XML 62 R30.htm IDEA: XBRL DOCUMENT v3.22.0.1
Loans and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2021
Loans and Allowance for Loan Losses [Abstract]  
Portfolio Loans
Loans are comprised of the following at December 31:

   
2021
   
2020
 
Residential real estate
 
$
274,425
   
$
305,478
 
Commercial real estate:
               
Owner-occupied
   
71,979
     
51,863
 
Nonowner-occupied
   
176,100
     
164,523
 
Construction
   
33,718
     
37,063
 
Commercial and industrial
   
141,525
     
157,692
 
Consumer:
               
Automobile
   
48,206
     
55,241
 
Home equity
   
22,375
     
19,993
 
Other
   
62,863
     
56,811
 
     
831,191
     
848,664
 
Less: Allowance for loan losses
   
(6,483
)
   
(7,160
)
                 
Loans, net
 
$
824,708
   
$
841,504
 
Activity in Allowance for Loan Losses by Portfolio Segment

The following table presents the activity in the allowance for loan losses by portfolio segment for the years ended December 31, 2021, and 2020:

December 31, 2021
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
& Industrial
   
Consumer
   
Total
 
Allowance for loan losses:
                             
Beginning balance
 
$
1,480
   
$
2,431
   
$
1,776
   
$
1,473
   
$
7,160
 
Provision for loan losses
   
(615
)
   
(61
)
   
(258
)
   
515
     
(419
)
Loans charged off
   
(84
)
   
(115
)
   
(120
)
   
(1,162
)
   
(1,481
)
Recoveries
   
199
     
293
     
173
     
558
     
1,223
 
Total ending allowance balance
 
$
980
   
$
2,548
   
$
1,571
   
$
1,384
   
$
6,483
 

December 31, 2020
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
& Industrial
   
Consumer
   
Total
 
Allowance for loan losses:
                             
Beginning balance
 
$
1,250
   
$
1,928
   
$
1,447
   
$
1,647
   
$
6,272
 
Provision for loan losses
   
413
     
946
     
443
     
1,178
     
2,980
 
Loans charged off
   
(340
)
   
(559
)
   
(185
)
   
(1,949
)
   
(3,033
)
Recoveries
   
157
     
116
     
71
     
597
     
941
 
Total ending allowance balance
 
$
1,480
   
$
2,431
   
$
1,776
   
$
1,473
   
$
7,160
 
Allowance for Loan Losses and Recorded Investment in Loans by Portfolio Segment Based on Impairment Method

The following table presents the balance in the allowance for loan losses and the recorded investment of loans by portfolio segment and based on impairment method as of December 31, 2021 and 2020:

December 31, 2021
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
& Industrial
   
Consumer
   
Total
 
Allowance for loan losses:
                             
Ending allowance balance attributable to loans:
                             
Individually evaluated for impairment
 
$
   
$
   
$
10
   
$
   
$
10
 
Collectively evaluated for impairment
   
980
     
2,548
     
1,561
     
1,384
     
6,473
 
Total ending allowance balance
 
$
980
   
$
2,548
   
$
1,571
   
$
1,384
   
$
6,483
 
                                         
Loans:
                                       
Loans individually evaluated for impairment
 
$
   
$
5,411
   
$
4,531
   
$
81
   
$
10,023
 
Loans collectively evaluated for impairment
   
274,425
     
276,386
     
136,994
     
133,363
     
821,168
 
Total ending loans balance
 
$
274,425
   
$
281,797
   
$
141,525
   
$
133,444
   
$
831,191
 

December 31, 2020
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
& Industrial
   
Consumer
   
Total
 
Allowance for loan losses:
                             
Ending allowance balance attributable to loans:
                             
Individually evaluated for impairment
 
$
   
$
   
$
   
$
   
$
 
Collectively evaluated for impairment
   
1,480
     
2,431
     
1,776
     
1,473
     
7,160
 
Total ending allowance balance
 
$
1,480
   
$
2,431
   
$
1,776
   
$
1,473
   
$
7,160
 
                                         
Loans:
                                       
Loans individually evaluated for impairment
 
$
411
   
$
5,845
   
$
4,686
   
$
84
   
$
11,026
 
Loans collectively evaluated for impairment
   
305,067
     
247,604
     
153,006
     
131,961
     
837,638
 
Total ending loans balance
 
$
305,478
   
$
253,449
   
$
157,692
   
$
132,045
   
$
848,664
 
Loans Individually Evaluated for Impairment by Class of Loans

The following table presents information related to loans individually evaluated for impairment by class of loans as of the years ended December 31, 2021, and 2020:

December 31, 2021
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance
for
Loan Losses
Allocated
   
Average
Impaired
Loans
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
 
With an allowance recorded:
                                   
Commercial and industrial
  $ 1,993     $ 1,993     $ 10     $ 1,987     $ 94     $ 94  
                                                 
With no related allowance recorded:
                                               
Commercial real estate:
                                               
Owner-occupied
   
5,052
     
5,027
     
     
5,151
     
309
     
309
 
Nonowner-occupied
   
384
     
384
     
     
387
     
29
     
29
 
Commercial and industrial
   
2,538
     
2,538
     
     
2,981
     
139
     
139
 
Consumer:
                                               
Home equity
   
31
     
31
     
     
32
     
2
     
2
 
Other
   
50
     
50
     
     
49
     
2
     
2
 
                                                 
Total
 
$
10,048
   
$
10,023
   
$
10
   
$
10,587
   
$
575
   
$
575
 

December 31, 2020
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance
for
Loan Losses
Allocated
   
Average
Impaired
Loans
   
Interest
Income
Recognized
   
Cash Basis
Interest
Recognized
 
With an allowance recorded:
   $      $      $      $      $      $  
                                                 
With no related allowance recorded:
                                               
Residential real estate
   
418
     
411
     
     
423
     
21
     
21
 
Commercial real estate:
                                               
Owner-occupied
   
5,256
     
5,256
     
     
3,417
     
260
     
260
 
Nonowner-occupied
   
632
     
589
     
     
626
     
29
     
29
 
Commercial and industrial
   
4,686
     
4,686
     
     
3,772
     
196
     
196
 
Consumer:
                                               
Home equity
   
34
     
34
     
     
28
     
2
     
2
 
Other
    50       50             10       2       2  
                                                 
Total
 
$
11,076
   
$
11,026
   
$
   
$
8,276
   
$
510
   
$
510
 
Recorded Investment in Nonaccrual and Loans Past Due Over 90 Days Still on Accrual by Class of Loans

The following table presents the recorded investment of nonaccrual loans and loans past due 90 days or more and still accruing by class of loans as of December 31, 2021 and 2020:

   
Loans Past Due 90 Days
And Still Accruing
   
Nonaccrual
 
December 31, 2021
           
Residential real estate
 
$
10
   
$
2,683
 
Commercial real estate:
               
Owner-occupied
   
     
1,055
 
Nonowner-occupied
   
     
 
Construction
   
     
146
 
Commercial and industrial
   
65
     
150
 
Consumer:
               
Automobile
   
55
     
147
 
Home equity
   
     
148
 
Other
   
160
     
17
 
Total
 
$
290
   
$
4,346
 

   
Loans Past
Due 90 Days
And Still Accruing
   
Nonaccrual
 
December 31, 2020
           
Residential real estate
 
$
127
   
$
5,256
 
Commercial real estate:
               
Owner-occupied
   
     
205
 
Nonowner-occupied
   
     
362
 
Construction
   
     
156
 
Commercial and industrial
   
15
     
149
 
Consumer:
               
Automobile
   
146
     
129
 
Home equity
   
     
210
 
Other
   
136
     
36
 
Total
 
$
424
   
$
6,503
 
Aging of Recorded Investment in Past Due Loans by Class of Loans

The following table presents the aging of the recorded investment of past due loans by class of loans as of December 31, 2021 and 2020:

December 31, 2021
 
30-59
Days
Past Due
   
60-89
Days
Past Due
   
90 Days
Or More
Past Due
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Residential real estate
 
$
2,208
   
$
1,218
   
$
921
   
$
4,347
   
$
270,078
   
$
274,425
 
Commercial real estate:
                                               
Owner-occupied
   
895
     
     
153
     
1,048
     
70,931
     
71,979
 
Nonowner-occupied
   
100
     
     
     
100
     
176,000
     
176,100
 
Construction
   
36
     
53
     
33
     
122
     
33,596
     
33,718
 
Commercial and industrial
   
517
     
60
     
215
     
792
     
140,733
     
141,525
 
Consumer:
                                               
Automobile
   
656
     
148
     
194
     
998
     
47,208
     
48,206
 
Home equity
   
35
     
165
     
47
     
247
     
22,128
     
22,375
 
Other
   
401
     
133
     
177
     
711
     
62,152
     
62,863
 
                                                 
Total
 
$
4,848
   
$
1,777
   
$
1,740
   
$
8,365
   
$
822,826
   
$
831,191
 

December 31, 2020
 
30-59
Days
Past Due
   
60-89
Days
Past Due
   
90 Days
Or More
Past Due
   
Total
Past Due
   
Loans Not
Past Due
   
Total
 
Residential real estate
 
$
2,845
   
$
496
   
$
1,663
   
$
5,004
   
$
300,474
   
$
305,478
 
Commercial real estate:
                                               
Owner-occupied
   
470
     
1,003
     
193
     
1,666
     
50,197
     
51,863
 
Nonowner-occupied
   
94
     
     
362
     
456
     
164,067
     
164,523
 
Construction
   
     
82
     
     
82
     
36,981
     
37,063
 
Commercial and industrial
   
1,112
     
11
     
164
     
1,287
     
156,405
     
157,692
 
Consumer:
                                               
Automobile
   
831
     
131
     
258
     
1,220
     
54,021
     
55,241
 
Home equity
   
204
     
81
     
113
     
398
     
19,595
     
19,993
 
Other
   
446
     
76
     
172
     
694
     
56,117
     
56,811
 
                                                 
Total
 
$
6,002
   
$
1,880
   
$
2,925
   
$
10,807
   
$
837,857
   
$
848,664
 
Troubled Debt Restructuring Loan Modifications

The following table presents the types of TDR loan modifications by class of loans as of December 31, 2021 and December 31, 2020:


   
TDRs
Performing to
Modified
Terms
   
TDRs Not
Performing to
Modified
Terms
   
Total
TDRs
 
December 31, 2021
                 
Commercial real estate:
                 
Owner-occupied
                 
Reduction of principal and interest payments
  $
1,455
    $
    $
1,455
 
Maturity extension at lower stated rate than market rate
   
268
     
     
268
 
Credit extension at lower stated rate than market rate
   
375
     
     
375
 
Nonowner-occupied
                       
Credit extension at lower stated rate than market rate
   
385
     
     
385
 
Commercial and industrial
                       
Interest only payments
   
2,301
     
     
2,301
 
Total TDRs
 
$
4,784
   
$
   
$
4,784
 

   
TDRs
Performing to
Modified
Terms
   
TDRs Not
Performing to
Modified
Terms
   
Total
TDRs
 
December 31, 2020
                 
Residential real estate:
                 
Interest only payments
 
$
202
   
$
   
$
202
 
Commercial real estate:
                       
Owner-occupied
                       
Reduction of principal and interest payments
   
1,486
     
     
1,486
 
Maturity extension at lower stated rate than market rate
   
351
     
     
351
 
Credit extension at lower stated rate than market rate
   
384
     
     
384
 
Nonowner-occupied
                       
Credit extension at lower stated rate than market rate
   
390
     
     
390
 
Commercial and industrial
                       
Interest only payments
   
4,400
     
     
4,400
 
Total TDRs
 
$
7,213
   
$
   
$
7,213
 
Financing Receivable Credit Quality Indicators

As of December 31, 2021 and December 31, 2020, and based on the most recent analysis performed, the risk category of commercial loans by class of loans is as follows:

December 31, 2021
 
Pass
   
Criticized
   
Classified
   
Total
 
Commercial real estate:
                       
Owner-occupied
 
$
66,999
   
$
618
   
$
4,362
   
$
71,979
 
Nonowner-occupied
   
175,901
     
     
199
     
176,100
 
Construction
   
33,685
     
     
33
     
33,718
 
Commercial and industrial
   
134,983
     
1,862
     
4,680
     
141,525
 
Total
 
$
411,568
   
$
2,480
   
$
9,274
   
$
423,322
 

December 31, 2020
 
Pass
   
Criticized
   
Classified
   
Total
 
Commercial real estate:
                       
Owner-occupied
 
$
46,604
   
$
669
   
$
4,590
   
$
51,863
 
Nonowner-occupied
   
160,324
     
3,629
     
570
     
164,523
 
Construction
   
37,063
     
     
     
37,063
 
Commercial and industrial
   
150,786
     
2,064
     
4,842
     
157,692
 
Total
 
$
394,777
   
$
6,362
   
$
10,002
   
$
411,141
 
Recorded Investment of Residential and Consumer Loans

For residential and consumer loan classes, the Company 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 of residential and consumer loans by class of loans based on payment activity as of December 31, 2021 and December 31, 2020:

   
Consumer
             
December 31, 2021
 
Automobile
   
Home Equity
   
Other
   
Residential
Real Estate
   
Total
 
Performing
 
$
48,004
   
$
22,227
   
$
62,686
   
$
271,732
   
$
404,649
 
Nonperforming
   
202
     
148
     
177
     
2,693
     
3,220
 
Total
 
$
48,206
   
$
22,375
   
$
62,863
   
$
274,425
   
$
407,869
 

   
Consumer
             
December 31, 2020
 
Automobile
   
Home Equity
   
Other
   
Residential
Real Estate
   
Total
 
Performing
 
$
54,966
   
$
19,783
   
$
56,639
   
$
300,095
   
$
431,483
 
Nonperforming
   
275
     
210
     
172
     
5,383
     
6,040
 
Total
 
$
55,241
   
$
19,993
   
$
56,811
   
$
305,478
   
$
437,523