XML 25 R16.htm IDEA: XBRL DOCUMENT v3.23.1
Loans Receivable and Allowance for Loan Losses
3 Months Ended
Mar. 31, 2023
Loans Receivable and Allowance for Loan Losses [Abstract]  
Loans Receivable and Allowance for Loan Losses 8.           Loans Receivable and Allowance for Loan Losses

 

Set forth below is selected data relating to the composition of the loan portfolio at the dates indicated (dollars in thousands):

March 31, 2023

December 31, 2022

Real Estate Loans:

Residential

$

301,711

19.7

%

$

298,813

20.3

%

Commercial

668,386

43.5

651,544

44.2

Agricultural

68,381

4.5

68,915

4.7

Construction

32,391

2.1

32,469

2.2

Commercial loans

207,888

13.5

187,257

12.7

Other agricultural loans

34,033

2.2

35,277

2.4

Consumer loans to individuals

223,247

14.5

200,149

13.5

Total loans

1,536,037

100.0

%

1,474,424

100.0

%

Deferred fees, net

(394)

(479)

Total loans receivable

1,535,643

1,473,945

Allowance for credit losses

(19,445)

(16,999)

Net loans receivable

$

1,516,198

$

1,456,946

Foreclosed assets acquired in settlement of loans are carried at fair value less estimated costs to sell and are included in foreclosed real estate owned on the Consolidated Balance Sheets. As of March 31, 2023 and December 31, 2022, foreclosed real estate owned totaled $346,000 and $346,000, respectively. During the three months ended March 31, 2023, there were no additions or deletions to the foreclosed real estate category. As of March 31, 2023, the Company has initiated formal foreclosure proceedings on four properties classified as consumer residential mortgages with an aggregate carrying value of $244,000.

The following table shows the amount of loans in each category that were individually and collectively evaluated for credit loss:

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

March 31, 2023

(In thousands)

Individually evaluated

$

$

290

$

$

$

65

$

$

$

355

Collectively evaluated

301,711

668,096

68,381

32,391

207,823

34,033

223,247

1,535,682

Total Loans

$

301,711

$

668,386

$

68,381

$

32,391

$

207,888

$

34,033

$

223,247

$

1,536,037

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

(In thousands)

December 31, 2022

Individually evaluated for impairment

$

-

$

402

$

$

-

$

61

$

$

-

$

463

Loans acquired with deteriorated credit quality

567

2,049

2,034

-

1,640

-

6,290

Collectively evaluated for impairment

298,246

649,093

66,881

32,469

185,556

35,277

200,149

1,467,671

Total Loans

$

298,813

$

651,544

$

68,915

$

32,469

$

187,257

$

35,277

$

200,149

$

1,474,424

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.

Unpaid

Recorded

Principal

Associated

Investment

Balance

Allowance

December 31, 2022

(in thousands)

With no related allowance recorded:

Real Estate Loans:

Commercial

$

402

$

402

$

Commercial Loans

11

11

Subtotal

413

413

With an allowance recorded:

Real Estate Loans

Commercial

50

50

50

Subtotal

50

50

50

Total:

Real Estate Loans:

Commercial

402

402

Commercial Loans

61

61

50

Total Impaired Loans

$

463

$

463

$

50

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month period ended March 31, 2022 (in thousands):

Average Recorded

Interest Income

Investment

Recognized

2022

2022

Real Estate Loans:

Commercial

$

1,650

$

17

Commercial Loans

16

Total

$

1,666

$

17

Management uses an eight point internal risk rating system to monitor the credit quality of the overall loan portfolio. The first four categories are considered not criticized, and are aggregated as “Pass” rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The Special Mention category includes assets that are currently protected but are potentially weak, resulting in an undue and unwarranted credit risk, but not to the point of justifying a Substandard classification. Loans in the Substandard category have well-defined weaknesses that jeopardize the liquidation of the debt, and have a distinct possibility that some loss will be sustained if the weaknesses are not corrected. All loans greater than 90 days past due are considered Substandard. Any portion of a loan that has been charged off is placed in the Loss category.

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay a loan as agreed, the Bank has a structured loan rating process with several layers of internal and external oversight. Generally, consumer and residential mortgage loans are included in the Pass categories unless a specific action, such as nonperformance, repossession, or death occurs to raise awareness of a possible credit event. The Company’s Loan Review Department is responsible for the timely and accurate risk rating of the loans on an ongoing basis. Every credit which must be approved by Loan Committee or the Board of Directors is assigned a risk rating at time of consideration. Loan Review also annually reviews relationships of $1,500,000 and over to assign or re-affirm risk ratings.

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 presents the classes of the loan portfolio summarized by the aging categories of performing loans and nonaccrual loans as of March 31, 2023 and December 31, 2022 (in thousands):

 

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Non-accrual

Total Past Due and Non-Accrual

Total Loans

March 31, 2023

Real Estate loans

Residential

$

300,268

$

978

$

28

$

-

$

437

$

1,443

$

301,711

Commercial

665,992

453

-

-

1,941

2,394

668,386

Agricultural

68,381

-

-

-

-

-

68,381

Construction

32,368

23

-

-

-

23

32,391

Commercial loans

207,466

221

86

-

115

422

207,888

Other agricultural loans

34,033

-

-

-

-

34,033

Consumer loans

222,217

773

36

-

221

1,030

223,247

Total

$

1,530,725

$

2,448

$

150

$

-

$

2,714

$

5,312

$

1,536,037

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Non-accrual

Total Past Due and Non-Accrual

Purchased Credit Impaired Loans

Total Loans

December 31, 2022

Real Estate loans

Residential

$

297,350

$

187

$

223

$

-

$

486

$

896

$

567

$

298,813

Commercial

648,688

405

-

-

402

807

2,049

651,544

Agricultural

66,751

130

-

-

130

2,034

68,915

Construction

32,469

-

-

-

-

-

-

32,469

Commercial loans

185,485

71

-

-

61

132

1,640

187,257

Other agricultural loans

35,277

-

-

-

-

-

35,277

Consumer loans

198,893

853

239

-

164

1,256

-

200,149

Total

$

1,464,913

$

1,646

$

462

$

-

$

1,113

$

3,221

$

6,290

$

1,474,424

Management reviews the loan portfolio on a quarterly basis using a defined, consistently applied process in order to make appropriate and timely adjustments to the allowance for credit losses. When information confirms all or part of specific loans to be uncollectible, these amounts are promptly charged off against the allowance.

The following table presents the allowance for credit losses by the classes of the loan portfolio:

(In thousands)

Residential Real Estate

Commercial Real Estate

Agricultural

Construction

Commercial

Other Agricultural

Consumer

Total

Beginning balance, December 31, 2022

$

2,833

$

8,293

$

259

$

409

$

2,445

$

124

$

2,636

$

16,999

Impact of adopting ASC 326

(1,545)

5,527

(200)

388

(1,156)

3

(551)

2,466

Charge Offs

(112)

-

-

(50)

-

(202)

(364)

Recoveries

6

6

-

-

6

-

26

44

Provision for credit losses

65

11

62

(94)

(87)

(45)

388

300

Ending balance, March 31, 2023

$

1,359

$

13,725

$

121

$

703

$

1,158

$

82

$

2,297

$

19,445

Ending balance individually evaluated

$

-

$

$

-

$

-

$

1

$

-

$

-

$

1

Ending balance collectively evaluated

$

1,359

$

13,725

$

121

$

703

$

1,157

$

82

$

2,297

$

19,444

(In thousands)

Residential Real Estate

Commercial Real Estate

Agricultural

Construction

Commercial

Other Agricultural

Consumer

Total

Beginning balance, December 31, 2021

$

2,175

$

10,878

$

-

$

133

$

1,490

$

-

$

1,766

$

16,442

Charge Offs

(115)

-

-

-

(15)

-

(52)

(182)

Recoveries

2

74

-

-

9

-

15

100

Provision for loan losses

264

(665)

504

1

11

292

(107)

300

Ending balance, March 31, 2022

$

2,326

$

10,287

$

504

$

134

$

1,495

$

292

$

1,622

$

16,660

Ending balance individually evaluated
for impairment

$

-

$

1,643

$

-

$

-

$

16

$

-

$

$

1,659

Ending balance collectively evaluated
for impairment

$

2,326

$

8,644

$

504

$

134

$

1,479

$

292

$

1,622

$

15,001

The cumulative loss rate used as the basis for the estimate of credit losses is comprised of the Company’s historical loss experience. The Company chose to apply qualitative factors based on “quantitative metrics” which link the quantifiable metrics to historical changes in the qualitative factor categories. The Company also chose to apply economic projections to the model. A select group of economic indicators was utilized which was then correlated to the historical loss experience of the Company and its peers. Based on the correlation results, the economic adjustments are then weighted for relevancy and applied to the individual loan pools.

The following table presents the carrying value of loans on nonaccrual status and loans past due over 90 days still accruing interest (in thousands):

Nonaccrual

Nonaccrual

Loans Past Due

with no

with

Total

Over 90 Days

Total

ACL

ACL

Nonaccrual

Still Accruing

Nonperforming

March 31, 2023

Real Estate loans

Residential

$

437

$

-

$

437

$

-

$

437

Commercial

1,941

-

1,941

-

1,941

Agricultural

-

-

-

-

-

Construction

-

-

-

-

-

Commercial loans

100

15

115

-

115

Other agricultural loans

-

-

-

-

-

Consumer loans

221

-

221

-

221

Total

$

2,699

$

15

$

2,714

$

-

$

2,714

Based on the most recent analysis performed, the following table presents the recorded investment in non-homogenous pools by internal risk rating systems (in thousands):

Revolving

Revolving

Term Loans Amortized Costs Basis by Origination Year

Loans

Loans

Amortized

Converted

March 31, 2023

2023

2022

2021

2020

2019

Prior

Cost Basis

to Term

Total

Commercial real estate

Risk Rating

Pass

$

25,867

$

133,953

$

116,254

$

75,366

$

76,615

$

217,831

$

17,673

$

-

$

663,559

Special Mention

-

-

243

-

-

819

-

-

1,062

Substandard

-

-

-

1,472

290

2,003

-

-

3,765

Doubtful

-

-

-

-

-

-

-

-

-

Total

$

25,867

$

133,953

$

116,497

$

76,838

$

76,905

$

220,653

$

17,673

$

-

$

668,386

Commercial real estate

Current period gross charge-offs

$

-

$

-

$

-

$

-

$

112

$

-

$

-

$

-

$

112

Real Estate - Agriculture

Risk Rating

Pass

$

1,033

$

13,433

$

5,607

$

9,187

$

8,579

$

27,429

$

580

$

-

$

65,848

Special Mention

-

-

-

-

-

432

-

-

432

Substandard

-

524

-

1,064

-

188

325

-

2,101

Doubtful

-

-

-

-

-

-

-

-

-

Total

$

1,033

$

13,957

$

5,607

$

10,251

$

8,579

$

28,049

$

905

$

-

$

68,381

Real Estate - Agriculture

Current period gross charge-offs

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Commercial loans

Risk Rating

Pass

$

28,394

$

54,591

$

30,757

$

22,901

$

14,153

$

23,003

$

33,754

$

-

$

207,553

Special Mention

-

-

-

-

-

181

-

-

181

Substandard

-

32

24

9

-

89

-

-

154

Doubtful

-

-

-

-

-

-

-

-

-

Total

$

28,394

$

54,623

$

30,781

$

22,910

$

14,153

$

23,273

$

33,754

$

-

$

207,888

Commercial loans

Current period gross charge-offs

$

-

$

-

$

-

$

50

$

-

$

-

$

-

$

-

$

50

Other agricultural loans

Risk Rating

Pass

$

734

$

6,128

$

3,389

$

3,335

$

3,084

$

4,948

$

11,374

$

-

$

32,992

Special Mention

-

-

4

185

107

-

155

-

451

Substandard

-

-

471

-

119

-

-

-

590

Doubtful

-

-

-

-

-

-

-

-

-

Total

$

734

$

6,128

$

3,864

$

3,520

$

3,310

$

4,948

$

11,529

$

-

$

34,033

Other agricultural loans

Current period gross charge-offs

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Total

Risk Rating

Pass

$

56,028

$

208,105

$

156,007

$

110,789

$

102,431

$

273,211

$

63,381

$

-

$

969,952

Special Mention

-

-

247

185

107

1,432

155

-

2,126

Substandard

-

556

495

2,545

409

2,280

325

-

6,610

Doubtful

-

-

-

-

-

-

-

-

-

Total

$

56,028

$

208,661

$

156,749

$

113,519

$

102,947

$

276,923

$

63,861

$

-

$

978,688

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, Doubtful and Loss within the internal risk rating system as of December 31, 2022 (in thousands):

Special

Doubtful

Pass

Mention

Substandard

or Loss

Total

December 31, 2022

Commercial real estate loans

$

646,775

$

1,079

$

3,690

$

$

651,544

Real estate - agricultural

66,444

368

2,103

68,915

Commercial loans

186,966

184

107

187,257

Other agricultural loans

34,071

556

650

35,277

Total

$

934,256

$

2,187

$

6,550

$

$

942,993

The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due over 90 days and loans on nonaccrual status are considered nonperforming. Nonperforming loans are reviewed monthly. The following table presents the carrying value of residential and consumer loans based on payment activity (in thousands):

Revolving

Revolving

Term Loans Amortized Costs Basis by Origination Year

Loans

Loans

Amortized

Converted

March 31, 2023

2023

2022

2021

2020

2019

Prior

Cost Basis

to Term

Total

Residential real estate

Payment Performance

Performing

$

4,363

$

52,321

$

61,338

$

38,029

$

17,635

$

99,233

$

28,355

$

-

$

301,274

Nonperforming

-

-

-

-

58

328

51

-

437

Total

$

4,363

$

52,321

$

61,338

$

38,029

$

17,693

$

99,561

$

28,406

$

-

$

301,711

Residential real estate

Current period gross charge-offs

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Construction

Payment Performance

Performing

$

636

$

21,113

$

6,213

$

1,340

$

1,950

$

832

$

307

$

-

$

32,391

Nonperforming

-

-

-

-

-

-

-

-

-

Total

$

636

$

21,113

$

6,213

$

1,340

$

1,950

$

832

$

307

$

-

$

32,391

Construction

Current period gross charge-offs

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

$

-

Consumer loans to individuals

Payment Performance

Performing

$

38,967

$

98,034

$

33,172

$

20,602

$

16,347

$

14,845

$

1,059

$

-

$

223,026

Nonperforming

-

121

36

21

40

3

-

-

221

Total

$

38,967

$

98,155

$

33,208

$

20,623

$

16,387

$

14,848

$

1,059

$

-

$

223,247

Consumer loans to individuals

Current period gross charge-offs

$

-

$

91

$

70

$

14

$

10

$

6

$

11

$

-

$

202

Total

Payment Performance

Performing

$

43,966

$

171,468

$

100,723

$

59,971

$

35,932

$

114,910

$

29,721

$

-

$

556,691

Nonperforming

-

121

36

21

98

331

51

-

658

Total

$

43,966

$

171,589

$

100,759

$

59,992

$

36,030

$

115,241

$

29,772

$

-

$

557,349

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2022 (in thousands):

Performing

Nonperforming

Total

December 31, 2022

Residential real estate loans

$

298,327

$

486

$

298,813

Construction

32,469

32,469

Consumer loans to individuals

199,985

164

200,149

Total

$

530,781

$

650

$

531,431

Occasionally, the Bank modifies loans to borrowers in financial distress by providing principal forgiveness, term extension, an other-than-insignificant payment delay or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the allowance for credit losses.

In some cases, the Bank provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. During the period ended March 31, 2023, there were no modifications made to borrowers experiencing financial difficulty.

The Company’s primary business activity as of March 31 2023 was with customers located in northeastern Pennsylvania and the New York counties of Delaware, Sullivan, Ontario, Otsego and Yates. Accordingly, the Company has extended credit primarily to commercial entities and individuals in this area whose ability to repay their loans is influenced by the region’s economy.

As of March 31, 2023, the Company considered its concentration of credit risk to be acceptable. The highest concentrations are in commercial rentals with $142.3 million of loans outstanding, or 9.3% of total loans outstanding, and residential rentals with loans outstanding of $116.00 million, or 7.6% of loans outstanding. For the three months ended March 31, 2023, the Company did not recognize any charge offs on loans in the named concentrations.