XML 35 R25.htm IDEA: XBRL DOCUMENT v3.23.2
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2023
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of classes of the loan portfolio summarized by risk rating

(Dollars in thousands)

2023

2022

2021

2020

2019

Prior

Total

Real Estate:

1-6 Pass

$

41,847

$

192,228

$

142,849

$

117,438

$

56,819

$

202,536

$

753,717

7    Special Mention

631

631

8    Substandard

86

888

9,287

9,424

19,685

9    Doubtful

Unearned discount

Net deferred loan fees and costs

148

226

171

124

(14)

655

Total Real Estate Loans

$

41,995

$

192,540

$

143,908

$

117,562

$

66,092

$

212,591

$

774,688

Agricultural:

1-6 Pass

$

$

66

$

$

$

1

$

793

$

860

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

1

1

2

Total Agricultural Loans

$

$

67

$

$

$

1

$

794

$

862

Commercial and Industrial:

1-6 Pass

$

6,191

$

10,954

$

5,790

$

7,762

$

6,822

$

22,681

$

60,200

7    Special Mention

8    Substandard

692

692

9    Doubtful

Unearned discount

Net deferred loan fees and costs

50

103

32

19

216

1

421

Total Commercial and
Industrial Loans

$

6,241

$

11,057

$

5,822

$

7,781

$

7,038

$

23,374

$

61,313

Consumer:

1-6 Pass

$

1,626

$

1,590

$

1,296

$

308

$

248

$

982

$

6,050

7    Special Mention

10

10

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

24

27

11

4

3

69

Total Consumer Loans

$

1,660

$

1,617

$

1,307

$

312

$

251

$

982

$

6,129

State and Political Subdivisions:

1-6 Pass

$

50

$

5,442

$

15,098

$

1,953

$

$

5,697

$

28,240

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

1

2

4

1

(1)

7

Total State and Political Subdivision Loans

$

51

$

5,444

$

15,102

$

1,954

$

$

5,696

$

28,247

Total Loans:

1-6 Pass

$

49,714

$

210,280

$

165,033

$

127,461

$

63,890

$

232,689

$

849,067

7    Special Mention

10

631

641

8    Substandard

86

888

9,287

10,116

20,377

9    Doubtful

Unearned discount

Net deferred loan fees and costs

223

359

218

148

205

1

1,154

Total Loans

$

49,947

$

210,725

$

166,139

$

127,609

$

73,382

$

243,437

$

871,239

2023

2022

2021

2020

2019

Prior

Total

Gross Charge Offs:

Real Estate

$

$

$

$

$

$

$

Agricultural

Commercial and Industrial

Consumer

23

8

4

3

38

State and Political Subdivisions

Total Gross Charge Offs

$

$

23

$

8

$

$

4

$

3

$

38

Commercial and

(Dollars in thousands)

Industrial

Commercial Real Estate

December 31, 

December 31, 

    

2022

    

2022

Grade:

 

  

 

  

1-6 Pass

$

85,845

$

591,309

7    Special Mention

 

 

634

8    Substandard

 

725

 

18,781

9    Doubtful

 

 

Add (deduct):  Unearned discount

 

 

   Net deferred loan fees and costs

 

429

 

825

Total loans

$

86,999

$

611,549

Residential Real Estate

Including Home Equity

Consumer 

December 31, 

December 31, 

    

2022

    

2022

Grade:

1-6 Pass

$

153,902

$

5,349

7    Special Mention

 

 

8    Substandard

 

795

 

9    Doubtful

 

 

Add (deduct):  Unearned discount

 

 

   Net deferred loan fees and costs

 

(191)

 

66

Total loans

$

154,506

$

5,415

Total Loans

December 31, 

    

2022

Grade:

 

  

1-6 Pass

$

836,405

7 Special Mention

 

634

8 Substandard

 

20,301

9 Doubtful

 

Add (deduct):  Unearned discount

 

   Net deferred loan fees and costs

 

1,129

Total loans

$

858,469

Loans individually or collectively evaluated for their impairment and related allowance, by loan class

(Dollars in thousands)

    

    

    

    

State and

    

Real

Commercial

Political

Estate

Agricultural

and Industrial

Consumer

Subdivisions

Total

As of and for the three months ended June 30, 2023:

Allowance for Credit Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

6,735

1

265

93

48

7,142

Charge-offs

 

 

 

 

(21)

 

 

(21)

Recoveries

 

1

 

 

1

 

 

 

2

Provision (credit)

 

18

 

 

2

 

17

 

(3)

 

34

Ending Balance

$

6,754

$

1

$

268

$

89

$

45

$

7,157

(Dollars in thousands)

    

    

    

    

State and

    

Real

Commercial

Political

Estate

Agricultural

and Industrial

Consumer

Subdivisions

Total

As of and for the six months ended June 30, 2023:

Allowance for Credit Losses:

Balance at December 31, 2022

$

7,483

$

6

$

504

$

84

$

197

$

8,274

CECL adoption adjustment

(717)

(4)

(261)

11

(148)

(1,119)

Beginning balance January 1, 2023

6,766

2

243

95

49

7,155

Charge-offs

 

 

 

 

(38)

 

 

(38)

Recoveries

 

2

 

 

2

 

2

 

 

6

(Credit) Provision

 

(14)

 

(1)

 

23

 

30

 

(4)

 

34

Ending Balance

$

6,754

$

1

$

268

$

89

$

45

$

7,157

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

6,754

$

1

$

268

$

89

$

45

$

7,157

Reserve for Unfunded Lending Commitments

$

225

$

$

35

$

$

$

260

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

774,688

$

862

$

61,313

$

6,129

$

28,247

$

871,239

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

4,445

$

309

$

644

$

$

$

5,398

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

770,243

$

553

$

60,669

$

6,129

$

28,247

$

865,841

(Dollars in thousands)

    

2023

Balance at December 31, 2022

$

68

CECL adoption adjustment

147

Provision for credit losses on unfunded commitments

45

Balance at June 30, 2023

 

$

260

(Dollars in thousands)

June 30, 2023

    

Unpaid

Recorded

Principal

Related

Investment

Balance

Allowance

With no related allowance recorded:

 

  

  

  

Real Estate

$

4,445

$

6,466

$

Agricultural

309

309

Commercial and Industrial

644

644

 

 

 

  

With an allowance recorded:

 

 

 

  

Real Estate

 

 

 

Agricultural

 

 

Commercial and Industrial

 

 

Total

$

5,398

$

7,419

$

Total consists of:

 

 

 

  

Real Estate

$

4,445

$

6,466

$

Agricultural

$

309

$

309

$

Commercial and Industrial

$

644

$

644

$

(Dollars in thousands)

For the Three Months Ended

June 30, 2023

    

Average

    

Interest

Recorded

Income

Investment

Recognized

With no related allowance recorded:

 

  

 

  

Real Estate

$

4,367

$

Agricultural

 

309

 

6

Commercial and Industrial

 

653

 

 

  

 

  

With an allowance recorded:

 

  

 

  

Real Estate

 

 

Agricultural

 

 

Commercial and Industrial

 

 

Total

$

5,329

$

6

 

  

 

  

Total consists of:

 

  

 

  

Real Estate

$

4,367

$

Agricultural

$

309

$

6

Commercial and Industrial

$

653

$

(Dollars in thousands)

For the Six Months Ended

June 30, 2023

    

Average

    

Interest

Recorded

Income

Investment

Recognized

With no related allowance recorded:

 

  

 

  

Real Estate

$

4,390

$

Agricultural

 

309

 

12

Commercial and Industrial

 

659

 

 

 

With an allowance recorded:

 

 

Real Estate

 

 

Agricultural

 

 

Commercial and Industrial

 

 

Total

$

5,358

$

12

 

 

Total consists of:

 

 

Real Estate

$

4,390

$

Agricultural

$

309

$

12

Commercial and Industrial

$

659

$

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the three months ended June 30, 2022:

Allowance for Loan Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

665

$

5,759

$

1,538

$

78

$

897

$

8,937

Charge-offs

 

(9)

 

 

 

(4)

 

 

(13)

Recoveries

 

1

 

 

13

 

4

$

 

18

Provision (credit)

 

18

 

195

 

58

 

1

 

(54)

 

218

Ending Balance

$

675

$

5,954

$

1,609

$

79

$

843

$

9,160

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the six months ended June 30, 2022:

Allowance for Credit Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Charge-offs

 

(9)

 

 

 

(6)

 

 

(15)

Recoveries

 

2

 

38

 

14

 

4

 

 

58

Provision (credit)

 

1

 

508

 

56

 

(3)

 

(125)

 

437

Ending Balance

$

675

$

5,954

$

1,609

$

79

$

843

$

9,160

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

675

$

5,954

$

1,609

$

79

$

843

$

9,160

Loans Receivable:

 

  

 

  

 

  

 

  

 

  

 

  

Ending Balance

$

82,539

$

568,258

$

148,621

$

5,402

$

$

804,820

Ending balance: individually

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

991

$

10,448

$

845

$

$

$

12,284

Ending balance: collectively

 

  

 

  

 

  

 

  

 

  

 

  

evaluated for impairment

$

81,548

$

557,810

$

147,776

$

5,402

$

$

792,536

(Dollars in thousands)

Commercial

    

Commercial

    

Residential

    

    

    

and Industrial

Real Estate

Real Estate

Consumer

Unallocated

Total

As of and for the year ended December 31, 2022:

Allowance for Credit Losses:

  

 

  

 

  

 

  

 

  

 

  

Beginning balance

$

681

$

5,408

$

1,539

$

84

$

968

$

8,680

Charge-offs

 

(158)

 

(3)

 

(12)

 

(33)

 

 

(206)

Recoveries

 

3

 

40

 

16

 

5

 

 

64

Proviion (credit)

 

178

 

487

 

14

 

25

 

(968)

 

(264)

Ending Balance

$

704

$

5,932

$

1,557

$

81

$

$

8,274

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

704

$

5,932

$

1,557

$

81

$

$

8,274

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

86,999

$

611,549

$

154,506

$

5,415

$

$

858,469

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

973

$

9,495

$

739

$

$

$

11,207

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

86,026

$

602,054

$

153,767

$

5,415

$

$

847,262

Schedule of financial receivables that are collateral-dependent loans

(Dollars in thousands)

June 30, 2023

    

Real Estate

    

Other

Real Estate

$

4,445

$

Agricultural

309

Commercial and Industrial

644

Total

$

4,445

$

953

Schedule of total non-performing assets

(Dollars in thousands)

June 30, 

December 31, 

    

2023

    

2022

Real Estate

$

4,445

$

4,387

Agricultural

Commercial and Industrial

644

664

Consumer

 

State and Political Subdivisions

 

 

Total non-accrual loans

 

5,089

 

5,051

Foreclosed assets held for resale

 

 

Loans past-due 90 days or more and still accruing interest

 

584

 

308

Total non-performing assets

$

5,673

$

5,359

Schedule of the classes of the loan portfolio, including non-accrual loans and TDRs, summarized by past-due status

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

June 30, 2023:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Real Estate

$

1,433

$

631

$

5,029

$

7,093

$

767,595

$

774,688

$

584

Agricultural

862

862

Commercial and Industrial

621

621

60,692

61,313

Consumer

 

5

 

5

 

 

10

 

6,119

 

6,129

 

State and Political Subdivisions

 

 

 

 

 

28,247

 

28,247

 

Total

$

1,438

$

636

$

5,650

$

7,724

$

863,515

$

871,239

$

584

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

December 31, 2022:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Real Estate

$

2,682

$

59

$

4,694

$

7,435

$

757,445

$

764,880

$

308

Agricultural

860

860

Commercial and Industrial

62

63

639

764

55,313

56,077

Consumer

 

11

 

2

 

 

13

 

5,694

 

5,707

 

State and Political Subdivisions

 

 

 

 

 

30,945

 

30,945

 

Total

$

2,755

$

124

$

5,333

$

8,212

$

850,257

$

858,469

$

308

Schedule of the outstanding recorded investment of TDRs

(Dollars in thousands)

    

December 31, 

2022

Non-accrual TDRs

$

1,324

Accruing TDRs

 

6,156

Total

$

7,480

Schedule of the loan modifications categorized as TDRs

The following table presents information regarding the loan modifications categorized as TDRs during the three and six months ended June 30, 2022.

(Dollars in thousands)

For the Three Months Ended June 30, 2022

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

1

$

347

$

372

$

372

Total

1

$

347

$

372

$

372

(Dollars in thousands)

For the Six Months Ended June 30, 2022

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Commercial Real Estate

1

$

347

$

372

$

372

Total

1

$

347

$

372

$

372

Schedule of loan modifications made for loans categorized as TDRs

The following table provides detail regarding they types of loan modifications made for loans categorized as TDRs during the three and six months ended June 30, 2022.

For the Three Months Ended June 30, 2022

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

1

1

Total

1

1

For the Six Months Ended June 30, 2022

    

Rate

Term

Payment

Number

Modification

Modification

Modification

Modified

Commercial Real Estate

1

1

Total

1

1

Schedule of recorded investment, unpaid principal balance, related allowance, average recorded investment, and interest income recognized with respect to the Corporation's impaired loans, preadoption of ASU

(Dollars in thousands)

December 31, 2022

    

Unpaid

    

Recorded

Principal

Related

Investment

Balance

Allowance

With no related allowance recorded:

  

 

  

 

Commercial and Industrial

$

973

$

973

$

Commercial Real Estate

9,495

12,430

Residential Real Estate

739

771

 

 

 

With an allowance recorded:

 

 

 

Commercial and Industrial

Commercial Real Estate

Residential Real Estate

Total

$

11,207

$

14,174

$

Total consists of:

 

 

 

Commercial and Industrial

$

973

$

973

$

Commercial Real Estate

$

9,495

$

12,430

$

Residential Real Estate

$

739

$

771

$

(Dollars in thousands)

For the Three Months Ended

June 30, 2022

    

Average

    

Interest

Recorded

Income

Investment

Recognized

With no related allowance recorded:

 

  

 

  

Commercial and Industrial

$

998

$

3

Commercial Real Estate

 

10,801

 

70

Residential Real Estate

 

847

 

 

  

 

  

With an allowance recorded:

 

  

 

  

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Residential Real Estate

 

 

Total

$

12,646

$

73

 

  

 

  

Total consists of:

 

  

 

  

Commercial and Industrial

$

998

$

3

Commercial Real Estate

$

10,801

$

70

Residential Real Estate

$

847

$

(Dollars in thousands)

For the Six Months Ended

June 30, 2022

    

Average

    

Interest

Recorded

Income

Investment

Recognized

With no related allowance recorded:

 

  

 

  

Commercial and Industrial

$

1,004

$

5

Commercial Real Estate

 

11,247

 

142

Residential Real Estate

 

849

 

 

 

With an allowance recorded:

 

 

Commercial and Industrial

 

 

Commercial Real Estate

 

 

Residential Real Estate

 

 

Total

$

13,100

$

147

 

 

Total consists of:

 

 

Commercial and Industrial

$

1,004

$

5

Commercial Real Estate

$

11,247

$

142

Residential Real Estate

$

849

$