XML 30 R19.htm IDEA: XBRL DOCUMENT v3.20.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)June 30, 2020% of Total
Loans
December 31, 2019% of Total
Loans
Commercial:    
Commercial and industrial$303,775  27.0 %$102,541  10.9 %
Agricultural production26,419  2.3 %23,159  2.6 %
Total commercial330,194  29.3 %125,700  13.5 %
Real estate:    
Owner occupied199,337  17.5 %197,946  21.0 %
Real estate construction and other land loans83,490  7.4 %73,718  7.8 %
Commercial real estate313,625  27.9 %329,333  34.9 %
Agricultural real estate72,994  6.4 %76,304  8.1 %
Other real estate32,649  2.9 %31,241  3.3 %
Total real estate702,095  62.1 %708,542  75.1 %
Consumer:    
Equity loans and lines of credit58,431  5.1 %64,841  6.9 %
Consumer and installment39,631  3.5 %42,782  4.5 %
Total consumer98,062  8.6 %107,623  11.4 %
Net deferred origination (fees) costs (4,460)  1,515   
Total gross loans1,125,891  100.0 %943,380  100.0 %
Allowance for credit losses(13,937)  (9,130)  
Total loans$1,111,954   $934,250   
Impaired loans
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2020 and 2019 (in thousands).
 Three Months Ended June 30, 2020 Three Months Ended June 30, 2019
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$ $—  $223  $—  
Agricultural production212  —  —  —  
Total commercial219  —  223  —  
Real estate:    
Owner occupied401  —  209  —  
Real estate construction and other land loans—  —  1,058  16  
Commercial real estate848  —  1,417  12  
Agricultural real estate199  —  —  —  
Total real estate1,448  —  2,684  28  
Consumer:    
Equity loans and lines of credit232   739   
Total with no related allowance recorded1,899   3,646  29  
With an allowance recorded:    
Commercial:    
Commercial and industrial11,516  171  70  —  
Agricultural production619  12  —  —  
Total commercial12,135  183  70  —  
Real estate:    
Real estate construction and other land loans95  —  —  —  
Commercial real estate331   428   
Agricultural real estate28   44   
Total real estate454   472   
Consumer:    
Equity loans and lines of credit957  14  1,099  14  
Consumer and installment38  —  17  —  
Total consumer995  14  1,116  14  
Total with an allowance recorded13,584  200  1,658  18  
Total$15,483  $203  $5,304  $47  
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the six months ended June 30, 2020 and 2019 (in thousands).
 Six Months Ended June 30, 2020 Six Months Ended June 30, 2019
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$71  $—  $236  $—  
Agricultural production121  —  —  —  
Total commercial192  —  236  —  
Real estate:    
Owner occupied407  —  211  —  
Real estate construction and other land loans—  —  1,715  32  
Commercial real estate959  —  1,313  25  
Agricultural real estate228  —  —  —  
Total real estate1,594  —  3,239  57  
Consumer:    
Equity loans and lines of credit264   527   
Consumer and installment—  —  —  —  
Total consumer264   527   
Total with no related allowance recorded2,050   4,002  59  
With an allowance recorded:    
Commercial:    
Commercial and industrial6,589  344  77   
Agricultural production354  24  —  —  
Total commercial6,943  368  77   
Real estate:    
Real estate construction and other land loans54  —  —  —  
Commercial real estate254   472   
Agricultural real estate26   44   
Other real estate—  —  —  —  
Total real estate334   516   
Consumer:    
Equity loans and lines of credit1,052  28  1,102  28  
Consumer and installment24  —   —  
Total consumer1,076  28  1,111  28  
Total with an allowance recorded8,353  402  1,704  36  
Total$10,403  $408  $5,706  $95  
        
Foregone interest on nonaccrual loans totaled $74,000 and $85,000 for the six month period ended June 30, 2020 and 2019, respectively. Foregone interest on nonaccrual loans totaled $55,000 and $53,000 for the three month periods ended June 30, 2020 and 2019, respectively.
Allowance for credit losses The following table shows the summary of activities for the Allowance as of and for the three months ended June 30, 2020 and 2019 by portfolio segment (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, April 1, 2020$1,657  $7,555  $1,236  $98  $10,546  
Provision charged to operations 2,834  76  83  3,000  
Losses charged to allowance—  —  (80) —  (80) 
Recoveries423  —  48  —  471  
Ending balance, June 30, 2020$2,087  $10,389  $1,280  $181  $13,937  
Allowance for credit losses:     
Beginning balance, April 1, 2019$1,450  $6,709  $895  $64  $9,118  
(Reversal) provision charged to operations372  (156)  77  300  
Losses charged to allowance(50) —  (6) —  (56) 
Recoveries28  —  15  —  43  
Ending balance, June 30, 2019$1,800  $6,553  $911  $141  $9,405  
 
The following table shows the summary of activities for the Allowance as of and for the six month ended June 30, 2020 and 2019 by portfolio segment (in thousands):

CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:
Beginning balance, January 1, 2020$1,428  $6,769  $897  $36  $9,130  
Provision charged to operations233  3,620  377  145  4,375  
Losses charged to allowance(29) —  (94) —  (123) 
Recoveries455  —  100  —  555  
Ending balance, June 30, 2020$2,087  $10,389  $1,280  $181  $13,937  
Allowance for credit losses:
Beginning balance, January 1, 2019$1,671  $6,539  $826  $68  $9,104  
(Reversal) provision charged to operations120  14  68  73  275  
Losses charged to allowance(50) —  (15) —  (65) 
Recoveries59  —  32  —  91  
Ending balance, June 30, 2019$1,800  $6,553  $911  $141  $9,405  

        The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2020 and December 31, 2019 (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Ending balance, June 30, 2020$2,087  $10,389  $1,280  $181  $13,937  
Ending balance: individually evaluated for impairment$255  $25  $14  $—  $294  
Ending balance: collectively evaluated for impairment$1,832  $10,364  $1,266  $181  $13,643  
Ending balance, December 31, 2019$1,428  $6,769  $897  $36  $9,130  
Ending balance: individually evaluated for impairment$ $ $35  $—  $40  
Ending balance: collectively evaluated for impairment$1,426  $6,766  $862  $36  $9,090  
Schedule of receivable by impairment methodology
 CommercialReal EstateConsumerTotal
Loans:    
Ending balance, June 30, 2020$330,194  $702,095  $98,062  $1,130,351  
Ending balance: individually evaluated for impairment$11,231  $1,819  $1,137  $14,187  
Ending balance: collectively evaluated for impairment$318,963  $700,276  $96,925  $1,116,164  
Loans:    
Ending balance, December 31, 2019$125,700  $708,542  $107,623  $941,865  
Ending balance: individually evaluated for impairment$187  $2,036  $1,511  $3,734  
Ending balance: collectively evaluated for impairment
$125,513  $706,506  $106,112  $938,131  
Loan portfolio by internal risk rating
The following table shows the loan portfolio by class allocated by management’s internal risk ratings at June 30, 2020 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$278,630  $12,837  $12,308  $—  $303,775  
Agricultural production19,953  —  6,466  —  26,419  
Real Estate:
Owner occupied185,323  8,432  5,582  —  199,337  
Real estate construction and other land loans77,820  1,990  3,680  —  83,490  
Commercial real estate300,565  10,725  2,335  —  313,625  
Agricultural real estate64,567  1,350  7,077  —  72,994  
Other real estate32,488  161  —  —  32,649  
Consumer:
Equity loans and lines of credit56,967  240  1,224  —  58,431  
Consumer and installment39,631  —  —  —  39,631  
Total$1,055,944  $35,735  $38,672  $—  $1,130,351  
        The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2019 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$86,705  $2,635  $13,201  $—  $102,541  
Agricultural production18,814  —  4,345  —  23,159  
Real Estate:
Owner occupied186,370  6,881  4,695  —  197,946  
Real estate construction and other land loans
72,142  —  1,576  —  73,718  
Commercial real estate310,982  17,202  1,149  —  329,333  
Agricultural real estate68,032  946  7,326  —  76,304  
Other real estate31,241  —  —  —  31,241  
Consumer:
Equity loans and lines of credit62,776  519  1,546  —  64,841  
Consumer and installment42,782  —  —  —  42,782  
Total$879,844  $28,183  $33,838  $—  $941,865  
Loan portfolio by time past due
The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2020 (in thousands):
 30-59 Days
Past Due
60-89
Days Past
Due
Greater
Than
 90 Days
Past Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
> 90 Days
Accruing
Non-accrual
Commercial:        
Commercial and industrial$148  $—  $—  $148  $303,627  $303,775  $—  $732  
Agricultural production—  —  —  —  26,419  26,419  —  —  
Real estate:—    —   
Owner occupied—  —  —  —  199,337  199,337  —  391  
Real estate construction and other land loans—  —  190  190  83,300  83,490  —  190  
Commercial real estate514  —  —  514  313,111  313,625  —  869  
Agricultural real estate—  —  —  —  72,994  72,994  —  182  
Other real estate—  —  —  —  32,649  32,649  —  —  
Consumer:   —   
Equity loans and lines of credit—  —  —  —  58,431  58,431  —  42  
Consumer and installment —  —   39,630  39,631  —  —  
Total$663  $—  $190  $853  $1,129,498  $1,130,351  $—  $2,406  
        The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2019 (in thousands):
 30-59 Days
Past Due
60-89
Days Past
Due
Greater
Than
 90 Days
Past Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
> 90 Days
Accruing
Non-
accrual
Commercial:        
Commercial and industrial$17  $—  $—  $17  $102,524  $102,541  $—  $187  
Agricultural production—  —  —  —  23,159  23,159  —  —  
Real estate:—        
Owner occupied—  218  —  218  197,728  197,946  —  416  
Real estate construction and other land loans—  —  —  —  73,718  73,718  —  —  
Commercial real estate—  381  —  381  328,952  329,333  —  381  
Agricultural real estate—  —  —  —  76,304  76,304  —  321  
Other real estate—  —  —  —  31,241  31,241  —  —  
Consumer:       
Equity loans and lines of credit
—  —  —  —  64,841  64,841  —  388  
Consumer and installment168  —  —  168  42,614  42,782  —  —  
Total$185  $599  $—  $784  $941,081  $941,865  $—  $1,693  
Troubled debt restructurings The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2020 (in thousands):
Troubled Debt Restructurings:Number of LoansPre-Modification Outstanding Recorded Investment (1)Principal Modification (2)Post Modification Outstanding Recorded Investment (3)Outstanding Recorded Investment
Commercial:
Commercial and industrial $12,925  $—  $12,925  $9,725  
Agricultural production 850  —  850  775  
Total $13,775  $—  $13,775  $10,500  
(1)Amounts represent the recorded investment in loans before recognizing effects of the Troubled Debt Restructurings, if any.
(2)Principal modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.
(3)Balance outstanding after principal modification, if any borrower reduction to recorded investment.

        The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2019 (in thousands):
Troubled Debt Restructurings:Number of LoansPre-Modification Outstanding Recorded Investment (1)Principal Modification (2)Post Modification Outstanding Recorded Investment (3)Outstanding Recorded Investment
Consumer:
Equity loans and lines of credit $132  $—  $132  $128  
Total $132  $—  $132  $128  

During the quarter ended June 30, 2020 no loans were modified as troubled debt restructuring.
Troubled Debt Restructuring
The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended June 30, 2019 (in thousands):
Troubled Debt RestructuringNumber of LoansPre-Modification Outstanding Recorded Investment (1)Principal Modification (2)Post Modification Outstanding Recorded Investment (3)Outstanding Recorded Investment
Consumer:
Equity loans and lines of credit $119  $—  $119  $115  
Total $119  $—  $119  $115