XML 54 R41.htm IDEA: XBRL DOCUMENT v3.23.1
ALLOWANCE FOR LOAN LOSSES (Tables)
12 Months Ended
Dec. 31, 2022
ALLOWANCE FOR LOAN LOSSES  
Schedule of Loan losses by portfolio segment

The segments of the Company’s loan portfolio are disaggregated into classes that allows management to monitor risk and performance. The loan classes used are consistent with the internal reports evaluated by the Company’s management and Board of Directors to monitor risk and performance within various segments of its loan portfolio. The commercial loan segment includes both the commercial and industrial and the owner occupied commercial real estate loan classes while the remaining segments are not separated into classes as management monitors risk in these loans at the segment level. The residential mortgage loan segment is comprised of first lien amortizing residential mortgage loans and home equity loans secured by residential real estate. The consumer loan segment consists primarily of installment loans and overdraft lines of credit connected with customer deposit accounts.

The following table summarizes the rollforward of the allowance for loan losses by portfolio segment (in thousands).

BALANCE AT

CHARGE-

PROVISION 

BALANCE AT

    

DECEMBER 31, 2021

    

OFFS

    

RECOVERIES

    

(CREDIT)

    

DECEMBER 31, 2022

Commercial

$

3,071

$

(97)

$

4

$

(325)

$

2,653

Commercial loans secured by non-owner occupied real estate

 

6,392

 

(1,390)

 

54

 

916

 

5,972

Real estate − residential mortgage

 

1,590

 

(28)

 

19

 

(201)

 

1,380

Consumer

 

113

 

(334)

 

67

 

239

 

85

Allocation for general risk

 

1,232

 

 

 

(579)

 

653

Total

$

12,398

$

(1,849)

$

144

$

50

$

10,743

BALANCE AT

CHARGE-

PROVISION

BALANCE AT

    

DECEMBER 31, 2020

    

OFFS

    

RECOVERIES

    

(CREDIT)

    

DECEMBER 31, 2021

Commercial

$

3,472

$

(146)

$

89

$

(344)

$

3,071

Commercial loans secured by non-owner occupied real estate

 

5,373

 

 

51

 

968

 

6,392

Real estate − residential mortgage

 

1,292

 

(17)

 

49

 

266

 

1,590

Consumer

 

115

 

(131)

 

58

 

71

 

113

Allocation for general risk

 

1,093

 

 

 

139

 

1,232

Total

$

11,345

$

(294)

$

247

$

1,100

$

12,398

BALANCE AT

CHARGE-

PROVISION

BALANCE AT

    

DECEMBER 31, 2019

    

OFFS

    

RECOVERIES

    

(CREDIT)

    

DECEMBER 31, 2020

Commercial

$

3,951

$

(111)

$

4

$

(372)

$

3,472

Commercial loans secured by non-owner occupied real estate

 

3,119

 

 

44

 

2,210

 

5,373

Real estate − residential mortgage

 

1,159

 

(233)

 

62

 

304

 

1,292

Consumer

 

126

 

(143)

 

68

 

64

 

115

Allocation for general risk

 

924

 

 

 

169

 

1,093

Total

$

9,279

$

(487)

$

178

$

2,375

$

11,345

Schedule of Loan loss by the primary segments

The following tables summarize the loan portfolio and allowance for loan losses by the primary segments of the loan portfolio.

AT DECEMBER 31, 2022

COMMERCIAL LOANS

SECURED BY NON-

REAL ESTATE −

OWNER OCCUPIED

RESIDENTIAL

Loans:

    

COMMERCIAL

    

REAL ESTATE

    

MORTGAGE

    

CONSUMER

    

TOTAL

(IN THOUSANDS)

Individually evaluated for impairment

$

1,989

$

1,586

$

$

$

3,575

Collectively evaluated for impairment

 

226,589

 

449,158

 

297,971

 

13,473

 

987,191

Total loans

$

228,578

$

450,744

$

297,971

$

13,473

$

990,766

AT DECEMBER 31, 2022

COMMERCIAL LOANS

ALLOCATION

SECURED BY NON-

REAL ESTATE −

FOR

Allowance

OWNER OCCUPIED

RESIDENTIAL

GENERAL

for loan losses:

    

COMMERCIAL

    

REAL ESTATE

    

MORTGAGE

    

CONSUMER

    

RISK

    

TOTAL

(IN THOUSANDS)

Specific reserve allocation

$

520

$

3

$

$

$

$

523

General reserve allocation

 

2,133

 

5,969

 

1,380

 

85

 

653

 

10,220

Total allowance for loan losses

$

2,653

$

5,972

$

1,380

$

85

$

653

$

10,743

AT DECEMBER 31, 2021

COMMERCIAL LOANS

SECURED BY NON-

REAL ESTATE −

OWNER OCCUPIED

RESIDENTIAL

Loans:

    

COMMERCIAL

    

REAL ESTATE

    

MORTGAGE

    

CONSUMER

    

TOTAL

(IN THOUSANDS)

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

AT DECEMBER 31, 2021

COMMERCIAL LOANS

ALLOCATION

SECURED BY NON-

REAL ESTATE −

FOR

Allowance

OWNER OCCUPIED

RESIDENTIAL

GENERAL

for loan losses:

COMMERCIAL

    

REAL ESTATE

    

MORTGAGE

    

CONSUMER

    

RISK

    

TOTAL

(IN THOUSANDS)

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 DECEMBER 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

$

1,989

$

520

$

$

1,989

$

2,240

Commercial loans secured by non-owner occupied real estate

3

3

1,583

1,586

1,643

Total impaired loans

$

1,992

$

523

$

1,583

$

3,575

$

3,883

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.

YEAR ENDED DECEMBER 31, 

    

2022

    

2021

    

2020

(IN THOUSANDS)

Average impaired balance:

 

  

 

  

 

  

Commercial

$

2,062

$

2,301

$

839

Commercial loans secured by non-owner occupied real estate

 

805

 

7

 

8

Average investment in impaired loans

$

2,867

$

2,308

$

847

Interest income recognized:

 

  

 

  

 

  

Commercial

$

$

15

$

38

Commercial loans secured by non-owner occupied real estate

 

 

 

Interest income recognized on a cash basis on impaired loans

$

$

15

$

38

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 DECEMBER 31, 2022

SPECIAL

    

PASS

    

MENTION

    

SUBSTANDARD

    

DOUBTFUL

    

TOTAL

(IN THOUSANDS)

Commercial and industrial

$

148,361

$

$

5,037

$

$

153,398

Paycheck Protection Program (PPP)

22

22

Commercial loans secured by owner occupied real estate

 

74,187

 

 

971

 

 

75,158

Commercial loans secured by non-owner occupied real estate

 

423,486

 

11,015

 

16,240

 

3

 

450,744

Total

$

646,056

$

11,015

$

22,248

$

3

$

679,322

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

AT DECEMBER 31, 2022

    

NON-

 

    

PERFORMING

    

PERFORMING

    

TOTAL

 (IN THOUSANDS)

Real estate – residential mortgage

$

296,401

$

1,570

$

297,971

Consumer

 

13,457

 

16

13,473

Total

$

309,858

$

1,586

$

311,444

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

AT DECEMBER 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

$

152,314

$

797

$

287

$

$

1,084

$

153,398

$

Paycheck Protection Program (PPP)

22

22

Commercial loans secured by owner occupied real estate

 

74,960

 

198

 

 

198

75,158

 

Commercial loans secured by non-owner occupied real estate

 

446,809

 

3,935

 

 

3,935

450,744

 

Real estate – residential mortgage

 

295,790

 

489

422

 

1,270

 

2,181

297,971

 

Consumer

 

13,290

 

60

114

 

9

 

183

13,473

 

Total

$

983,185

$

5,479

$

823

$

1,279

$

7,581

$

990,766

$

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

$