XML 33 R23.htm IDEA: XBRL DOCUMENT v3.23.3
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
9 Months Ended
Sep. 30, 2023
LOANS AND ALLOWANCE FOR CREDIT LOSSES [Abstract]  
Portfolio Loans
Loans are comprised of the following:

 
September 30,
2023
   
December 31,
2022
 
             
Residential real estate
 
$
321,967
   
$
297,036
 
Commercial real estate:
               
Owner-occupied
   
79,503
     
72,719
 
Nonowner-occupied
   
183,369
     
182,831
 
   Construction
   
48,538
     
33,205
 
Commercial and industrial
   
157,275
     
151,232
 
Consumer:
               
Automobile
   
62,216
     
54,837
 
Home equity
   
32,073
     
27,791
 
Other
   
76,281
     
65,398
 
     
961,222
     
885,049
 
Less:  Allowance for credit losses
   
(8,173
)
   
(5,269
)
                 
Loans, net
 
$
953,049
   
$
879,780
 
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 September 30, 2023 and December 31, 2022:

September 30,2023
 
Loans Past Due
90 Days And
Still Accruing
   
Nonaccrual
Loans With No
ACL
   
Nonaccrual
Loans With an
ACL
   
Total
Nonaccrual
Loans
 
                         
Residential real estate
 
$
17
   
$
   
$
1,299
   
$
1,299
 
Commercial real estate:
                               
Owner-occupied
   
     
787
     
     
787
 
Nonowner-occupied
   
     
     
64
     
64
 
Construction
   
     
     
2
     
2
 
Commercial and industrial
   
     
     
51
     
51
 
Consumer:
                               
Automobile
   
55
     
     
188
     
188
 
Home equity
   
     
     
97
     
97
 
Other
   
31
     
     
127
     
127
 
Total
 
$
103
   
$
787
   
$
1,828
   
$
2,615
 

 
December 31, 2022
 
 
Loans Past Due
90 Days And
Still Accruing
   
Nonaccrual
 
             
Residential real estate
 
$
100
   
$
1,708
 
Commercial real estate:
               
Owner-occupied
   
     
938
 
Nonowner-occupied
   
     
70
 
Construction
   
     
75
 
Commercial and industrial
   
     
150
 
Consumer:
               
Automobile
   
27
     
82
 
Home equity
   
     
151
 
Other
   
411
     
59
 
Total
 
$
538
   
$
3,233
 
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 September 30, 2023 and December 31, 2022:

September 30, 2023
 
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
 
$
1,832
   
$
337
   
$
428
   
$
2,597
   
$
319,370
   
$
321,967
 
Commercial real estate:
                                               
Owner-occupied
   
99
     
74
     
787
     
960
     
78,543
     
79,503
 
Nonowner-occupied
   
64
     
     
     
64
     
183,305
     
183,369
 
Construction
   
4
     
     
     
4
     
48,534
     
48,538
 
Commercial and industrial
   
73
     
79
     
51
     
203
     
157,072
     
157,275
 
Consumer:
                                               
Automobile
   
789
     
196
     
191
     
1,176
     
61,040
     
62,216
 
Home equity
   
723
     
     
97
     
820
     
31,253
     
32,073
 
Other
   
470
     
422
     
150
     
1,042
     
75,239
     
76,281
 
Total
 
$
4,054
   
$
1,108
   
$
1,704
   
$
6,866
   
$
954,356
   
$
961,222
 

December 31, 2022
 
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
 
$
1,799
   
$
701
   
$
497
   
$
2,997
   
$
294,039
   
$
297,036
 
Commercial real estate:
                                               
Owner-occupied
   
97
     
     
938
     
1,035
     
71,684
     
72,719
 
Nonowner-occupied
   
626
     
5
     
     
631
     
182,200
     
182,831
 
Construction
   
40
     
45
     
17
     
102
     
33,103
     
33,205
 
Commercial and industrial
   
21
     
     
150
     
171
     
151,061
     
151,232
 
Consumer:
                                               
Automobile
   
804
     
240
     
97
     
1,141
     
53,696
     
54,837
 
Home equity
   
204
     
     
151
     
355
     
27,436
     
27,791
 
Other
   
875
     
113
     
452
     
1,440
     
63,958
     
65,398
 
Total
 
$
4,466
   
$
1,104
   
$
2,302
   
$
7,872
   
$
877,177
   
$
885,049
 
Risk Category Loans by Class of Loans
As of September 30, 2023 and December 31, 2022, and based on the most recent analysis performed, the risk category of commercial loans by class of loans was as follows:

                                     
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Commercial real estate:
                                               
   Owner-occupied
                                               
     Risk Rating
                                               
        Pass
 
$
9,870
   
$
10,287
   
$
24,938
   
$
6,041
   
$
6,427
   
$
17,397
   
$
1,203
   
$
76,163
 
     Special Mention
   
     
     
     
     
     
704
     
     
704
 
        Substandard
   
     
     
     
     
484
     
1,853
     
299
     
2,636
 
        Doubtful
   
     
     
     
     
     
     
     
 
    Total
 
$
9,870
   
$
10,287
   
$
24,938
   
$
6,041
   
$
6,911
   
$
19,954
   
$
1,502
   
$
79,503
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
   
$
   
$
   
$
   
$
   
$
 

                                     
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Commercial real estate:
                                               
   Nonowner-occupied
                                               
     Risk Rating
                                               
        Pass
 
$
9,898
   
$
29,533
   
$
32,637
   
$
25,574
   
$
15,558
   
$
62,778
   
$
1,440
   
$
177,418
 
     Special Mention
   
     
     
     
3,251
     
     
1,853
     
     
5,104
 
        Substandard
   
     
     
847
     
     
     
     
     
847
 
        Doubtful
   
     
     
     
     
     
     
     
 
    Total
 
$
9,898
   
$
29,533
   
$
33,484
   
$
28,825
   
$
15,558
   
$
64,631
   
$
1,440
   
$
183,369
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
132
   
$
   
$
   
$
   
$
   
$
132
 

                                     
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Commercial real estate:
                                               
   Construction
                                               
     Risk Rating
                                               
        Pass
 
$
11,396
   
$
26,764
   
$
6,275
   
$
307
   
$
405
   
$
3,336
   
$
55
   
$
48,538
 
     Special Mention
   
     
     
     
     
     
     
     
 
        Substandard
   
     
     
     
     
     
     
     
 
        Doubtful
   
     
     
     
     
     
     
     
 
    Total
 
$
11,396
   
$
26,764
   
$
6,275
   
$
307
   
$
405
   
$
3,336
   
$
55
   
$
48,538
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
   
$
   
$
   
$
   
$
   
$
 

                                       
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Commercial and Industrial:
                                               
     Risk Rating
                                               
        Pass
 
$
5,170
   
$
32,171
   
$
27,308
   
$
31,884
   
$
421
   
$
28,503
   
$
29,844
   
$
155,301
 
     Special Mention
   
147
     
     
61
     
     
     
24
     
90
     
322
 
        Substandard
   
     
     
     
1,454
     
     
198
     
     
1,652
 
        Doubtful
   
     
     
     
     
     
     
     
 
    Total
 
$
5,317
   
$
32,171
   
$
27,369
   
$
33,338
   
$
421
   
$
28,725
   
$
29,934
   
$
157,275
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
   
$
   
$
   
$
   
$
29
   
$
29
 


December 31, 2022
 
Pass
   
Criticized
   
Classified
   
Total
 
Commercial real estate:
                       
Owner-occupied
 
$
68,236
   
$
3,545
   
$
938
   
$
72,719
 
Nonowner-occupied
   
177,479
     
5,352
     
     
182,831
 
Construction
   
33,143
     
     
62
     
33,205
 
Commercial and industrial
   
147,627
     
1,879
     
1,726
     
151,232
 
Total
 
$
426,485
   
$
10,776
   
$
2,726
   
$
439,987
 
Recorded Investment of Residential and Consumer Loans
The Company considers the performance of the loan portfolio and its impact on the allowance for credit losses.  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 repayment activity as of September 30, 2023 and  December 31, 2022:

                                       
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Residential Real Estate:
                                               
     Payment Performance
                                               
        Performing
 
$
39,481
   
$
44,441
   
$
52,742
   
$
46,166
   
$
22,172
   
$
96,487
   
$
19,162
   
$
320,651
 
        Nonperforming
   
     
     
     
     
187
     
1,129
     
     
1,316
 
    Total
 
$
39,481
   
$
44,441
   
$
52,742
   
$
46,166
   
$
22,359
   
$
97,616
   
$
19,162
   
$
321,967
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
3
   
$
   
$
   
$
100
   
$
   
$
103
 


                                       
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Consumer:
                                               
   Automobile
                                               
     Payment Performance
                                               
        Performing
 
$
24,641
   
$
22,862
   
$
8,264
   
$
3,608
   
$
1,508
   
$
1,090
   
$
   
$
61,973
 
        Nonperforming
   
8
     
126
     
57
     
22
     
10
     
20
     
     
243
 
    Total
 
$
24,649
   
$
22,988
   
$
8,321
   
$
3,630
   
$
1,518
   
$
1,110
   
$
   
$
62,216
 
                                                                 
Current Period gross charge-offs
 
$
21
   
$
117
   
$
112
   
$
5
   
$
26
   
$
3
   
$
   
$
284
 

   
                             
Revolving
       
                             
Loans
       
 
Term Loans Amortized Cost Basis by Origination Year
 
Amortized
       
September 30, 2023
2023
 
2022
   
2021
   
2020
 
2019
 
Prior
 
Cost Basis
   
Total
 
                                                 
Consumer:
                                               
   Home Equity
                                               
     Payment Performance
                                               
        Performing
 
$
   
$
   
$
   
$
   
$
   
$
6
   
$
31,970
   
$
31,976
 
        Nonperforming
   
     
     
     
     
     
     
97
     
97
 
    Total
 
$
   
$
   
$
   
$
   
$
   
$
6
   
$
32,067
   
$
32,073
 
                                                                 
Current Period gross charge-offs
 
$
   
$
   
$
   
$
   
$
   
$
   
$
87
   
$
87
 

                                       
Revolving
       
                                       
Loans
       
   
Term Loans Amortized Cost Basis by Origination Year
   
Amortized
       
September 30, 2023
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Cost Basis
   
Total
 
                                                 
Consumer:
                                               
   Other
                                               
     Payment Performance
                                               
        Performing
 
$
15,529
   
$
27,250
   
$
12,046
   
$
5,017
   
$
1,370
   
$
1,084
   
$
13,827
   
$
76,123
 
        Nonperforming
   
7
     
11
     
21
     
100
     
8
     
6
     
5
     
158
 
    Total
 
$
15,536
   
$
27,261
   
$
12,067
   
$
5,117
   
$
1,378
   
$
1,090
   
$
13,832
   
$
76,281
 
                                                                 
Current Period gross charge-offs
 
$
223
   
$
71
   
$
93
   
$
67
   
$
26
   
$
52
   
$
191
   
$
723
 

 
Consumer
         
December 31, 2022
Automobile
 
Home Equity
 
Other
 
Residential
Real Estate
 
Total
 
Performing
 
$
54,728
   
$
27,640
   
$
64,928
   
$
295,228
   
$
442,524
 
Nonperforming
   
109
     
151
     
470
     
1,808
     
2,538
 
Total
 
$
54,837
   
$
27,791
   
$
65,398
   
$
297,036
   
$
445,062
 
Activity in Allowance for Loan Losses by Portfolio Segment
The following table presents the activity in the allowance for credit losses by portfolio segment for the three months ended September 30, 2023 and 2022:

September 30, 2023
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
and Industrial
   
Consumer
   
Total
 
Allowance for credit losses:
                             
Beginning balance
 
$
2,107
   
$
2,252
   
$
1,115
   
$
2,097
   
$
7,571
 
Provision for credit losses
   
(44
)
   
238
     
68
     
550
     
812
 
Loans charged-off
   
(32
)
   
     
     
(453
)
   
(485
)
Recoveries
   
25
     
73
     
7
     
170
     
275
 
Total ending allowance balance
 
$
2,056
   
$
2,563
   
$
1,190
   
$
2,364
   
$
8,173
 

September 30, 2022
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
and Industrial
   
Consumer
   
Total
 
Allowance for credit losses:
                             
Beginning balance
 
$
614
   
$
1,846
   
$
1,548
   
$
1,206
   
$
5,214
 
Provision for credit losses
   
(189
)
   
42
     
(308
)
   
77
     
(378
)
Loans charged-off
   
(57
)
   
(20
)
   
     
(262
)
   
(339
)
Recoveries
   
55
     
29
     
36
     
194
     
314
 
Total ending allowance balance
 
$
423
   
$
1,897
   
$
1,276
   
$
1,215
   
$
4,811
 

The following table presents the activity in the allowance for credit losses by portfolio segment for the nine months ended September 30, 2023 and 2022:

September 30, 2023
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
and Industrial
   
Consumer
   
Total
 
Allowance for credit losses:
                             
Beginning balance
 
$
681
   
$
2,038
   
$
1,293
   
$
1,257
   
$
5,269
 
Impact of adopting ASC 326
   
1,345
     
162
     
(116
)
   
771
     
2,162
 
Provision for credit losses
   
84
     
394
     
(87
)
   
1,000
     
1,391
 
Loans charged-off
   
(103
)
   
(132
)
   
(29
)
   
(1,094
)
   
(1,358
)
Recoveries
   
49
     
101
     
129
     
430
     
709
 
Total ending allowance balance
 
$
2,056
   
$
2,563
   
$
1,190
   
$
2,364
   
$
8,173
 

September 30, 2022
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
and Industrial
   
Consumer
   
Total
 
Allowance for credit losses:
                             
Beginning balance
 
$
980
   
$
2,548
   
$
1,571
   
$
1,384
   
$
6,483
 
Provision for credit losses
   
(545
)
   
(683
)
   
271
     
266
     
(691
)
Loans charged-off
   
(99
)
   
(36
)
   
(618
)
   
(964
)
   
(1,717
)
Recoveries
   
87
     
68
     
52
     
529
     
736
 
Total ending allowance balance
 
$
423
   
$
1,897
   
$
1,276
   
$
1,215
   
$
4,811
 

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 credit losses and the recorded investment of loans by portfolio segment and based on impairment method as of December 31, 2022:

December 31, 2022
 
Residential
Real Estate
   
Commercial
Real Estate
   
Commercial
and Industrial
   
Consumer
   
Total
 
Allowance for loan losses:
                             
Ending allowance balance attributable to loans:
                             
Individually evaluated for impairment
 
$
   
$
   
$
   
$
   
$
 
Collectively evaluated for impairment
   
681
     
2,038
     
1,293
     
1,257
     
5,269
 
Total ending allowance balance
 
$
681
   
$
2,038
   
$
1,293
   
$
1,257
   
$
5,269
 
                                         
Loans:
                                       
Loans individually evaluated for impairment
 
$
   
$
1,986
   
$
   
$
28
   
$
2,014
 
Loans collectively evaluated for impairment
   
297,036
     
286,769
     
151,232
     
147,998
     
883,035
 
Total ending loans balance
 
$
297,036
   
$
288,755
   
$
151,232
   
$
148,026
   
$
885,049
 
Amortized Cost of Collateral Dependent Loans, by Class
The following table presents the amortized cost basis of collateral dependent loans by class of loans as of September 30, 2023:

 
Collateral Type
 
 
September 30, 2023
 
Real Estate
   
Business Assets
   
Total
 
Residential real estate
 
$
229
   
$
   
$
229
 
Commercial real estate:
                       
Owner-occupied
   
517
     
270
     
787
 
Consumer:
                       
Home equity
   
27
     
     
27
 
Total collateral dependent loans
 
$
773
   
$
270
   
$
1,043
 
Loans Individually Evaluated for Impairment by Class of Loans
The following tables present information related to loans individually evaluated for impairment by class of loans as of  December 31, 2022:

December 31, 2022
 
Unpaid
Principal
Balance
   
Recorded
Investment
   
Allowance for
Loan Losses
Allocated
 
With an allowance recorded:
 
$
   
$
   
$
 
With no related allowance recorded:
                       
Commercial real estate:
                       
Owner-occupied
   
1,692
     
1,607
     
 
Nonowner-occupied
   
379
     
379
     
 
Consumer:
                       
Home equity
   
28
     
28
     
 
Total
 
$
2,099
   
$
2,014
   
$
 

The following tables present information related to loans individually evaluated for impairment by class of loans for the three and nine months ended September 30, 2022:

   
Three months ended September 30, 2022
   
Nine months ended September 30, 2022
 
 
Average Impaired
Loans
   
Interest Income Recognized
   
Cash Basis Interest Recognized
   
Average Impaired Loans
   
Interest Income Recognized
   
Interest Income Recognized
 
With an allowance recorded:
 
$
   
$
   
$
   
$
   
$
   
$
 
With no related allowance recorded:
                                               
Commercial real estate:
                                               
  Owner-occupied
   
1,650
     
18
     
18
     
1,676
     
66
     
66
 
  Nonowner-occupied
   
381
     
8
     
8
     
382
     
22
     
22
 
   Consumer:
                                               
     Home equity
   
14
     
1
     
1
     
22
     
1
     
1
 
Total
 
$
2,045
   
$
27
   
$
27
   
$
2,080
   
$
89
   
$
89