XML 33 R23.htm IDEA: XBRL DOCUMENT v3.22.2
Loans and Allowance for Credit Losses (Tables)
6 Months Ended
Jun. 30, 2022
Receivables [Abstract]  
Outstanding loans
Outstanding loans are summarized as follows:
Loan Type (Dollars in thousands)June 30, 2022% of Total
Loans
December 31, 2021% of Total
Loans
Commercial:    
Commercial and industrial$115,037 10.1 %$136,847 13.2 %
Agricultural production41,039 3.6 %40,860 3.9 %
Total commercial156,076 13.7 %177,707 17.1 %
Real estate:    
Owner occupied199,116 17.5 %212,234 20.4 %
Real estate construction and other land loans83,561 7.4 %61,586 5.9 %
Commercial real estate409,496 36.1 %369,529 35.6 %
Agricultural real estate105,330 9.3 %98,481 9.5 %
Other real estate89,484 7.9 %26,084 2.5 %
Total real estate886,987 78.2 %767,914 73.9 %
Consumer:    
Equity loans and lines of credit56,759 5.0 %55,620 5.4 %
Consumer and installment34,866 3.1 %36,999 3.6 %
Total consumer91,625 8.1 %92,619 9.0 %
Net deferred origination fees 1,276  871  
Total gross loans1,135,964 100.0 %1,039,111 100.0 %
Allowance for credit losses(9,873) (9,600) 
Total loans$1,126,091  $1,029,511  
Impaired loans The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2022 and 2021 (in thousands).
 Three Months Ended June 30, 2022 Three Months Ended June 30, 2021
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Real estate:    
Real estate construction and other land loans$— $— $333 $
Commercial real estate— — 490 — 
Total real estate— — 823 
Consumer:    
Equity loans and lines of credit1,036 16 142 
Total with no related allowance recorded1,036 16 965 
With an allowance recorded:    
Commercial:    
Commercial and industrial2,270 28 5,831 67 
Agricultural production— — 1,328 — 
Total commercial2,270 28 7,159 67 
Real estate:    
Real estate construction and other land loans— — 746 — 
Commercial real estate132 144 
Agricultural real estate21 — 30 
Total real estate153 920 
Consumer:    
Equity loans and lines of credit— — 928 14 
Total consumer— — 928 14 
Total with an allowance recorded2,423 30 9,007 84 
Total$3,459 $46 $9,972 $92 
Six Months Ended June 30, 2022 Six Months Ended June 30, 2021
Average
Recorded
Investment
Interest
Income
Recognized
Average
Recorded
Investment
Interest
Income
Recognized
With no related allowance recorded:    
Commercial:    
Commercial and industrial$82 $— $$— 
Agricultural land and production47 — — — 
Total commercial129 — — 
Real estate:    
Owner occupied— — 103 — 
Real estate construction and other land loans— — 201 11 
Commercial real estate— — 498 — 
Total real estate— — 802 11 
Consumer:    
Equity loans and lines of credit522 32 142 
Total with no related allowance recorded651 32 953 17 
With an allowance recorded:    
Commercial:    
Commercial and industrial2,875 55 6,475 153 
Agricultural land and production91 — 969 — 
Total commercial2,966 55 7,444 153 
Real estate:    
Real estate construction and other land loans163 — 1,077 — 
Commercial real estate134 145 
Agricultural real estate21 30 
Total real estate318 1,252 
Consumer:    
Equity loans and lines of credit520 — 931 27 
Consumer and installment— — 25 — 
Total consumer520 — 956 27 
Total with an allowance recorded3,804 60 9,652 186 
Total$4,455 $92 $10,605 $203 
Foregone interest on nonaccrual loans totaled $57,000 and $72,000 for the six month period ended June 30, 2022 and 2021, respectively. Foregone interest on nonaccrual loans totaled 53,000 and 34,000 for the three month period ended June 30, 2022 and 2021, 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, 2022 and 2021 by portfolio segment (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, April 01, 2022$1,993 $7,048 $525 $298 $9,864 
(Reversal) provision charged to operations(30)(54)245 (161)— 
Charge-offs— — (16)— (16)
Recoveries10 — 15 — 25 
Ending balance, June 30, 2022$1,973 $6,994 $769 $137 $9,873 
Allowance for credit losses:     
Beginning balance, April 1, 2021$2,483 $8,352 $888 $333 $12,056 
Reversal 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 
The following table shows the summary of activities for the Allowance as of and for the six months ended June 30, 2022 and 2021 by portfolio segment (in thousands):
 
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Beginning balance, January 1, 2022$2,011 $6,741 $568 $280 $9,600 
Reversal charged to operations(387)253 277 (143)— 
Losses charged to allowance(17)— (100)— (117)
Recoveries366 — 24 — 390 
Ending balance, June 30, 2022$1,973 $6,994 $769 $137 $9,873 
Allowance for credit losses:     
Beginning balance, January 1, 2021$2,019 $9,174 $1,091 $631 $12,915 
Provision (reversal) charged to operations(439)(2,443)(138)(280)(3,300)
Losses charged to allowance(31)— (197)— (228)
Recoveries661 319 72 — 1,052 
Ending balance, June 30, 2021$2,210 $7,050 $828 $351 $10,439 


    The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2022 and December 31, 2021 (in thousands):
 CommercialReal EstateConsumerUnallocatedTotal
Allowance for credit losses:     
Ending balance, June 30, 2022$1,973 $6,994 $769 $137 $9,873 
Ending balance: individually evaluated for impairment$533 $$— $— $540 
Ending balance: collectively evaluated for impairment$1,440 $6,987 $769 $137 $9,333 
Ending balance, December 31, 2021$2,011 $6,741 $568 $280 $9,600 
Ending balance: individually evaluated for impairment$607 $38 $$— $649 
Ending balance: collectively evaluated for impairment$1,404 $6,703 $564 $280 $8,951 
Schedule of receivable by impairment methodology
 CommercialReal EstateConsumerTotal
Loans:    
Ending balance, June 30, 2022$156,076 $886,987 $91,625 $1,134,688 
Ending balance: individually evaluated for impairment$2,261 $152 $1,034 $3,447 
Ending balance: collectively evaluated for impairment$153,815 $886,835 $90,591 $1,131,241 
Loans:    
Ending balance, December 31, 2021$177,707 $767,914 $92,619 $1,038,240 
Ending balance: individually evaluated for impairment$7,086 $450 $1,050 $8,586 
Ending balance: collectively evaluated for impairment
$170,621 $767,464 $91,569 $1,029,654 
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, 2022 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$108,609 $3,930 $2,498 $— $115,037 
Agricultural production35,986 2,875 2,178 — 41,039 
Real Estate:
Owner occupied192,260 3,314 3,542 — 199,116 
Real estate construction and other land loans71,997 11,564 — — 83,561 
Commercial real estate404,162 2,878 2,456 — 409,496 
Agricultural real estate95,395 9,935 — — 105,330 
Other real estate89,484 — — — 89,484 
Consumer:
Equity loans and lines of credit56,713 — 46 — 56,759 
Consumer and installment34,817 13 36 — 34,866 
Total$1,089,423 $34,509 $10,756 $— $1,134,688 
    The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2021 (in thousands):
PassSpecial MentionSub-StandardDoubtfulTotal
Commercial:
Commercial and industrial$125,537 $8,724 $2,586 $— $136,847 
Agricultural production37,179 1,325 2,356 — 40,860 
Real Estate:
Owner occupied205,092 3,582 3,560 — 212,234 
Real estate construction and other land loans
54,066 7,520 — — 61,586 
Commercial real estate351,395 18,134 — — 369,529 
Agricultural real estate96,949 1,532 — — 98,481 
Other real estate26,084 — — — 26,084 
Consumer:
Equity loans and lines of credit55,611 — — 55,620 
Consumer and installment36,942 19 38 — 36,999 
Total$988,855 $40,845 $8,540 $— $1,038,240 
Loan portfolio by time past due
The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2022 (in thousands):
 30-59 Days
Past Due
60-89
Days Past
Due
Greater
Than
 90 Days
Past Due
Total Past
Due
CurrentTotal
Loans
Recorded
Investment
> 90 Days
Accruing
Non-accrual
Commercial:        
Commercial and industrial$— $— $— $— $115,037 $115,037 $— $271 
Agricultural production— — — — 41,039 41,039 — — 
Real estate:—   —  
Owner occupied— — — — 199,116 199,116 — — 
Real estate construction and other land loans— — — — 83,561 83,561 — — 
Commercial real estate— — — — 409,496 409,496 — — 
Agricultural real estate— — — — 105,330 105,330 — — 
Other real estate— — — — 89,484 89,484 — — 
Consumer:   —  
Equity loans and lines of credit145 — — 145 56,614 56,759 — — 
Consumer and installment62 — — 62 34,804 34,866 — — 
Total$207 $— $— $207 $1,134,481 $1,134,688 $— $271 
    The following table shows an aging analysis of the loan portfolio by class and the time past due at December 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$$— $— $$136,846 $136,847 $— $312 
Agricultural production— — — — 40,860 40,860 — 634 
Real estate:—       
Owner occupied— — — — 212,234 212,234 — — 
Real estate construction and other land loans— — — — 61,586 61,586 — — 
Commercial real estate— — — — 369,529 369,529 — — 
Agricultural real estate— — — — 98,481 98,481  — 
Other real estate— — — — 26,084 26,084 — — 
Consumer:       
Equity loans and lines of credit
— — — — 55,620 55,620 — — 
Consumer and installment79 — — 79 36,920 36,999 — — 
Total$80 $— $— $80 $1,038,160 $1,038,240 $— $946 
Troubled debt restructurings
During the six months ended June 30, 2022, no loans were modified as troubled debt restructuring.
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
Commercial:
Commercial and Industrial$333 $— $333 $317 
(1)Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.
(2)Balance outstanding after principal modification, if any borrower reduction to recorded investment.
Troubled Debt Restructurings: