XML 43 R31.htm IDEA: XBRL DOCUMENT v3.22.2.2
Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 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 nine month periods ending September 30, 2022 and 2021 (in thousands).

Three months ended September 30, 2022

Balance at

Charge-

Provision

Balance at

June 30, 2022

Offs

Recoveries

(Credit)

September 30, 2022

Commercial

    

$

3,158

    

$

    

$

4

    

$

(406)

    

$

2,756

Commercial loans secured by non-owner occupied real estate

 

5,716

 

(1,390)

 

13

 

1,093

 

5,432

Real estate-residential mortgage

 

1,473

 

(9)

 

2

 

(89)

 

1,377

Consumer

 

102

 

(24)

 

8

 

1

 

87

Allocation for general risk

 

1,119

 

 

 

(99)

 

1,020

Total

$

11,568

$

(1,423)

$

27

$

500

$

10,672

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

Nine months ended September 30, 2022

Balance at

Charge-

Provision

Balance at

December 31, 2021

Offs

Recoveries

(Credit)

September 30, 2022

Commercial

    

$

3,071

    

$

(72)

    

$

4

    

$

(247)

    

$

2,756

Commercial loans secured by non-owner occupied real estate

 

6,392

 

(1,390)

 

39

 

391

 

5,432

Real estate-residential mortgage

 

1,590

 

(32)

 

14

 

(195)

 

1,377

Consumer

 

113

 

(110)

 

46

 

38

 

87

Allocation for general risk

 

1,232

 

 

 

(212)

 

1,020

Total

$

12,398

$

(1,604)

$

103

$

(225)

$

10,672

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

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, 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

$

2,045

$

1,623

$

$

 

  

$

3,668

Collectively evaluated for impairment

 

206,342

 

458,320

 

297,384

 

13,736

 

  

 

975,782

Total loans

$

208,387

$

459,943

$

297,384

$

13,736

 

  

$

979,450

Allowance for loan losses:

 

  

 

  

 

  

 

  

 

  

 

  

Specific reserve allocation

$

567

$

3

$

$

$

$

570

General reserve allocation

 

2,189

 

5,429

 

1,377

 

87

 

1,020

 

10,102

Total allowance for loan losses

$

2,756

$

5,432

$

1,377

$

87

$

1,020

$

10,672

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 September 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

$

2,045

$

567

$

$

2,045

$

2,251

Commercial loans secured by non-owner occupied real estate

3

3

1,620

1,623

1,645

Total impaired loans

$

2,048

$

570

$

1,620

$

3,668

$

3,896

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

Nine months ended

    

September 30, 

September 30, 

2022

    

2021

    

2022

    

2021

Average impaired balance:

 

  

 

  

 

  

 

  

Commercial

$

2,066

$

2,233

$

2,106

$

1,972

Commercial loans secured by non-owner occupied real estate

 

814

 

7

 

410

 

7

Average investment in impaired loans

$

2,880

$

2,240

$

2,516

$

1,979

Interest income recognized:

 

  

 

  

 

  

 

  

Commercial

$

$

3

$

$

15

Commercial loans secured by non-owner occupied real estate

 

 

 

 

Interest income recognized on a cash basis on impaired loans

$

$

3

$

$

15

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, 2022

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

122,959

$

$

5,157

$

$

128,116

Paycheck Protection Program (PPP)

24

24

Commercial loans secured by owner occupied real estate

 

79,257

 

 

990

 

 

80,247

Commercial loans secured by non-owner occupied real estate

 

436,874

 

13,801

 

9,265

 

3

 

459,943

Total

$

639,114

$

13,801

$

15,412

$

3

$

668,330

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 September 30, 2022

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

296,495

$

889

$

297,384

Consumer

 

13,736

 

13,736

Total

$

310,231

$

889

$

311,120

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 September 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

$

127,634

$

402

$

80

$

$

482

$

128,116

$

Paycheck Protection Program (PPP)

24

24

Commercial loans secured by owner occupied real estate

 

80,247

 

 

 

80,247

 

Commercial loans secured by non-owner occupied real estate

 

459,943

 

 

 

459,943

 

Real estate – residential mortgage

 

294,977

 

584

995

 

828

 

2,407

297,384

 

Consumer

 

13,441

 

289

6

 

 

295

13,736

 

Total

$

976,266

$

1,275

$

1,081

$

828

$

3,184

$

979,450

$

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

$