

1,129

$

7,465

$

985,054

$