XML 32 R21.htm IDEA: XBRL DOCUMENT v3.21.1
Loans and Allowance for Credit Losses (Tables)
3 Months Ended
Mar. 31, 2021
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)March 31, 2021% of Total
Loans
December 31, 2020% of Total
Loans
Commercial:    
Commercial and industrial$271,251 24.8 %$273,994 24.9 %
Agricultural production21,049 1.9 %21,971 2.0 %
Total commercial292,300 26.7 %295,965 26.9 %
Real estate:    
Owner occupied203,441 18.5 %208,843 18.9 %
Real estate construction and other land loans57,966 5.3 %55,419 5.0 %
Commercial real estate340,673 31.2 %338,886 30.7 %
Agricultural real estate83,107 7.6 %84,258 7.6 %
Other real estate26,976 2.5 %28,718 2.6 %
Total real estate712,163 65.1 %716,124 64.8 %
Consumer:    
Equity loans and lines of credit52,512 4.8 %55,634 5.0 %
Consumer and installment36,536 3.4 %37,236 3.3 %
Total consumer89,048 8.2 %92,870 8.3 %
Net deferred origination (fees) costs (3,171) (2,612) 
Total gross loans1,090,340 100.0 %1,102,347 100.0 %
Allowance for credit losses(12,056) (12,915) 
Total loans$1,078,284  $1,089,432  
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 March 31, 2021 and 2020 (in thousands).
 Three Months Ended March 31, 2021 Three Months Ended March 31, 2020
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$15 $— $121 $— 
Real estate:    
Owner occupied180 — 413 — 
Real estate construction and other land loans108 — — — 
Commercial real estate505 — 1,101 12 
Agricultural real estate— — 258 — 
Total real estate793 — 1,772 12 
Consumer:    
Equity loans and lines of credit144 12 300 
Total with no related allowance recorded952 12 2,193 15 
With an allowance recorded:    
Commercial:    
Commercial and industrial7,002 582 3,048 173 
Agricultural production717 212 12 
Total commercial7,719 582 3,260 185 
Real estate:    
Real estate construction and other land loans1,513 — — — 
Commercial real estate147 11 151 
Agricultural real estate30 19 — 
Total real estate1,690 13 170 
Consumer:    
Equity loans and lines of credit933 55 1,124 14 
Consumer and installment44 — — 
Total consumer977 55 1,127 14 
Total with an allowance recorded10,386 650 4,557 202 
Total$11,338 $662 $6,750 $217 
Foregone interest on nonaccrual loans totaled $56,000 and $24,000 for the three months period ended March 31, 2021 and 2020, respectively.
Allowance for credit losses The following table shows the summary of activities for the Allowance as of and for the three months ended March 31, 2021 and 2020 by portfolio segment (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, January 1, 2021$2,019 $9,174 $1,091 $631 $12,915 
Provision (reversal) charged to operations(132)(1,141)(229)(298)(1,800)
Losses charged to allowance(31)— (26)— (57)
Recoveries627 319 52 — 998 
Ending balance, March 31, 2021$2,483 $8,352 $888 $333 $12,056 
Allowance for credit losses:     
Beginning balance, January 1, 2020$1,428 $6,769 $897 $36 $9,130 
Provision charged to operations225 786 302 62 1,375 
Losses charged to allowance(28)— (15)— (43)
Recoveries32 — 52 — 84 
Ending balance, March 31, 2020$1,657 $7,555 $1,236 $98 $10,546 
 
    The following is a summary of the Allowance by impairment methodology and portfolio segment as of March 31, 2021 and December 31, 2020 (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Ending balance, March 31, 2021$2,483 $8,352 $888 $333 $12,056 
Ending balance: individually evaluated for impairment$1,006 $246 $$— $1,259 
Ending balance: collectively evaluated for impairment$1,477 $8,106 $881 $333 $10,797 
Ending balance, December 31, 2020$2,019 $9,174 $1,091 $631 $12,915 
Ending balance: individually evaluated for impairment$339 $271 $21 $— $631 
Ending balance: collectively evaluated for impairment$1,680 $8,903 $1,070 $631 $12,284 
Schedule of receivable by impairment methodology
 CommercialReal EstateConsumerTotal
Loans:    
Ending balance, March 31, 2021$292,300 $712,163 $89,048 $1,093,511 
Ending balance: individually evaluated for impairment$7,412 $2,521 $1,073 $11,006 
Ending balance: collectively evaluated for impairment$284,888 $709,642 $87,975 $1,082,505 
Loans:    
Ending balance, December 31, 2020$295,965 $716,124 $92,870 $1,104,959 
Ending balance: individually evaluated for impairment$7,402 $2,616 $1,168 $11,186 
Ending balance: collectively evaluated for impairment
$288,563 $713,508 $91,702 $1,093,773 
Loan portfolio by internal risk rating
The following table shows the loan portfolio by class allocated by management’s internal risk ratings at March 31, 2021 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$259,370 $2,825 $9,056 $— $271,251 
Agricultural production16,474 1,333 3,242 — 21,049 
Real Estate:
Owner occupied192,859 3,568 7,014 — 203,441 
Real estate construction and other land loans49,769 4,998 3,199 — 57,966 
Commercial real estate314,087 16,988 9,598 — 340,673 
Agricultural real estate73,122 8,812 1,173 — 83,107 
Other real estate26,815 161 — — 26,976 
Consumer:
Equity loans and lines of credit50,947 635 930 — 52,512 
Consumer and installment36,386 86 64 — 36,536 
Total$1,019,829 $39,406 $34,276 $— $1,093,511 
    The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2020 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$258,587 $5,004 $10,403 $— $273,994 
Agricultural production18,289 377 3,305 — 21,971 
Real Estate:
Owner occupied197,721 3,870 7,252 — 208,843 
Real estate construction and other land loans
50,560 1,622 3,237 — 55,419 
Commercial real estate314,710 14,537 9,639 — 338,886 
Agricultural real estate72,875 10,195 1,188 — 84,258 
Other real estate28,557 161 — — 28,718 
Consumer:
Equity loans and lines of credit54,034 640 960 — 55,634 
Consumer and installment37,084 — 152 — 37,236 
Total$1,032,417 $36,406 $36,136 $— $1,104,959 
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 March 31, 2021 (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$— $— $— $— $271,251 $271,251 $— $362 
Agricultural production— — — — 21,049 21,049 — 1,399 
Real estate:—   —  
Owner occupied— — — — 203,441 203,441 — — 
Real estate construction and other land loans— — — — 57,966 57,966 — 1,524 
Commercial real estate— — — — 340,673 340,673 — 498 
Agricultural real estate— — — — 83,107 83,107 — — 
Other real estate— — — — 26,976 26,976 — — 
Consumer:   —  
Equity loans and lines of credit— — — — 52,512 52,512 — — 
Consumer and installment— — — — 36,536 36,536 — — 
Total$— $— $— $— $1,093,511 $1,093,511 $— $3,783 
    The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 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$— $— $60 $60 $273,934 $273,994 $— $752 
Agricultural production— — — — 21,971 21,971 — — 
Real estate:—       
Owner occupied— — — — 208,843 208,843 — 370 
Real estate construction and other land loans— — — — 55,419 55,419 — 1,556 
Commercial real estate— — — — 338,886 338,886 — 512 
Agricultural real estate— — — — 84,258 84,258  — 
Other real estate— — — — 28,718 28,718 — — 
Consumer:       
Equity loans and lines of credit
— 24 — 24 55,610 55,634 — — 
Consumer and installment— — 37,231 37,236 — 88 
Total$$24 $60 $89 $1,104,870 $1,104,959 $— $3,278 
Troubled debt restructurings The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended March 31, 2021 (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
Real Estate:
Real estate-construction and other land loans1$333 $— $333 $325 
(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 three months ended March 31, 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 $12,125 
Agricultural production1850— 850850
Total$13,775 $— $13,775 $12,975