XML 35 R24.htm IDEA: XBRL DOCUMENT v3.22.1
LOANS AND ALLOWANCE FOR LOAN LOSSES (Tables)
3 Months Ended
Mar. 31, 2022
Receivables [Abstract]  
Schedule of Composition of the Loan Portfolio by Type
The composition of the loan portfolio, net of deferred origination fees and costs, is summarized as follows (in thousands):
March 31, 2022December 31, 2021
Commercial and agricultural:
Commercial and industrial$254,048 $256,893 
Agricultural235 394 
Commercial mortgages:
Construction80,472 82,204 
Commercial mortgages, other767,549 720,358 
Residential mortgages264,816 259,334 
Consumer loans:
Home equity lines and loans70,257 70,670 
Indirect consumer loans119,674 118,569 
Direct consumer loans9,474 9,827 
Total loans, net of deferred loan fees and costs1,566,525 1,518,249 
Interest receivable on loans4,334 4,133 
Total recorded investment in loans$1,570,859 $1,522,382 
Schedule of Allowance for Loan Losses by Portfolio Segment
The following tables present the activity in the allowance for loan losses by portfolio segment for the three month periods ended March 31, 2022 and 2021 (in thousands):
Three Months Ended March 31, 2022
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$3,591 $13,556 $1,803 $2,075 $21,025 
Charge-offs(4)— — (194)(198)
Recoveries— 239 246 
Net recoveries (charge-offs)— 45 48 
Provision(110)(593)(197)(245)(1,145)
Ending balance$3,483 $12,964 $1,606 $1,875 $19,928 

Three Months Ended March 31, 2021
Allowance for loan lossesCommercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Beginning balance$4,493 $11,496 $2,079 $2,856 $20,924 
Charge-offs— — (26)(164)(190)
Recoveries296 — — 138 434 
Net recoveries (charge-offs)296 — (26)(26)244 
Provision(452)290 62 (159)(259)
Ending balance$4,337 $11,786 $2,115 $2,671 $20,909 
Schedule of Allowance for Loan Losses and the Recorded Investment in Loans Based on Impairment Method
The following tables present the balance in the allowance for loan losses and the recorded investment in loans by portfolio segment and based on impairment method as of March 31, 2022 and December 31, 2021 (in thousands):
 March 31, 2022
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,329 $1,479 $— $53 $2,861 
Collectively evaluated for impairment2,154 11,485 1,606 1,822 17,067 
   Total ending allowance balance$3,483 $12,964 $1,606 $1,875 $19,928 

 December 31, 2021
Allowance for loan losses:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Ending allowance balance attributable to loans:
Individually evaluated for impairment$1,394 $1,571 $— $65 $3,030 
Collectively evaluated for impairment2,197 11,985 1,803 2,010 17,995 
   Total ending allowance balance$3,591 $13,556 $1,803 $2,075 $21,025 


 March 31, 2022
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$2,341 $6,829 $931 $302 $10,403 
Loans collectively evaluated for  impairment252,677 843,645 264,555 199,579 1,560,456 
   Total ending loans balance$255,018 $850,474 $265,486 $199,881 $1,570,859 

 December 31, 2021
Loans:Commercial and AgriculturalCommercial MortgagesResidential MortgagesConsumer LoansTotal
Loans individually evaluated for impairment$2,427 $7,967 $938 $315 $11,647 
Loans collectively evaluated for  impairment255,586 796,858 259,029 199,262 1,510,735 
   Total ending loans balance$258,013 $804,825 $259,967 $199,577 $1,522,382 
Schedule of Impaired Financing Receivables
The following table presents loans individually evaluated for impairment recognized by class of loans as of March 31, 2022 and December 31, 2021 (in thousands):
 March 31, 2022December 31, 2021
With no related allowance recorded:Unpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses AllocatedUnpaid Principal BalanceRecorded InvestmentAllowance for Loan Losses Allocated
Commercial and agricultural:
Commercial and industrial$927 $927 $— $954 $948 $— 
Commercial mortgages:
Construction112 113 — 129 130 — 
Commercial mortgages, other6,768 4,107 — 6,940 4,278 — 
Residential mortgages943 931 — 951 938 — 
Consumer loans:
Home equity lines and loans177 161 — 185 169 — 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,412 1,414 1,329 5,350 1,479 1,394 
Commercial mortgages:
Commercial mortgages, other2,601 2,609 1,479 3,550 3,559 1,571 
Consumer loans:
Home equity lines and loans141 141 53 146 146 65 
Total$13,081 $10,403 $2,861 $18,205 $11,647 $3,030 

The following table presents the average recorded investment and interest income of loans individually evaluated for impairment recognized by class of loans for the three month periods ended March 31, 2022 and 2021 (in thousands):
 Three Months Ended 
 March 31, 2022
Three Months Ended 
 March 31, 2021
With no related allowance recorded:Average Recorded Investment
Interest Income Recognized1
Average Recorded Investment
Interest Income Recognized1
Commercial and agricultural:
   Commercial and industrial$937 $$1,912 $13 
Commercial mortgages:
Construction121 182 
Commercial mortgages, other4,193 4,822 
Residential mortgages934 11 1,118 
Consumer loans:
Home equity lines & loans165 413 
With an allowance recorded:
Commercial and agricultural:
Commercial and industrial1,446 1,477 
Commercial mortgages:
Commercial mortgages, other3,084 21 167 — 
Consumer loans:
Home equity lines and loans143 — 166 — 
Total$11,023 $47 $10,257 $35 
(1)Cash basis interest income approximates interest income recognized.
Schedule of Recorded Investment in Past Due and Non-Accrual Status by Class of Loans
The following table presents the recorded investment in non-accrual and loans past due 90 days or more and still accruing by class of loans as of March 31, 2022 and December 31, 2021 (in thousands):
Non-accrualLoans Past Due 90 Days or More and Still Accruing
March 31, 2022December 31, 2021March 31, 2022December 31, 2021
Commercial and agricultural:
Commercial and industrial$1,854 $1,932 $$
Commercial mortgages:
Construction24 34 — — 
Commercial mortgages, other3,676 3,844 — — 
Residential mortgages780 1,039 — — 
Consumer loans:
Home equity lines and loans831 790 — — 
Indirect consumer loans523 462 — — 
Direct consumer loans15 13 — — 
Total$7,703 $8,114 $$


The following tables present the aging of the recorded investment in loans as of March 31, 2022 and December 31, 2021 (in thousands):
March 31, 2022
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$12 $— $18 $30 $254,752 $254,782 
Agricultural— — — — 236 236 
Commercial mortgages: 
Construction— — — — 80,705 80,705 
Commercial mortgages, other375 — 1,309 1,684 768,085 769,769 
Residential mortgages530 122 401 1,053 264,433 265,486 
Consumer loans: 
Home equity lines and loans208 83 578 869 69,567 70,436 
Indirect consumer loans630 257 178 1,065 118,865 119,930 
Direct consumer loans15 26 9,489 9,515 
Total$1,764 $464 $2,499 $4,727 $1,566,132 $1,570,859 
December 31, 2021
 30 - 59 Days Past Due60 - 89 Days Past Due90 Days or More Past DueTotal Past DueLoans Not Past DueTotal
Commercial and agricultural:
Commercial and industrial$413 $148 $26 $587 $257,031 $257,618 
Agricultural— — — — 395 395 
Commercial mortgages: 
Construction— — — — 82,435 82,435 
Commercial mortgages, other24 224 1,302 1,550 720,840 722,390 
Residential mortgages580 32 652 1,264 258,703 259,967 
Consumer loans: 
Home equity lines and loans256 69 424 749 70,105 70,854 
Indirect consumer loans1,179 424 255 1,858 116,997 118,855 
Direct consumer loans24 11 13 48 9,820 9,868 
Total$2,476 $908 $2,672 $6,056 $1,516,326 $1,522,382 
Schedule of Loans by Class Modified as Troubled Debt Restructurings
The following table presents loans by class modified as TDRs that occurred during the three month period ended March 31, 2021 (dollars in thousands):

March 31, 2021Number of LoansPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded Investment
Troubled debt restructurings:
Commercial mortgages:
Commercial mortgages, other$2,488 $2,488 
Total$2,488 $2,488 
Schedule of Risk Category of the Recorded Investment of Loans by Class of Loans Based on the analyses performed as of March 31, 2022 and December 31, 2021, the risk category of the recorded investment of loans by class of loans is as follows (in thousands):
 March 31, 2022
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $248,148 $2,649 $2,933 $1,052 $254,782 
Agricultural— 236 — — — 236 
Commercial mortgages:
Construction— 80,681 — 24 — 80,705 
Commercial mortgages— 723,700 28,779 16,174 1,116 769,769 
Residential mortgages264,706 — — 780 — 265,486 
Consumer loans:
Home equity lines and loans69,605 — — 831 — 70,436 
Indirect consumer loans119,407 — — 523 — 119,930 
Direct consumer loans9,500 — — 15 — 9,515 
Total$463,218 $1,052,765 $31,428 $21,280 $2,168 $1,570,859 
 December 31, 2021
 Not RatedPassSpecial MentionSubstandardDoubtfulTotal
Commercial and agricultural:
Commercial and industrial$— $250,529 $2,892 $3,108 $1,089 $257,618 
Agricultural— 395 — — — 395 
Commercial mortgages:
Construction— 82,404 — 31 — 82,435 
Commercial mortgages— 672,741 31,072 17,458 1,119 722,390 
Residential mortgages258,928 — — 1,039 — 259,967 
Consumer loans:
Home equity lines and loans70,064 — — 790 — 70,854 
Indirect consumer loans118,393 — — 462 — 118,855 
Direct consumer loans9,855 — — 13 — 9,868 
Total$457,240 $1,006,069 $33,964 $22,901 $2,208 $1,522,382 
Schedule of Recorded Investment in Residential and Consumer Loans Based on Payment Activity The following tables present the recorded investment in residential and consumer loans based on payment activity as of March 31, 2022 and December 31, 2021 (in thousands):
 March 31, 2022
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$264,706 $69,605 $119,407 $9,500 
Non-Performing780 831 523 15 
 $265,486 $70,436 $119,930 $9,515 

 December 31, 2021
 Consumer Loans
 Residential MortgagesHome Equity Lines and LoansIndirect Consumer LoansOther Direct Consumer Loans
Performing$258,928 $70,064 $118,393 $9,855 
Non-Performing1,039 790 462 13 
 $259,967 $70,854 $118,855 $9,868