XML 34 R21.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2021
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)June 30, 2021% of Total
Loans
December 31, 2020% of Total
Loans
Commercial:    
Commercial and industrial$208,919 19.4 %$273,994 24.9 %
Agricultural production32,918 3.1 %21,971 2.0 %
Total commercial241,837 22.5 %295,965 26.9 %
Real estate:    
Owner occupied200,232 18.7 %208,843 18.9 %
Real estate construction and other land loans65,282 6.1 %55,419 5.0 %
Commercial real estate357,519 33.4 %338,886 30.7 %
Agricultural real estate88,110 8.2 %84,258 7.6 %
Other real estate29,750 2.8 %28,718 2.6 %
Total real estate740,893 69.2 %716,124 64.8 %
Consumer:    
Equity loans and lines of credit51,364 4.8 %55,634 5.0 %
Consumer and installment37,241 3.5 %37,236 3.3 %
Total consumer88,605 8.3 %92,870 8.3 %
Net deferred origination (fees) costs (1,390) (2,612) 
Total gross loans1,069,945 100.0 %1,102,347 100.0 %
Allowance for credit losses(10,439) (12,915) 
Total loans$1,059,506  $1,089,432  
Impaired loans
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2021 and 2020 (in thousands).
 Three Months Ended June 30, 2021 Three Months Ended June 30, 2020
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$— $— $$— 
Agricultural production— — 212 — 
Total commercial— — 219 — 
Real estate:    
Owner occupied— — 401 — 
Real estate construction and other land loans333 — — 
Commercial real estate490 — 848 — 
Agricultural real estate— — 199 — 
Total real estate823 1,448 — 
Consumer:    
Equity loans and lines of credit142 232 
Total with no related allowance recorded965 1,899 
With an allowance recorded:    
Commercial:    
Commercial and industrial5,831 67 11,516 171 
Agricultural production1,328 619 12 
Total commercial7,159 67 12,135 183 
Real estate:    
Real estate construction and other land loans746 — 95 — 
Commercial real estate144 331 
Agricultural real estate30 28 
Total real estate920 454 
Consumer:    
Equity loans and lines of credit928 14 957 14 
Consumer and installment— — 38 — 
Total consumer928 14 995 14 
Total with an allowance recorded9,007 84 13,584 200 
Total$9,972 $92 $15,483 $203 
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, 2021 and 2020 (in thousands).

 Six Months Ended June 30, 2021 Six Months Ended June 30, 2020
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$$— $71 $— 
Agricultural land and production— — 121 — 
Total commercial— 192 — 
Real estate:    
Owner occupied103 — 407 — 
Real estate construction and other land loans201 11 — — 
Commercial real estate498 — 959 — 
Agricultural real estate— — 228 — 
Total real estate802 11 1,594 — 
Consumer:    
Equity loans and lines of credit142 264 
Total with no related allowance recorded953 17 2,050 
With an allowance recorded:    
Commercial:    
Commercial and industrial6,475 153 6,589 344 
Agricultural land and production969 — 354 24 
Total commercial7,444 153 6,943 368 
Real estate:    
Real estate construction and other land loans1,077 — 54 — 
Commercial real estate145 254 
Agricultural real estate30 26 
Total real estate1,252 334 
Consumer:    
Equity loans and lines of credit931 27 1,052 28 
Consumer and installment25 — 24 — 
Total consumer956 27 1,076 28 
Total with an allowance recorded9,652 186 8,353 402 
Total$10,605 $203 $10,403 $408 
Foregone interest on nonaccrual loans totaled $72,000 and $74,000 for the six month period ended June 30, 2021 and 2020, respectively. Foregone interest on nonaccrual loans totaled 34,000 and 55,000 for the three month period ended June 30, 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 June 30, 2021 and 2020 by portfolio segment (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, April 1, 2021$2,483 $8,352 $888 $333 $12,056 
(Reversal) provision charged to operations(307)(1,302)91 18 (1,500)
Charge-offs— — (171)— (171)
Recoveries34 — 20 — 54 
Ending balance, June 30, 2021$2,210 $7,050 $828 $351 $10,439 
Allowance for credit losses:     
Beginning balance, April 1, 2020$1,657 $7,555 $1,236 $98 $10,546 
Provision charged to operations2,834 76 83 3,000 
Charge-offs— — (80)— (80)
Recoveries423 — 48 — 471 
Ending balance, June 30, 2020$2,087 $10,389 $1,280 $181 $13,937 

The following table shows the summary of activities for the Allowance as of and for the six months ended June 30, 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 
Reversal charged to operations(439)(2,443)(138)(280)(3,300)
Charge-offs(31)— (197)— (228)
Recoveries661 319 72 — 1,052 
Ending balance, June 30, 2021$2,210 $7,050 $828 $351 $10,439 
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 
Charge-offs(29)— (94)— (123)
Recoveries455 — 100 — 555 
Ending balance, June 30, 2020$2,087 $10,389 $1,280 $181 $13,937 
    The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2021 and December 31, 2020 (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Ending balance, June 30, 2021$2,210 $7,050 $828 $351 $10,439 
Ending balance: individually evaluated for impairment$865 $10 $$— $880 
Ending balance: collectively evaluated for impairment$1,345 $7,040 $823 $351 $9,559 
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, June 30, 2021$241,837 $740,893 $88,605 $1,071,335 
Ending balance: individually evaluated for impairment$6,503 $971 $1,065 $8,539 
Ending balance: collectively evaluated for impairment$235,334 $739,922 $87,540 $1,062,796 
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 June 30, 2021 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$196,108 $745 $12,066 $— $208,919 
Agricultural production28,520 1,430 2,968 — 32,918 
Real Estate:
Owner occupied189,898 3,360 6,974 — 200,232 
Real estate construction and other land loans60,603 4,679 — — 65,282 
Commercial real estate341,805 6,161 9,553 — 357,519 
Agricultural real estate84,870 2,087 1,153 — 88,110 
Other real estate29,589 — 161 — 29,750 
Consumer:
Equity loans and lines of credit51,116 248 — — 51,364 
Consumer and installment37,178 — 63 — 37,241 
Total$1,019,687 $18,710 $32,938 $— $1,071,335 
    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 June 30, 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$16 $— $— $16 $208,903 $208,919 $— $347 
Agricultural production— — — — 32,918 32,918 — 1,205 
Real estate:—   —  
Owner occupied— — — — 200,232 200,232 — — 
Real estate construction and other land loans— — — — 65,282 65,282 — — 
Commercial real estate294 — — 294 357,225 357,519 — 483 
Agricultural real estate— — — — 88,110 88,110 — — 
Other real estate— — — — 29,750 29,750 — — 
Consumer:   —  
Equity loans and lines of credit— — — — 51,364 51,364 — — 
Consumer and installment81 — — 81 37,160 37,241 — — 
Total$391 $— $— $391 $1,070,944 $1,071,335 $— $2,035 
    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 six months ended June 30, 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 $317 
(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, 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 production1850— 850775
Total$13,775 $— $13,775 $10,500 

During the quarters ended June 30, 2021 and 2020, no loans were modified as troubled debt restructurings.