XML 43 R31.htm IDEA: XBRL DOCUMENT v3.22.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 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 and six month periods ending June 30, 2022 and 2021 (in thousands).

Three months ended June 30, 2022

Balance at

Charge-

Provision

Balance at

March 31, 2022

Offs

Recoveries

(Credit)

June 30, 2022

Commercial

    

$

3,251

    

$

    

$

    

$

(93)

    

$

3,158

Commercial loans secured by non-owner occupied real estate

 

5,930

 

 

13

 

(227)

 

5,716

Real estate-residential mortgage

 

1,465

 

(23)

 

4

 

27

 

1,473

Consumer

 

99

 

(41)

 

18

 

26

 

102

Allocation for general risk

 

1,177

 

 

 

(58)

 

1,119

Total

$

11,922

$

(64)

$

35

$

(325)

$

11,568

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

Six months ended June 30, 2022

Balance at

Charge-

Provision

Balance at

December 31, 2021

Offs

Recoveries

(Credit)

June 30, 2022

Commercial

    

$

3,071

    

$

(72)

    

$

    

$

159

    

$

3,158

Commercial loans secured by non-owner occupied real estate

 

6,392

 

 

26

 

(702)

 

5,716

Real estate-residential mortgage

 

1,590

 

(23)

 

12

 

(106)

 

1,473

Consumer

 

113

 

(86)

 

38

 

37

 

102

Allocation for general risk

 

1,232

 

 

 

(113)

 

1,119

Total

$

12,398

$

(181)

$

76

$

(725)

$

11,568

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

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, 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

$

2,087

$

5

$

$

 

  

$

2,092

Collectively evaluated for impairment

 

221,790

 

432,826

 

292,592

 

15,033

 

  

 

962,241

Total loans

$

223,877

$

432,831

$

292,592

$

15,033

 

  

$

964,333

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

612

$

5

$

$

$

$

617

General reserve allocation

 

2,546

 

5,711

 

1,473

 

102

 

1,119

 

10,951

Total allowance for loan losses

$

3,158

$

5,716

$

1,473

$

102

$

1,119

$

11,568

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 June 30, 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

$

2,087

$

612

$

$

2,087

$

2,254

Commercial loans secured by non-owner occupied real estate

5

5

5

26

Total impaired loans

$

2,092

$

617

$

$

2,092

$

2,280

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

Six months ended

    

June 30, 

June 30, 

2022

    

2021

    

2022

    

2021

Average impaired balance:

 

  

 

  

 

  

 

  

Commercial

$

2,107

$

2,420

$

2,126

$

1,895

Commercial loans secured by non-owner occupied real estate

 

5

 

8

 

5

 

8

Average investment in impaired loans

$

2,112

$

2,428

$

2,131

$

1,903

Interest income recognized:

 

  

 

  

 

  

 

  

Commercial

$

$

1

$

$

13

Commercial loans secured by non-owner occupied real estate

 

 

 

 

Interest income recognized on a cash basis on impaired loans

$

$

1

$

$

13

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, 2022

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

127,901

$

$

5,953

$

$

133,854

Paycheck Protection Program (PPP)

2,242

2,242

Commercial loans secured by owner occupied real estate

 

86,774

 

 

1,007

 

 

87,781

Commercial loans secured by non-owner occupied real estate

 

411,962

 

10,199

 

10,665

 

5

 

432,831

Total

$

628,879

$

10,199

$

17,625

$

5

$

656,708

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 June 30, 2022

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

291,454

$

1,138

$

292,592

Consumer

 

15,023

 

10

15,033

Total

$

306,477

$

1,148

$

307,625

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 June 30, 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

$

133,613

$

200

$

41

$

$

241

$

133,854

$

Paycheck Protection Program (PPP)

2,242

2,242

Commercial loans secured by owner occupied real estate

 

87,777

 

4

 

 

4

87,781

 

Commercial loans secured by non-owner occupied real estate

 

432,078

 

753

 

 

753

432,831

 

Real estate – residential mortgage

 

290,338

 

684

302

 

1,268

 

2,254

292,592

 

205

Consumer

 

14,729

 

283

11

 

10

 

304

15,033

 

Total

$

960,777

$

1,924

$

354

$

1,278

$

3,556

$

964,333

$

205

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

$