XML 23 R13.htm IDEA: XBRL DOCUMENT

Loans

6 Months Ended

Jun. 30, 2021

Note 5 – Loans

The Company grants loans primarily to customers throughout north central, central and south central Pennsylvania and the southern tier of New York. The recently completed MidCoast acquisition has expanded our lending market into Wilmington and Dover, Delaware. Although the Company had a diversified loan portfolio at June 30, 2021 and December 31, 2020, a substantial portion of its debtors’ ability to honor their contracts is dependent on the economic conditions within these regions. The following table summarizes the primary segments of the loan portfolio and how those segments are analyzed within the allowance for loan losses as of June 30, 2021 and December 31, 2020 (in thousands):

June 30, 2021	Total Loans		Individually evaluated for impairment		Loans acquired with deteriorated credit quality		Collectively evaluated for impairment
Real estate loans:
Residential	$	202,171	$	708	$	19	$	201,444
Commercial		641,633		8,844		2,235		630,554
Agricultural		310,274		4,490		1,647		304,137
Construction		63,065		-		-		63,065
Consumer		8,684		-		-		8,684
Other commercial loans		104,349		933		43		103,373
Other agricultural loans		33,720		1,047		-		32,673
State and political subdivision loans		51,213		-		-		51,213
Total		1,415,109		16,022		3,944		1,395,143
Allowance for loan losses		16,931		269		-		16,662
Net loans	$	1,398,178	$	15,753	$	3,944	$	1,378,481

December 31, 2020	Total Loans		Individually evaluated for impairment		Loans acquired with deteriorated credit quality		Collectively evaluated for impairment
Real estate loans:
Residential	$	201,911	$	990	$	20	$	200,901
Commercial		596,255		9,183		2,937		584,135
Agricultural		315,158		4,645		1,686		308,827
Construction		35,404		-		-		35,404
Consumer		30,277		2		-		30,275
Other commercial loans		114,169		1,335		232		112,602
Other agricultural loans		48,779		1,122		-		47,657
State and political subdivision loans		63,328		-		-		63,328
Total		1,405,281		17,277		4,875		1,383,129
Allowance for loan losses		15,815		510		-		15,305
Net loans	$	1,389,466	$	16,767	$	4,875	$	1,367,824

During 2021 the Company continued its participation in the Paycheck Protection Program (“PPP”), administered directly by the U.S. Small Business Administration (the “SBA”). The PPP provides loans to small businesses who were affected by economic conditions as a result of COVID-19 to provide cash-flow assistance to employers who maintain their payroll (including healthcare and certain related expenses), mortgage interest, rent, leases, utilities and interest on existing debt during the COVID-19 emergency. As of June 30, 2021 and December 31, 2020, the Company had outstanding principal balances of $27.1 million and $37.2 million, respectively, of PPP loans that are included in other commercial loans. During 2021, the Company originated $24.3 million of loans, of which $23.2 million remain outstanding as of June 30, 2021. The PPP loans are fully guaranteed by the SBA and may be eligible for forgiveness by the SBA to the extent that the proceeds are used to cover eligible payroll costs, interest costs, rent, and utility costs over a period of up to 24 weeks after the loan is made as long as certain conditions are met regarding employee retention and compensation levels. PPP loans deemed eligible for forgiveness by the SBA will be repaid by the SBA to the Company. The SBA has issued guidance for forgiveness with a streamlined approach for loans of $150,000 or less.

In accordance with the SBA terms and conditions on these PPP loans, the Company received approximately $1.6 million in fees associated with the processing of the loans outstanding as of June 30,2021. Upon funding of the loan, these fees were deferred and will be amortized over the life of the loan as an adjustment to yield in accordance with FASB ASC 310-20-25-2. As of June 30, 2021, $1.4 million of deferred fees related to the PPP loans remain to be amortized.

The Company evaluated whether loans acquired as part of the MidCoast acquisition were within the scope of ASC 310-30, Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality. Purchased credit-impaired loans (“PCI”) are loans that have evidence of credit deterioration since origination and it is probable at the date of acquisition that the Company will not collect all contractually required principal and interest payments. There were no material increases or decreases in the expected cash flows of these loans between April 17, 2020 (the “acquisition date”) and June 30, 2021. The fair value of purchased credit-impaired loans, on the acquisition date, was determined, primarily based on the fair value of loan collateral. The carrying value of purchased loans acquired with deteriorated credit quality as a result of the MidCoast acquisition was $3,630,000 at June 30, 2021.

On the acquisition date, the preliminary estimate of the unpaid principal balance for all loans evidencing credit impairment acquired in the MidCoast acquisition was $8,005,000 and the estimated fair value of the loans was $4,869,000. Total contractually required payments on these loans, including interest, at the acquisition date was $8,801,000. However, the Company’s preliminary estimate of expected cash flows was $5,835,000 at the acquisition date. At the acquisition date, the Company established a credit risk related non-accretable discount (a discount representing amounts which are not expected to be collected from the customer nor liquidation of collateral) of $2,966,000 relating to these impaired loans, reflected in the recorded net fair value. Such amount is reflected as a non-accretable fair value adjustment to loans. The Company further estimated the timing and amount of expected cash flows in excess of the estimated fair value and established an accretable discount of $966,000 on the acquisition date relating to these impaired loans.

The table below presents the components of the purchase accounting adjustments related to the purchased impaired loans acquired in the MidCoast Acquisition as of April 17, 2020 (in thousands):

	April 17, 2020
Contractually required principal and interest at acquisition	$	8,801
Non-accretable discount		(2,966	)
Expected cash flows		5,835
Accretable discount	$	(966	)
Estimated fair value	$	4,869

Changes in the accretable yield for PCI loans were as follows for the three and six months ended June 30, 2021 and 2020 (in thousands):

	Three months ended June 30,						Six months ended June 30,
	2021			2020			2021			2020
Balance at beginning of period	$	688		$	88		$	788		$	89
Acquisition of Midcoast		-			966			-			966
Accretion		(104	)		(67	)		(204	)		(68	)
Balance at end of period	$	584		$	987		$	584		$	987

The following table presents additional information regarding loans acquired with specific evidence of deterioration in credit quality under ASC 310-30 (in thousands):

	June 30, 2021		December 31, 2020
Outstanding balance	$	7,092	$	8,958
Carrying amount		3,944		4,875

The segments of the Company’s loan portfolio are disaggregated into classes to a level that allows management to monitor risk and performance. Residential real estate mortgages consist primarily of 15 to 30 year first mortgages on residential real estate, while residential real estate home equity loans are consumer purpose installment loans or lines of credit with terms of 15 years or less secured by a mortgage which is often a second lien on residential real estate. Commercial real estate loans are business purpose loans secured by a mortgage on commercial real estate. Agricultural real estate loans are loans secured by a mortgage on real estate used in agriculture production. Construction real estate loans are loans secured by residential, commercial or agricultural real estate used during the construction phase of residential, commercial or agricultural projects. Consumer loans are typically unsecured or primarily secured by assets other than real estate and overdraft lines of credit are typically secured by customer deposit accounts. Other commercial loans are loans for commercial purposes primarily secured by non-real estate collateral. Other agricultural loans are loans for agricultural purposes primarily secured by non-real estate collateral. State and political subdivision loans are loans to state and local municipalities for capital and operating expenses or tax free loans used to finance commercial development.

Management considers other commercial loans, other agricultural loans, state and political subdivision loans, commercial real estate loans and agricultural real estate loans which are 90 days or more past due to be impaired. Management will also consider a loan impaired based on other factors it becomes aware of, including the customer’s results of operations and cash flows or if the loan is modified in a troubled debt restructuring. In addition, certain residential mortgages, home equity and consumer loans that are cross collateralized with commercial relationships that are determined to be impaired may also be classified as impaired. Impaired loans are analyzed to determine if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allocation to the allowance for loan losses or a charge-off to the allowance for loan losses.

The following table includes the recorded investment and unpaid principal balances for impaired loan receivables by class, excluding PCI loans, with the associated allowance amount, if applicable (in thousands):

June 30, 2021	Unpaid Principal Balance		Recorded Investment With No Allowance		Recorded Investment With Allowance		Total Recorded Investment		Related Allowance
Real estate loans:
Mortgages	$	766	$	574	$	48	$	622	$	9
Home Equity		103		40		46		86		7
Commercial		9,691		7,941		903		8,844		97
Agricultural		4,742		2,756		1,734		4,490		12
Consumer		-		-		-		-		-
Other commercial loans		1,572		832		101		933		35
Other agricultural loans		1,247		15		1,032		1,047		109
Total	$	18,121	$	12,158	$	3,864	$	16,022	$	269

December 31, 2020
Real estate loans:
Mortgages	$	1,070	$	740	$	123	$	863	$	9
Home Equity		150		70		57		127		9
Commercial		9,847		8,323		860		9,183		95
Agricultural		4,811		2,799		1,846		4,645		83
Consumer		2		2		-		2		-
Other commercial loans		1,908		1,094		241		1,335		170
Other agricultural loans		1,262		19		1,103		1,122		144
Total	$	19,050	$	13,047	$	4,230	$	17,277	$	510

The following tables includes the average balance of impaired loan receivables by class and the income recognized on these receivables for the three and six month periods ended June 30, 2021 and 2020 (in thousands):

	For the Six Months Ended
	June 30, 2021						June 30, 2020
	Average Recorded Investment		Interest Income Recognized		Interest Income Recognized Cash Basis		Average Recorded Investment		Interest Income Recognized		Interest Income Recognized Cash Basis
Real estate loans:
Mortgages	$	784	$	8	$	-	$	1,047	$	10	$	-
Home Equity		117		3		-		144		3		-
Commercial		9,009		134		15		11,529		219		2
Agricultural		4,543		43		-		3,761		40		-
Consumer		1		-		-		3		-		-
Other commercial loans		1,072		1		-		1,822		2		-
Other agricultural loans		1,093		3		-		1,283		4		-
Total	$	16,619	$	192	$	15	$	19,589	$	278	$	2

	For the Three Months Ended
	June 30, 2021						June 30, 2020
	Average Recorded Investment		Interest Income Recognized		Interest Income Recognized Cash Basis		Average Recorded Investment		Interest Income Recognized		Interest Income Recognized Cash Basis
Real estate loans:
Mortgages	$	718	$	3	$	-	$	1,062	$	5	$	-
Home Equity		109		2		-		142		1		-
Commercial		8,781		67		8		11,572		115		-
Agricultural		4,497		21		-		3,746		19		-
Consumer		-		-		-		2		-		-
Other commercial loans		1,023		-		-		1,805		1		-
Other agricultural loans		1,082		1		-		1,290		2		-
Total	$	16,210	$	94	$	8	$	19,619	$	143	$	-

Credit Quality Information

For commercial real estate, agricultural real estate, construction, other commercial, other agricultural and state and political subdivision loans, management uses a nine grade internal risk rating system to monitor and assess credit quality. The first five categories are considered not criticized and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The definitions of each rating are defined below:

•

Pass (Grades 1-5) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

•

Special Mention (Grade 6) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

•

Substandard (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and be characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.

•

Doubtful (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.

•

Loss (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted.

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay the loan as agreed, the Company’s loan rating process includes several layers of internal and external oversight. The Company’s loan officers are responsible for the timely and accurate risk rating of the loans in each of their portfolios at origination and on an ongoing basis under the supervision of management. All commercial, agricultural and state and political relationships over $500,000 are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Company engages an external consultant on at least an annual basis to: 1) review a minimum of 50% of the dollar volume of the commercial, agricultural and municipal loan portfolios on an annual basis, 2) review a sample of new loans originated for over $1.0 million in the last year, 3) review a sample of borrowers with commitments greater than or equal to $1.0 million, 4) review selected loan relationships over $750,000 which are over 30 days past due or classified Special Mention, Substandard, Doubtful, or Loss, and 5) such other loans which management or the consultant deems appropriate.

The following tables represent credit exposures by internally assigned grades as of June 30, 2021 and December 31, 2020 (in thousands):

June 30, 2021	Pass		Special Mention		Substandard		Doubtful		Loss		Ending Balance
Real estate loans:
Commercial	$	610,776	$	24,148	$	6,709	$	-	$	-	$	641,633
Agricultural		290,149		10,068		10,057		-		-		310,274
Construction		63,065		-		-		-		-		63,065
Other commercial loans		97,731		3,038		3,528		52		-		104,349
Other agricultural loans		31,594		923		1,203		-		-		33,720
State and political subdivision loans		46,602		4,372		239		-		-		51,213
Total	$	1,139,917	$	42,549	$	21,736	$	52	$	-	$	1,204,254

December 31, 2020	Pass		Special Mention		Substandard		Doubtful		Loss		Ending Balance
Real estate loans:
Commercial	$	563,121	$	24,329	$	8,805	$	-	$	-	$	596,255
Agricultural		289,216		14,307		11,635		-		-		315,158
Construction		35,404		-		-		-		-		35,404
Other commercial loans		106,604		3,808		3,672		85		-		114,169
Other agricultural loans		45,758		1,431		1,590		-		-		48,779
State and political subdivision loans		58,649		4,372		307		-		-		63,328
Total	$	1,098,752	$	48,247	$	26,009	$	85	$	-	$	1,173,093

For residential real estate mortgages, home equity and consumer loans, credit quality is monitored based on whether the loan is performing or non-performing, which is typically based on the aging status of the loan and payment activity, unless a specific action, such as bankruptcy, repossession, death or significant delay in payment occurs to raise awareness of a possible credit event. Non-performing loans include those loans that are considered nonaccrual, described in more detail below, and all loans past due 90 or more days and still accruing. The following table presents the recorded investment in those loan classes based on payment activity as of June 30, 2021 and December 31, 2020 (in thousands):

June 30, 2021	Performing		Non-performing		PCI		Total
Real estate loans:
Mortgages	$	149,149	$	579	$	19	$	149,747
Home Equity		52,403		21		-		52,424
Consumer		8,684		-		-		8,684
Total	$	210,236	$	600	$	19	$	210,855

December 31, 2020	Performing		Non-performing		PCI		Total
Real estate loans:
Mortgages	$	145,843	$	1,039	$	20	$	146,902
Home Equity		54,961		48		-		55,009
Consumer		30,247		30		-		30,277
Total	$	231,051	$	1,117	$	20	$	232,188

Aging Analysis of Past Due Loan Receivables

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table includes an aging analysis of the recorded investment of past due loan receivables as of June 30, 2021 and December 31, 2020 (in thousands):

June 30, 2021	30-59 Days Past Due		60-89 Days Past Due		90 Days Or Greater		Total Past Due		Current		PCI		Total Loans Receivables		90 Days or Greater and Accruing
Real estate loans:
Mortgages	$	415	$	30	$	207	$	652	$	149,076	$	19	$	149,747	$	37
Home Equity		81		9		8		98		52,326		-		52,424		2
Commercial		667		1,340		1,269		3,276		636,122		2,235		641,633		10
Agricultural		329		43		1,180		1,552		307,075		1,647		310,274		-
Construction		-		-		-		-		63,065		-		63,065		-
Consumer		159		3		-		162		8,522		-		8,684		-
Other commercial loans		-		832		-		832		103,474		43		104,349		-
Other agricultural loans		-		4		-		4		33,716		-		33,720		-
State and political subdivision loans		-		-		-		-		51,213		-		51,213		-
Total	$	1,651	$	2,261	$	2,664	$	6,576	$	1,404,589	$	3,944	$	1,415,109	$	49

Loans considered non-accrual	$	426	$	1,992	$	2,615	$	5,033	$	4,049	$	-	$	9,082
Loans still accruing		1,225		269		49		1,543		1,400,540		3,944		1,406,027
Total	$	1,651	$	2,261	$	2,664	$	6,576	$	1,404,589	$	3,944	$	1,415,109

December 31, 2020	30-59 Days Past Due		60-89 Days Past Due		90 Days Or Greater		Total Past Due		Current		PCI		Total Loans Receivables		90 Days or Greater and Accruing
Real estate loans:
Mortgages	$	864	$	414	$	518	$	1,796	$	145,086	$	20	$	146,902	$	252
Home Equity		152		62		34		248		54,761		-		55,009		23
Commercial		836		439		1,822		3,097		590,221		2,937		596,255		70
Agricultural		2,283		-		1,329		3,612		309,860		1,686		315,158		150
Construction		-		-		-		-		35,404		-		35,404		-
Consumer		147		9		30		186		30,091		-		30,277		30
Other commercial loans		930		-		133		1,063		112,874		232		114,169		-
Other agricultural loans		1,044		-		-		1,044		47,735		-		48,779		-
State and political subdivision loans		-		-		-		-		63,328		-		63,328		-
Total	$	6,256	$	924	$	3,866	$	11,046	$	1,389,360	$	4,875	$	1,405,281	$	525

Loans considered non-accrual	$	3,032	$	28	$	3,341	$	6,401	$	4,331	$	-	$	10,732
Loans still accruing		3,224		896		525		4,645		1,385,029		4,875		1,394,549
Total	$	6,256	$	924	$	3,866	$	11,046	$	1,389,360	$	4,875	$	1,405,281

Nonaccrual Loans

Loans are considered for non-accrual status upon reaching 90 days delinquency, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans, or if full payment of principal and interest is not expected. Additionally, if management is made aware of other information including bankruptcy, repossession, death, or legal proceedings, the loan may be placed on non-accrual status. If a loan is 90 days or more past due and is well secured and in the process of collection, it may still be considered accruing.

The following table reflects the loan receivables, excluding PCI loans, on non-accrual status as of June 30, 2021 and December 31, 2020, respectively. The balances are presented by class of loan receivable (in thousands):

	June 30, 2021		December 31, 2020
Real estate loans:
Mortgages	$	542	$	787
Home Equity		19		25
Commercial		3,699		4,529
Agricultural		3,039		3,133
Other commercial loans		884		1,284
Other agricultural loans		899		974
	$	9,082	$	10,732

Loan Modifications Related to COVID-19

The Company has elected to follow the loan modification guidance under Section 4013 of the CARES Act with regard to COVID-19 modifications made between March 1, 2020 and the earlier of either January 1, 2022 or the 60th day after the end of the COVID-19 national emergency. Under section 4013 of the CARES Act, loans less than 30 days past due as of December 31, 2019 will be considered current for COVID-19 modifications. A financial institution can then suspend the requirements under GAAP for loan modifications related to COVID-19 that would otherwise be categorized as a TDR, and suspend any determination of a loan modified as a result of COVID-19 as being a TDR, including the requirement to determine impairment for accounting purposes. Similarly, the Financial Accounting Standards Board has confirmed that short-term modifications made on a good-faith basis in response to COVID-19 to loan customers who were current prior to any relief are not TDRs. A modification of six months or less is considered to be a short-term loan modification. In response to the COVID-19 pandemic, the Company has prudently executed loan modifications for existing loan customers, which includes deferrals of interest and in certain cases deferrals of principal and interest. The following table presents information regarding loans which were subject to a loan modification related to COVID-19 during 2021, with balances as of December 31, 2020 and June 30, 2021, as well as the balance by modification type as of June 30, 2021 (dollars in thousands).

	Number of loans		Balance as of December 31, 2020		Number of loans		Balance as of June 30, 2021		Principal and Interest Deferral		Principal Deferral		% of loans as of June 30, 2021
Real estate loans:
Mortgages		1	$	209		-	$	-	$	-	$	-		0.00	%
Home Equity		1		49		-		-		-		-		0.00	%
Commercial		12		26,039		1		6,205		6,205		-		0.97	%
Agricultural		3		181		-		-		-		-		0.00	%
Construction		-		-		-		-		-		-		0.00	%
Consumer		-		-		-		-		-		-		0.00	%
Other commercial loans		2		249		-		-		-		-		0.00	%
Other agricultural loans		-		-		-		-		-		-		0.00	%
Total		19	$	26,727		1	$	6,205	$	6,205	$	-		0.44	%

Troubled Debt Restructurings

In situations where, for economic or legal reasons related to a borrower's financial difficulties, management may grant a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, the related loan is classified as a Troubled Debt Restructuring (TDR). Management strives to identify borrowers in financial difficulty early and work with them to structure more affordable terms before their loan reaches nonaccrual status. These restructured terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where borrowers are granted new terms that provide for a reduction of interest or principal, or both, management measures any impairment on the restructuring by calculating the present value of the revised loan terms and comparing this balance to the Company’s investment in the loan prior to the restructuring. As these loans are individually evaluated, they are excluded from pooled portfolios when calculating the allowance for loan and lease losses and a separate allocation within the allowance for loan and lease losses is provided. Management continually evaluates loans that are considered TDRs, including payment history under the modified loan terms, the borrower’s ability to continue to repay the loan based on continued evaluation of their operating results and cash flows from operations. As of June 30, 2021 and December 31, 2020, included within the allowance for loan losses are reserves of $147,000 and $257,000 respectively, that are associated with loans modified as TDRs.

Loan modifications that are considered TDRs completed during the three and six months ended June 30, 2021 and 2020 were as follows (dollars in thousands):

	For the Three Months Ended June 30, 2021
	Number of contracts				Pre-modification Outstanding Recorded Investment				Post-Modification Outstanding Recorded Investment
	Interest Modification		Term Modification		Interest Modification		Term Modification		Interest Modification		Term Modification
Real estate loans:
Commercial		-		1	$	-	$	1,117	$	-	$	1,117
Total		-		1	$	-	$	1,117	$	-	$	1,117

	For the Six Months Ended June 30, 2021
	Number of contracts				Pre-modification Outstanding Recorded Investment				Post-Modification Outstanding Recorded Investment
	Interest Modification		Term Modification		Interest Modification		Term Modification		Interest Modification		Term Modification
Real estate loans:
Commercial		-		3		-		1,407		-		1,407
Total		-		3	$	-	$	1,407	$	-	$	1,407

	For the Three Months Ended June 30, 2020
	Number of contracts				Pre-modification Outstanding Recorded Investment				Post-Modification Outstanding Recorded Investment
	Interest Modification		Term Modification		Interest Modification		Term Modification		Interest Modification		Term Modification
Real estate loans:
Commercial		-		2	$	-	$	406	$	-	$	406
Total		-		2	$	-	$	406	$	-	$	406

	For the Six Months Ended June 30, 2020
	Number of contracts				Pre-modification Outstanding Recorded Investment				Post-Modification Outstanding Recorded Investment
	Interest Modification		Term Modification		Interest Modification		Term Modification		Interest Modification		Term Modification
Real estate loans:
Commercial		-		2	$	-	$	406	$	-	$	406
Agricultural		-		1		-		150		-		150
Total		-		3	$	-	$	556	$	-	$	556

Recidivism, or the borrower defaulting on its obligation pursuant to a modified loan, results in the loan once again becoming a non-accrual loan. Recidivism on modified loans occurs at a notably higher rate than do defaults on new origination loans, so modified loans present a higher risk of loss than do new origination loans.

Allowance for Loan Losses

The following table segregates the allowance for loan losses (ALLL) into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of June 30, 2021 and December 31, 2020, respectively (in thousands):

	June 30, 2021						December 31, 2020
	Individually evaluated for impairment		Collectively evaluated for impairment		Total		Individually evaluated for impairment		Collectively evaluated for impairment		Total
Real estate loans:
Residential	$	16	$	1,158	$	1,174	$	18	$	1,156	$	1,174
Commercial		97		7,009		7,106		95		6,121		6,216
Agricultural		12		4,694		4,706		83		4,870		4,953
Construction		-		496		496		-		122		122
Consumer		-		85		85		-		321		321
Other commercial loans		35		1,293		1,328		170		1,056		1,226
Other agricultural loans		109		474		583		144		720		864
State and political subdivision loans		-		404		404		-		479		479
Unallocated		-		1,049		1,049		-		460		460
Total	$	269	$	16,662	$	16,931	$	510	$	15,305	$	15,815

The following tables roll forward the balance of the ALLL by portfolio segment for the three and six months ended June 30, 2021 and 2020, respectively (in thousands):

	For the three months ended June 30, 2021
	Balance at March 31, 2021		Charge-offs			Recoveries		Provision			Balance at June 30, 2021
Real estate loans:
Residential	$	1,167	$	-		$	-	$	7		$	1,174
Commercial		6,683		-			-		423			7,106
Agricultural		4,917		-			-		(211	)		4,706
Construction		151		-			-		345			496
Consumer		237		(5	)		6		(153	)		85
Other commercial loans		1,504		(133	)		3		(46	)		1,328
Other agricultural loans		789		-			-		(206	)		583
State and political subdivision loans		470		-			-		(66	)		404
Unallocated		642		-			-		407			1,049
Total	$	16,560	$	(138	)	$	9	$	500		$	16,931

	For the three months ended June 30, 2020
	Balance at March 31, 2020		Charge-offs			Recoveries		Provision			Balance at June 30, 2020
Real estate loans:
Residential	$	1,154	$	-		$	-	$	52		$	1,206
Commercial		4,729		-			33		182			4,944
Agricultural		4,878		-			-		183			5,061
Construction		56		-			-		25			81
Consumer		117		(10	)		4		251			362
Other commercial loans		1,297		-			3		(99	)		1,201
Other agricultural loans		835		-			-		(14	)		821
State and political subdivision loans		558		-			-		(11	)		547
Unallocated		623		-			-		(19	)		604
Total	$	14,247	$	(10	)	$	40	$	550		$	14,827

	For the six months ended June 30, 2021
	Balance at December 31, 2020		Charge-offs			Recoveries		Provision			Balance at June 30, 2021
Real estate loans:
Residential	$	1,174	$	-		$	-	$	-		$	1,174
Commercial		6,216		-			89		801			7,106
Agricultural		4,953		-			-		(247	)		4,706
Construction		122		-			-		374			496
Consumer		321		(9	)		12		(239	)		85
Other commercial loans		1,226		(133	)		7		228			1,328
Other agricultural loans		864		-			-		(281	)		583
State and political subdivision loans		479		-			-		(75	)		404
Unallocated		460		-			-		589			1,049
Total	$	15,815	$	(142	)	$	108	$	1,150		$	16,931

	For the six months ended June 30, 2020
	Balance at December 31, 2019		Charge-offs			Recoveries		Provision			Balance at June 30, 2020
Real estate loans:
Residential	$	1,114	$	-		$	-	$	92		$	1,206
Commercial		4,549		(1	)		34		362			4,944
Agricultural		5,022		-			-		39			5,061
Construction		43		-			-		38			81
Consumer		112		(18	)		12		256			362
Other commercial loans		1,255		-			5		(59	)		1,201
Other agricultural loans		961		-			-		(140	)		821
State and political subdivision loans		536		-			-		11			547
Unallocated		253		-			-		351			604
Total	$	13,845	$	(19	)	$	51	$	950		$	14,827

The Company allocates the ALLL based on the factors described below, which conform to the Company’s loan classification policy and credit quality measurements. In reviewing risk within the Company’s loan portfolio, management has determined there to be several different risk categories within the loan portfolio. The ALLL consists of amounts applicable to: (i) residential real estate loans; (ii) residential real estate home equity loans; (iii) commercial real estate loans; (iv) agricultural real estate loans; (v) real estate construction loans; (vi) other commercial and agricultural loans; (vii) consumer loans; (viii) other agricultural loans and (ix) state and political subdivision loans. Factors considered in this process include general loan terms, collateral, and availability of historical data to support the analysis. Historical loss percentages are calculated and used as the basis for calculating allowance allocations. Certain qualitative factors are evaluated to determine additional inherent risks in the loan portfolio, which are not necessarily reflected in the historical loss percentages. These factors are then added to the historical allocation percentage to get the adjusted factor to be applied to non-classified loans. The following qualitative factors are analyzed:

•

Level of and trends in delinquencies and impaired/classified loans

▪

Change in volume and severity of past due loans

▪

Volume of non-accrual loans

▪

Volume and severity of classified, adversely or graded loans;

•

Level of and trends in charge-offs and recoveries;

•

Trends in volume, terms and nature of the loan portfolio;

•

Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices;

•

Changes in the quality of the Company’s loan review system;

•

Experience, ability and depth of lending management and other relevant staff;

•

National, state, regional and local economic trends and business conditions

▪

General economic conditions

▪

Unemployment rates

▪

Inflation rate/ Consumer Price Index

▪

Changes in values of underlying collateral for collateral-dependent loans;

•

Industry conditions including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses;

•

Existence and effect of any credit concentrations, and changes in the level of such concentrations; and

•

Any change in the level of board oversight.

The Company analyzes its loan portfolio at least each quarter to determine the adequacy of its ALLL.

Loans determined to be TDRs are impaired and for purposes of estimating the ALLL must be individually evaluated for impairment. In calculating the impairment, the Company calculates the present value utilizing an analysis of discounted cash flows. If the present value calculated is below the recorded investment of the loan, impairment is recognized by a charge to the provision for loan and lease losses and a credit to the ALLL.

For the three months ended June 30, 2021, the allowance for commercial real estate increased due to loans acquired as part of the MidCoast acquisition maturing and then renewed and becoming subject to the Company’s allowance calculation. The factor related to volume of non-accrual loans was decreased for commercial real estate due to a decrease in the volume of non-accrual loans. The factor related to the volume and severity of classified, adversely or graded loans was decreased for agricultural real estate and other agricultural loans due to a decrease in classified loans. The factors for trends in volume, terms and nature of the portfolio, experience and depth of lending management and relevant staff, and changes in value of underlying value of collateral were increased for the construction loan portfolio due to the increase in the overall size of the portfolio, the increase in the size of individual construction loans and the complexity of the construction projects funded.

For the six months ended June 30, 2021, the allowance for commercial real estate and other commercial loans increased due to loans acquired as part of the MidCoast acquisition maturing and then renewed and becoming subject to the Company’s allowance calculation. The factor related to level of past due loans for residential real estate was decreased due to a decrease in past due loans. The factor related to volume of non-accrual loans was decreased for commercial real estate due to a decrease in the volume of non-accrual loans. The factor related to the volume and severity of classified, adversely or graded loans was decreased for agricultural real estate and other agricultural loans due to a decrease in classified loans. The factors for trends in volume, terms and nature of the portfolio, experience and depth of lending management and relevant staff, and changes in value of underlying value of collateral were increased for the construction loan portfolio due to the increase in the overall size of the portfolio, the increase in the size of individual construction loans and the complexity of the construction projects funded.

For the three and six months ended June 30, 2020, the allowance for all categories was increased due to a general deterioration in economic activity and increase in unemployment as a result of the Covid-19 pandemic. In addition, commercial real estate was increased due to an increase in past due and nonaccrual loans. The decrease in the provision for other agricultural loans is due to the decrease in outstanding loans in these loan portfolios as of June 30, 2020 compared to December 31, 2019. The decrease in the provision for other commercial loans is due to the decrease in the unguaranteed balance of other commercial loans from December 31, 2019 to June 30, 2020, excluding loans acquired as part of the MidCoast acquisition.

Foreclosed Assets Held For Sale

Foreclosed assets acquired in settlement of loans are carried at fair value, less estimated costs to sell, and are included in other assets on the Consolidated Balance Sheet. As of June 30, 2021 and December 31, 2020, included within other assets are $1,811,000 and $1,836,000, respectively, of foreclosed assets. As of June 30, 2021, included within the foreclosed assets are $481,000 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of June 30, 2021, the Company had initiated formal foreclosure proceedings on $263,000 of consumer residential mortgages, which had not yet been transferred into foreclosed assets. In accordance with various state regulations, foreclosure actions have been suspended into the fourth quarter.