Quarterly report pursuant to Section 13 or 15(d)

LOANS (Tables)

v3.23.1
LOANS (Tables)
3 Months Ended
Mar. 31, 2023
LOANS [Abstract]  
Portfolio Loans
Portfolio loans were as follows (dollars in thousands):

   
March 31,
2023
   
December 31,
2022
 
Commercial and industrial
  $
473,354
    $
441,716
 
                 
Commercial real estate:
               
Residential developed
   
7,001
     
7,234
 
Unsecured to residential developers
   
     
 
Vacant and unimproved
   
38,700
     
36,270
 
Commercial development
   
99
     
103
 
Residential improved
   
116,177
     
112,791
 
Commercial improved
   
255,894
     
259,281
 
Manufacturing and industrial
   
125,477
     
121,924
 
Total commercial real estate
   
543,348
     
537,603
 
Consumer:
               
Residential mortgage
   
148,676
     
139,148
 
Unsecured
   
106
     
121
 
Home equity
   
52,647
     
56,321
 
Other secured
   
2,808
     
2,839
 
Total consumer
   
204,237
     
198,429
 
Total loans
   
1,220,939
     
1,177,748
 
Allowance for credit losses
   
(16,794
)
   
(15,285
)
   
$
1,204,145
   
$
1,162,463
 
Activity in Allowance for Credit Losses by Portfolio Segment
Activity in the allowance for credit losses by portfolio segment was as follows (dollars in thousands):

Three months ended March 31, 2023
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance, prior to adoption of ASU 2016-03
 
$
5,596
   
$
7,180
   
$
2,458
   
$
51
   
$
15,285
 
Impact of adoption of ASU 2016-03     1,299       (212 )     389             1,476  
Charge-offs
   
     
     
(21
)
   
     
(21
)
Recoveries
   
9
     
3
     
42
     
     
54
 
Provision for credit losses (1)
   
220
     
(201
)
   
(50
)
   
31
     
 
Ending Balance
 
$
7,124
   
$
6,770
   
$
2,818
   
$
82
   
$
16,794
 

Three months ended March 31, 2022
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Beginning balance
 
$
5,176
   
$
8,051
   
$
2,633
   
$
29
   
$
15,889
 
Charge-offs
   
     
     
(35
)
   
     
(35
)
Recoveries
   
5
     
233
     
24
     
     
262
 
Provision for credit losses (1)
   
148
     
(1,213
)
   
(469
)
   
34
     
(1,500
)
Ending Balance
 
$
5,329
   
$
7,071
   
$
2,153
   
$
63
   
$
14,616
 

 
(1)
Beginning January 1, 2023, calculation is based on CECL methodology.  Prior to January 1, 2023, calculation was based on probable incurred loss methodology.
Gross Chargeoffs by Portfolio Class and Origination Year
The following table presents gross chargeoffs for the three months ended March 31, 2023 by portfolio class and origination year (dollars in thousands):

 
 
Term Loans By Origination Year
             
March 31, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Revolving
Loans
   
Total
 
 
                                               
 
                                               
Commercial and industrial
 
$
   
$
   
$
   
$
   
$
   
$
   
$
   
$
 
Commercial development
   
     
     
     
     
     
     
     
 
Commercial improved
   
     
     
     
     
     
     
     
 
Manufacturing and industrial
   
     
     
     
     
     
     
     
 
Residential development
   
     
     
     
     
     
     
     
 
Residential improved
   
     
     
     
     
     
     
     
 
Vacant and unimproved
   
     
     
     
     
     
     
     
 
Total commercial
   
     
     
     
     
     
     
     
 
 
                                                               
Residential mortgage
   
     
     
     
     
     
     
     
 
Consumer unsecured
   
     
     
     
     
     
     
     
 
Home equity
   
     
     
     
     
     
     
     
 
Other
   
     
     
     
     
     
     
21
     
21
 
Total consumer
   
     
     
     
     
     
     
21
     
21
 
 
                                                               
Total loans
   
     
     
     
     
     
     
21
     
21
 
Amortized Cost of Collateral-Dependent Loans by Class
The amortized cost of collateral-dependent loans by class as of March 31, 2023 was as follows (dollars in thousands):

 
 
Collateral Type
       
March 31, 2023
 
Real Estate
   
Other
   
Allowance
Allocated
 
 
                 
Commercial and industrial
 
$
   
$
   
$
 
Commercial real estate:
                       
Residential developed
   
     
     
 
Unsecured to residential developers
   
     
     
 
Vacant and unimproved
   
     
     
 
Commercial development
   
     
     
 
Residential improved
   
30
     
     
 
Commercial improved
   
303
     
     
6
 
Manufacturing and industrial
   
     
     
 
 
   
333
     
     
6
 
Consumer
                       
Residential mortgage
   
     
     
 
Unsecured
   
     
     
 
Home equity
   
     
     
 
Other secured
   
     
     
 
Consumer
   
     
     
 
Total
 
$
333
   
$
   
$
6
 
Allowance for Credit Losses and Recorded Investment in Loans by Portfolio Segment Based on Impairment Method
The following table presents the balance in the allowance for credit losses and the recorded investment in loans by portfolio segment and based on impairment method (dollars in thousands):

December 31, 2022
 
Commercial
and
Industrial
   
Commercial
Real Estate
   
Consumer
   
Unallocated
   
Total
 
Allowance for credit losses:
                             
Ending allowance attributable to loans:
                             
Individually reviewed for impairment
 
$
55
   
$
20
   
$
220
   
$
   
$
295
 
Collectively evaluated for impairment
   
5,541
     
7,160
     
2,238
     
51
     
14,990
 
Total ending allowance balance
 
$
5,596
   
$
7,180
   
$
2,458
   
$
51
   
$
15,285
 
Loans:
                                       
Individually reviewed for impairment
 
$
3,603
   
$
518
   
$
2,886
   
$
   
$
7,007
 
Collectively evaluated for impairment
   
438,113
     
537,085
     
195,543
     
     
1,170,741
 
Total ending loans balance
 
$
441,716
   
$
537,603
   
$
198,429
   
$
   
$
1,177,748
 
Loans Individually Evaluated for Impairment by Class of Loans
The following table presents loans individually evaluated for impairment by class of loans as of December 31, 2022 (dollars in thousands):

December 31, 2022
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance
Allocated
   
Year-To-Date Average Recorded Investment
 
With no related allowance recorded:
                       
Commercial and industrial
 
$
3,278
   
$
3,278
   
$
   
$
2,338
 
Commercial real estate:
                               
Residential improved
   
31
     
31
     
     
33
 
     
31
     
31
     
     
33
 
Consumer
   
     
     
     
 
Total with no related allowance recorded
 
$
3,309
   
$
3,309
   
$
   
$
2,371
 
                                 
With an allowance recorded:
                               
Commercial and industrial
 
$
325
   
$
325
   
$
55
   
$
365
 
Commercial real estate:
                               
Commercial improved
   
307
     
307
     
9
     
313
 
Manufacturing and industrial
   
180
     
180
     
11
     
185
 
     
487
     
487
     
20
     
498
 
Consumer:
                               
Residential mortgage
   
2,653
     
2,653
     
202
     
2,619
 
Unsecured
   
29
     
29
     
2
     
29
 
Home equity
   
204
     
204
     
16
     
234
 
     
2,886
     
2,886
     
220
     
2,882
 
Total with an allowance recorded
 
$
3,698
   
$
3,698
   
$
295
   
$
3,745
 
Total
 
$
7,007
   
$
7,007
   
$
295
   
$
6,116
 
Recorded Investment in Nonaccrual and Loans Past Due Over 90 Days Still on Accrual by Class of Loans
The following tables present the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of March 31, 2023 and December 31, 2022:

March 31, 2023
 
Nonaccrual with No Allowance
   
Nonaccrual with Allowance
   
Total Nonaccrual
   
Over 90
days
Accruing
   
Total Nonperforming Loans
 
Commercial and industrial
 
$
   
$
   
$
   
$
   
$
 
                                         
Commercial real estate:
                                       
Residential developed
   
     
     
     
     
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
     
     
     
     
 
Commercial development
   
     
     
     
     
 
Residential Improved
   
     
     
     
     
 
Commercial improved
   
     
     
     
     
 
Manufacturing and industrial
   
     
     
     
     
 
     
     
     
     
     
 
Consumer:
                                       
Residential mortgage
   
     
75
     
75
     
     
75
 
Unsecured
   
     
     
     
     
 
Home equity
   
     
     
     
     
 
Other secured
   
     
     
     
     
 
     
     
75
     
75
     
     
75
 
Total
 
$
   
$
75
   
$
75
   
$
   
$
75
 

December 31, 2022
 
Nonaccrual with No Allowance
   
Nonaccrual with Allowance
   
Total Nonaccrual
   
Over 90
days
Accruing
   
Total Nonperforming Loans
 
Commercial and industrial
 
$
   
$
   
$
   
$
   
$
 
                                         
Commercial real estate:
                                       
Residential developed
   
     
     
     
     
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
     
     
     
     
 
Commercial development
   
     
     
     
     
 
Residential improved
   
     
     
     
     
 
Commercial improved
   
     
     
     
     
 
Manufacturing and industrial
   
     
     
     
     
 
     
     
     
     
     
 
Consumer:
                                       
Residential mortgage
   
     
78
     
78
     
     
78
 
Unsecured
   
     
     
     
     
 
Home equity
   
     
     
     
     
 
Other secured
   
     
     
     
     
 
     
     
78
     
78
     
     
78
 
Total
 
$
   
$
78
   
$
78
   
$
   
$
78
 
Aging of Recorded Investment in Past Due Loans by Class of Loans
The following table presents the aging of the recorded investment in past due loans as of March 31, 2023 and December 31, 2022 by class of loans (dollars in thousands):

March 31, 2023
 
30-90
Days
   
Greater Than
90 Days
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Commercial and industrial
 
$
    $
   
$
   
$
473,354
   
$
473,354
 
Commercial real estate:
                                       
Residential developed
   
     
     
     
7,001
     
7,001
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
     
     
     
38,700
     
38,700
 
Commercial development
   
     
     
     
99
     
99
 
Residential improved
   
     
     
     
116,177
     
116,177
 
Commercial improved
   
83
     
     
83
     
255,811
     
255,894
 
Manufacturing and industrial
   
     
     
     
125,477
     
125,477
 
     
83
     
     
83
     
543,265
     
543,348
 
Consumer:
                                       
Residential mortgage
   
120
     
74
     
194
     
148,482
     
148,676
 
Unsecured
   
     
     
     
106
     
106
 
Home equity
   
     
     
     
52,647
     
52,647
 
Other secured
   
     
     
     
2,808
     
2,808
 
     
120
     
74
     
194
     
204,043
     
204,237
 
Total
 
$
203
   
$
74
   
$
277
   
$
1,220,662
   
$
1,220,939
 

December 31, 2022
 
30-90
Days
   
Greater Than
90 Days
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Commercial and industrial
 
$
   
$
   
$
   
$
441,716
   
$
441,716
 
Commercial real estate:
                                       
Residential developed
   
     
     
     
7,234
     
7,234
 
Unsecured to residential developers
   
     
     
     
     
 
Vacant and unimproved
   
     
     
     
36,270
     
36,270
 
Commercial development
   
     
     
     
103
     
103
 
Residential improved
   
     
     
     
112,791
     
112,791
 
Commercial improved
   
71
     
     
71
     
259,210
     
259,281
 
Manufacturing and industrial
   
     
     
     
121,924
     
121,924
 
     
71
     
     
71
     
537,532
     
537,603
 
Consumer:
                                       
Residential mortgage
   
     
77
     
77
     
139,071
     
139,148
 
Unsecured
   
     
     
     
121
     
121
 
Home equity
   
24
     
     
24
     
56,297
     
56,321
 
Other secured
   
     
     
     
2,839
     
2,839
 
     
24
     
77
     
101
     
198,328
     
198,429
 
Total
 
$
95
   
$
77
   
$
172
   
$
1,177,576
   
$
1,177,748
 
Modifications to Borrowers Experiencing Financial Difficulty
The following table presents information regarding modifications to borrowers experiencing financial difficulty as of March 31, 2023 (dollars in thousands):

   
March 31, 2023
 
   
Number of
Loans
   
Outstanding
Recorded
Balance
   
Percentage to
Total
Loans
 
Commercial and industrial
   
3
   
$
309
     
0.07
%
Commercial real estate
   
3
     
509
     
0.09
%
Consumer
   
32
     
2,847
     
1.39
%
     
38
   
$
3,665
     
0.30
%
 
NOTE 3 – LOANS (Continued)

The following table presents information related to modifications to borrowers experiencing financial difficulty as of March 31, 2023.  The table presents the amount of accruing modifications that were on nonaccrual status prior to the modification, accruing at the time of modification and those that were upgraded to accruing status after receiving six consecutive monthly payments in accordance with the modified terms as of the period reported (dollars in thousands):

   
March 31,
2023
 
Accruing - nonaccrual at modification
 
$
 
Accruing - accruing at modification
   
3,665
 
Accruing - upgraded to accruing after six consecutive payments
   
 
   
$
3,665
 
Risk Grade Category of Loans by Class of Loans
As of December 31, 2022, the risk grade category of commercial loans by class of loans were as follows (dollars in thousands):

December 31, 2022
   
1
     
2
     
3
     
4
     
5
     
6
     
7
     
8
   
Total
 
Commercial and industrial
 
$
15,040
   
$
21,451
   
$
175,762
   
$
220,987
   
$
8,309
   
$
167
   
$
   
$
   
$
441,716
 
                                                                         
Commercial real estate:
                                                                       
Residential developed
   
     
     
     
7,234
     
     
     
     
     
7,234
 
Unsecured to residential developers
   
     
     
     
     
     
     
     
     
 
Vacant and unimproved
   
     
1,231
     
18,406
     
16,633
     
     
     
     
     
36,270
 
Commercial development
   
     
     
103
     
     
     
     
     
     
103
 
Residential improved
   
     
     
25,585
     
87,176
     
30
     
     
     
     
112,791
 
Commercial improved
   
     
17,802
     
83,769
     
151,641
     
5,762
     
307
     
     
     
259,281
 
Manufacturing & industrial
   
     
11,422
     
32,977
     
73,566
     
1,646
     
2,313
     
     
     
121,924
 
   
$
15,040
   
$
51,906
   
$
336,602
   
$
557,237
   
$
15,747
   
$
2,787
   
$
   
$
   
$
979,319
 

NOTE 3 – LOANS (Continued)

The following table summarizes loan ratings by grade for commercial loans (dollars in thousands):

   
Term Loans Amortized Cost Basis By Origination Year and Risk Grades
             
March 31, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Revolving
   
Total
 
Commercial
                                               
Commercial and industrial
                                               
Grades 1-3
 
$
14,305
   
$
60,752
   
$
18,955
   
$
7,346
   
$
14,878
   
$
47,073
   
$
70,542
   
$
233,851
 
Grade 4
   
12,017
     
46,095
     
24,990
     
26,313
     
10,486
     
30,408
     
77,814
     
228,123
 
Grade 5
   
     
342
     
43
     
407
     
99
     
115
     
10,246
     
11,252
 
Grade 6
   
     
41
     
49
     
     
     
38
     
     
128
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
26,322
   
$
107,230
   
$
44,037
   
$
34,066
   
$
25,463
   
$
77,634
   
$
158,602
   
$
473,354
 
Commercial development
                                                               
Grades 1-3
 
$
   
$
99
   
$
   
$
   
$
   
$
   
$
   
$
99
 
Grade 4
   
     
     
     
     
     
     
     
 
Grade 5
   
     
     
     
     
     
     
     
 
Grade 6
   
     
     
     
     
     
     
     
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
   
$
99
   
$
   
$
   
$
   
$
   
$
   
$
99
 
Commercial improved
                                                               
Grades 1-3
 
$
6,992
   
$
18,654
   
$
33,327
   
$
10,894
   
$
14,484
   
$
17,925
   
$
2,915
   
$
105,191
 
Grade 4
   
1,778
     
37,516
     
37,376
     
43,647
     
17,937
     
3,321
     
3,200
     
144,775
 
Grade 5
   
     
148
     
     
29
     
2,227
     
3,171
     
50
     
5,625
 
Grade 6
   
     
     
303
     
     
     
     
     
303
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
8,770
   
$
56,318
   
$
71,006
   
$
54,570
   
$
34,648
   
$
24,417
   
$
6,165
   
$
255,894
 
Manufacturing and industrial
                                                               
Grades 1-3
 
$
786
   
$
17,839
   
$
4,829
   
$
8,562
   
$
4,370
   
$
7,459
   
$
430
   
$
44,275
 
Grade 4
   
6,709
     
27,464
     
15,090
     
7,933
     
5,805
     
14,188
     
145
     
77,334
 
Grade 5
   
     
177
     
94
     
     
     
810
     
495
     
1,576
 
Grade 6
   
     
     
     
     
     
2,292
     
     
2,292
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
7,495
   
$
45,480
   
$
20,013
   
$
16,495
   
$
10,175
   
$
24,749
   
$
1,070
   
$
125,477
 
Residential development
                                                               
Grades 1-3
 
$
   
$
   
$
   
$
   
$
   
$
   
$
   
$
 
Grade 4
   
322
     
3,837
     
1,455
     
     
     
     
1,387
     
7,001
 
Grade 5
   
     
     
     
     
     
     
     
 
Grade 6
   
     
     
     
     
     
     
     
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
322
   
$
3,837
   
$
1,455
   
$
   
$
   
$
   
$
1,387
   
$
7,001
 
Residential improved
                                                               
Grades 1-3
 
$
4,587
   
$
7,574
   
$
1,442
   
$
9,544
   
$
258
   
$
5,442
   
$
401
   
$
29,248
 
Grade 4
   
4,037
     
568
     
30,241
     
1,988
     
7,233
     
15,710
     
27,122
     
86,899
 
Grade 5
   
     
     
30
     
     
     
     
     
30
 
Grade 6
   
     
     
     
     
     
     
     
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
8,624
   
$
8,142
   
$
31,713
   
$
11,532
   
$
7,491
   
$
21,152
   
$
27,523
   
$
116,177
 
Vacant and unimproved
                                                               
Grades 1-3
 
$
   
$
4,503
   
$
7,725
   
$
7,210
   
$
   
$
110
   
$
646
   
$
20,194
 
Grade 4
   
952
     
2,897
     
3,721
     
8,332
     
163
     
117
     
982
     
17,164
 
Grade 5
   
1,342
     
     
     
     
     
     
     
1,342
 
Grade 6
   
     
     
     
     
     
     
     
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
2,294
   
$
7,400
   
$
11,446
   
$
15,542
   
$
163
   
$
227
   
$
1,628
   
$
38,700
 
                                                                 
Total Commercial
           
     
     
     
     
     
     
 
Grades 1-3
 
$
26,670
   
$
109,421
   
$
66,278
   
$
43,556
   
$
33,990
   
$
78,009
   
$
74,934
   
$
432,858
 
Grade 4
   
25,815
     
118,377
     
112,873
     
88,213
     
41,624
     
63,744
     
110,650
     
561,296
 
Grade 5
   
1,342
     
667
     
167
     
436
     
2,326
     
4,096
     
10,791
     
19,825
 
Grade 6
   
     
41
     
352
     
     
     
2,330
     
     
2,723
 
Grade 7-8
   
     
     
     
     
     
     
     
 
   
$
53,827
   
$
228,506
   
$
179,670
   
$
132,205
   
$
77,940
   
$
148,179
   
$
196,375
   
$
1,016,702
 

NOTE 3 – LOANS (Continued)

The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses. For consumer loan classes, the Company also evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in consumer loans by year of origination and based on delinquency status at March 31, 2023 (dollars in thousands):


   
Term Loans Amortized Cost Basis By Origination Year
             
March 31, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Revolving
   
Total
 
Retail
                                               
Residential mortgage
                                               
Performing
 
$
17,336
   
$
42,826
   
$
27,298
   
$
10,419
   
$
5,322
   
$
33,520
   
$
11,880
   
$
148,601
 
Nonperforming
   
     
     
     
     
     
75
     
     
75
 
   
$
17,336
   
$
42,826
   
$
27,298
   
$
10,419
   
$
5,322
   
$
33,595
   
$
11,880
   
$
148,676
 
Consumer unsecured
                                                               
Performing
 
$
   
$
   
$
   
$
13
   
$
15
   
$
26
   
$
52
   
$
106
 
Nonperforming
   
     
     
     
     
     
     
     
 
   
$
   
$
   
$
   
$
13
   
$
15
   
$
26
   
$
52
   
$
106
 
Home equity
                                                               
Performing
 
$
71
   
$
901
   
$
233
   
$
489
   
$
249
   
$
2,324
   
$
48,380
   
$
52,647
 
Nonperforming
   
     
     
     
     
     
     
     
 
   
$
71
   
$
901
   
$
233
   
$
489
   
$
249
   
$
2,324
   
$
48,380
   
$
52,647
 
Other
                                                               
Performing
 
$
304
   
$
1,133
   
$
687
   
$
360
   
$
100
   
$
224
   
$
   
$
2,808
 
Nonperforming
   
     
     
     
     
     
     
     
 
   
$
304
   
$
1,133
   
$
687
   
$
360
   
$
100
   
$
224
   
$
   
$
2,808
 
                                                                 
Total Retail
 
$
17,711
   
$
44,860
   
$
28,218
   
$
11,281
   
$
5,686
   
$
36,169
   
$
60,312
   
$
204,237
 
Recorded Investment in Consumer Loans Based on Payment Activity
The following table presents the recorded investment in consumer loans based on payment status at December 31, 2022 (dollars in thousands):

December 31, 2022
 
Residential
Mortgage
   
Consumer
Unsecured
   
Home
Equity
   
Consumer
Other
 
Performing
 
$
139,071
   
$
121
   
$
56,321
   
$
2,839
 
Nonperforming
   
77
     
     
     
 
Total
 
$
139,148
   
$
121
   
$
56,321
   
$
2,839