XML 32 R21.htm IDEA: XBRL DOCUMENT v3.21.2
Loans and Allowance for Credit Losses (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)September 30, 2021% of Total
Loans
December 31, 2020% of Total
Loans
Commercial:    
Commercial and industrial$184,830 17.0 %$273,994 24.9 %
Agricultural production32,178 3.0 %21,971 2.0 %
Total commercial217,008 20.0 %295,965 26.9 %
Real estate:    
Owner occupied210,577 19.4 %208,843 18.9 %
Real estate construction and other land loans65,912 6.1 %55,419 5.0 %
Commercial real estate365,564 33.7 %338,886 30.7 %
Agricultural real estate98,150 9.1 %84,258 7.6 %
Other real estate33,612 3.1 %28,718 2.6 %
Total real estate773,815 71.4 %716,124 64.8 %
Consumer:    
Equity loans and lines of credit54,833 5.1 %55,634 5.0 %
Consumer and installment38,250 3.5 %37,236 3.3 %
Total consumer93,083 8.6 %92,870 8.3 %
Net deferred origination fees (409) (2,612) 
Total gross loans1,083,497 100.0 %1,102,347 100.0 %
Allowance for credit losses(10,061) (12,915) 
Total loans$1,073,436  $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 September 30, 2021 and 2020 (in thousands).
 Three Months Ended September 30, 2021 Three Months Ended September 30, 2020
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$123 $— $4,157 $— 
Real estate:    
Owner occupied— — 385 — 
Real estate construction and other land loans234 — — 
Commercial real estate365 — 689 — 
Agricultural real estate— — 120 — 
Total real estate599 — 1,201 — 
Consumer:    
Equity loans and lines of credit139 178 
Total with no related allowance recorded861 5,536 
With an allowance recorded:    
Commercial:    
Commercial and industrial5,538 129 5,440 138 
Agricultural production1,063 — 778 11 
Total commercial6,601 129 6,218 149 
Real estate:    
Real estate construction and other land loans76 656 — 
Commercial real estate141 150 
Agricultural real estate28 — 28 
Total real estate245 834 
Consumer:    
Equity loans and lines of credit922 14 944 14 
Consumer and installment— — 70 — 
Total consumer922 14 1,014 14 
Total with an allowance recorded7,768 150 8,066 167 
Total$8,629 $153 $13,602 $170 
The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the nine months ended September 30, 2021 and 2020 (in thousands).

Nine Months Ended September 30, 2021 Nine Months Ended September 30, 2020
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$56 $— $1,712 $— 
Agricultural land and production— — 85 — 
Total commercial56 — 1,797 — 
Real estate:    
Owner occupied72 — 400 — 
Real estate construction and other land loans203 — — 
Commercial real estate446 — 860 — 
Agricultural real estate— — 189 — 
Total real estate721 — 1,452 — 
Consumer:    
Equity loans and lines of credit141 237 
Total with no related allowance recorded918 3,486 
With an allowance recorded:    
Commercial:    
Commercial and industrial6,217 282 5,743 482 
Agricultural land and production983 — 481 36 
Total commercial7,200 282 6,224 518 
Real estate:    
Real estate construction and other land loans785 16 281 — 
Commercial real estate144 223 
Agricultural real estate29 26 
Total real estate958 24 530 10 
Consumer:    
Equity loans and lines of credit928 40 1,019 41 
Consumer and installment18 — 45 — 
Total consumer946 40 1,064 41 
Total with an allowance recorded9,104 346 7,818 569 
Total$10,022 $355 $11,304 $578 
Foregone interest on nonaccrual loans totaled $101,000 and $135,000 for the nine month period ended September 30, 2021 and 2020, respectively. Foregone interest on nonaccrual loans totaled 30,000 and 82,000 for the three month period ended September 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 September 30, 2021 and 2020 by portfolio segment (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, July 1, 2021$2,210 $7,050 $828 $351 $10,439 
(Reversal) provision charged to operations118 (434)(230)46 (500)
Charge-offs(15)— (19)— (34)
Recoveries21 — 135 — 156 
Ending balance, September 30, 2021$2,334 $6,616 $714 $397 $10,061 
Allowance for credit losses:     
Beginning balance, July 1, 2020$2,087 $10,389 $1,280 $181 $13,937 
Provision (reversal) charged to operations(30)267 60 303 600 
Charge-offs(43)— (2)— (45)
Recoveries146 — 19 — 165 
Ending balance, September 30, 2020$2,160 $10,656 $1,357 $484 $14,657 

The following table shows the summary of activities for the Allowance as of and for the nine months ended September 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(321)(2,877)(368)(234)(3,800)
Charge-offs(46)— (215)— (261)
Recoveries682 319 206 — 1,207 
Ending balance, September 30, 2021$2,334 $6,616 $714 $397 $10,061 
Allowance for credit losses:     
Beginning balance, January 1, 2020$1,428 $6,769 $897 $36 $9,130 
Provision charged to operations203 3,887 437 448 4,975 
Charge-offs(72)— (97)— (169)
Recoveries601 — 120 — 721 
Ending balance, September 30, 2020$2,160 $10,656 $1,357 $484 $14,657 
    The following is a summary of the Allowance by impairment methodology and portfolio segment as of September 30, 2021 and December 31, 2020 (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Ending balance, September 30, 2021$2,334 $6,616 $714 $397 $10,061 
Ending balance: individually evaluated for impairment$877 $50 $$— $931 
Ending balance: collectively evaluated for impairment$1,457 $6,566 $710 $397 $9,130 
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, September 30, 2021$217,008 $773,815 $93,083 $1,083,906 
Ending balance: individually evaluated for impairment$8,051 $952 $1,057 $10,060 
Ending balance: collectively evaluated for impairment$208,957 $772,863 $92,026 $1,073,846 
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 September 30, 2021 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$173,016 $667 $11,147 $— $184,830 
Agricultural production27,732 1,170 3,276 — 32,178 
Real Estate:
Owner occupied202,100 2,993 5,484 — 210,577 
Real estate construction and other land loans60,180 5,732 — — 65,912 
Commercial real estate349,831 13,785 1,948 — 365,564 
Agricultural real estate94,985 2,021 1,144 — 98,150 
Other real estate33,612 — — — 33,612 
Consumer:
Equity loans and lines of credit54,589 244 — — 54,833 
Consumer and installment38,184 — 66 — 38,250 
Total$1,034,229 $26,612 $23,065 $— $1,083,906 
    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 September 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$$— $— $$184,829 $184,830 $— $333 
Agricultural production— — — — 32,178 32,178 — 779 
Real estate:—   —  
Owner occupied161 — — 161 210,416 210,577 — — 
Real estate construction and other land loans— — — — 65,912 65,912 — — 
Commercial real estate— — — — 365,564 365,564 — 485 
Agricultural real estate— — — — 98,150 98,150 — — 
Other real estate— — — — 33,612 33,612 — — 
Consumer:   —  
Equity loans and lines of credit104 — — 104 54,729 54,833 — — 
Consumer and installment47 — — 47 38,203 38,250 — — 
Total$313 $— $— $313 $1,083,593 $1,083,906 $— $1,597 
    The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2020 (in thousands):
 30-59 Days
Past Due
60-89
Days Past
Due
Greater
Than
 90 Days
Past Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
> 90 Days
Accruing
Non-
accrual
Commercial:        
Commercial and industrial$— $— $60 $60 $273,934 $273,994 $— $752 
Agricultural production— — — — 21,971 21,971 — — 
Real estate:—       
Owner occupied— — — — 208,843 208,843 — 370 
Real estate construction and other land loans— — — — 55,419 55,419 — 1,556 
Commercial real estate— — — — 338,886 338,886 — 512 
Agricultural real estate— — — — 84,258 84,258  — 
Other real estate— — — — 28,718 28,718 — — 
Consumer:       
Equity loans and lines of credit
— 24 — 24 55,610 55,634 — — 
Consumer and installment— — 37,231 37,236 — 88 
Total$$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 nine months ended September 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
Commercial:
Commercial and industrial$2,989 $— $2,489 $2,489 
Real Estate:
Real estate-construction and other land loans1333 — 333 305 
Total$3,322 $— $2,822 $2,794 
(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 nine months ended September 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 $7,175 
Agricultural production1850— 850779
Total$13,775 $— $13,775 $7,954 

The following table presents loans by class modified as troubled debt restructurings that occurred during the three months ended September 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
Commercial:
Commercial and Industrial$2,989 $— $2,489 $2,489 
Total$2,989 $— $2,489 $2,489