XML 47 R30.htm IDEA: XBRL DOCUMENT v3.22.4
Loans Receivable and Allowance for Loan Losses (Tables)
12 Months Ended
Dec. 31, 2022
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of the Loan Portfolio

December 31, 2022

December 31, 2021

Real Estate:

Residential

$

298,813

20.3

%

$

273,040

20.1

%

Commercial

651,544

44.2

628,724

46.4

Agricultural

68,915

4.7

61,925

4.6

Construction

32,469

2.2

21,990

1.6

Commercial loans

187,257

12.7

186,031

13.7

Other agricultural loans

35,277

2.4

37,930

2.8

Consumer loans to individuals

200,149

13.5

146,400

10.8

Total loans

1,474,424

100.0

%

1,356,040

100.0

%

Deferred fees, net

(479)

(1,109)

Total loans receivable

1,473,945

1,354,931

Allowance for loan losses

(16,999)

(16,442)

Net loans receivable

$

1,456,946

$

1,338,489

Changes in the Accretable Yield for Purchased Credit-impaired Loans

2022

2021

Balance at beginning of period

$

1,884

$

1,365

Additions

Accretion

(710)

(880)

Reclassification and other

653

1,399

Balance at end of period

$

1,827

$

1,884

Information Regarding Loans Acquired and Accounted for in Accordance With ASC 310-30

December 31, 2022

December 31, 2021

Outstanding Balance

$

8,368

$

12,862

Carrying Amount

$

6,290

$

8,304

Components Of Purchase Accounting Adjustments Related To Purchased Credit-impaired Loans Acquired

(In Thousands)

July 7, 2020

Contractually required principal and interest

$

15,410

Non-accretable discount

(5,213)

Expected cash flows

10,197

Accretable discount

(1,724)

Estimated fair value

$

8,473

Summary of Amount of Loans in Each Category that were Individually and Collectively Evaluated for Impairment

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

(In thousands)

December 31, 2022

Individually evaluated for impairment

$

$

402

$

$

$

61

$

$

$

463

Loans acquired with deteriorated credit quality

567

2,049

2,034

1,640

6,290

Collectively evaluated for impairment

298,246

649,093

66,881

32,469

185,556

35,277

200,149

1,467,671

Total Loans

$

298,813

$

651,544

$

68,915

$

32,469

$

187,257

$

35,277

$

200,149

$

1,474,424

Real Estate Loans

Commercial

Other

Consumer

Residential

Commercial

Agricultural

Construction

Loans

Agricultural

Loans

Total

(In thousands)

December 31, 2021

Individually evaluated for impairment

$

$

1,658

$

$

$

16

$

$

$

1,674

Loans acquired with deteriorated credit quality

784

3,285

1,918

198

2,119

8,304

Collectively evaluated for impairment

272,256

623,781

60,007

21,990

185,817

35,811

146,400

1,346,062

Total Loans

$

273,040

$

628,724

$

61,925

$

21,990

$

186,031

$

37,930

$

146,400

$

1,356,040

Impaired Loans and Related Interest Income by Loan Portfolio Class The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.

Unpaid Principal

Recorded

Principal

Associated

Investment

Balance

Allowance

December 31, 2022

(In thousands)

With no related allowance recorded:

Real Estate Loans

Commercial

$

402

$

402

$

Commercial loans

11

11

Subtotal

413

413

With an allowance recorded:

Commercial loans

50

50

50

Subtotal

50

50

50

Total:

Real Estate Loans

Commercial

$

402

$

402

$

Commercial loans

61

61

50

Total Impaired Loans

$

463

$

463

$

50

Unpaid

Recorded

Principal

Associated

Investment

Balance

Allowance

December 31, 2021

(In thousands)

With no related allowance recorded:

Real Estate Loans

Commercial

$

141

$

141

$

Commercial loans

16

16

Subtotal

157

157

With an allowance recorded:

Real Estate Loans

Commercial

1,517

1,517

272

Subtotal

1,517

1,517

272

Total:

Real Estate Loans

Residential

Commercial

$

1,658

$

1,658

$

272

Commercial loans

16

16

Total Impaired Loans

$

1,674

$

1,674

$

272

The following information for impaired loans is presented for the years ended December 31, 2022 and 2021:

Average Recorded

Interest Income

Investment

Recognized

2022

2021

2022

2021

(In thousands)

Total:

Real Estate Loans

Commercial

$

740

$

2,358

$

93

$

157

Commercial loans

24

18

7

Total Loans

$

764

$

2,376

$

93

$

164

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

Special

Pass

Mention

Substandard

Doubtful

Loss

Total

December 31, 2022

Commercial real estate loans

$

646,775

$

1,079

$

3,690

$

$

$

651,544

Real estate - agricultural

66,444

368

2,103

68,915

Commercial loans

186,966

184

107

187,257

Other agricultural loans

34,071

556

650

35,277

Total

$

934,256

$

2,187

$

6,550

$

$

$

942,993

Special

Pass

Mention

Substandard

Doubtful

Loss

Total

December 31, 2021

Commercial real estate loans

$

618,541

$

5,146

$

4,765

$

$

272

$

628,724

Real estate - agricultural

60,193

1,732

61,925

Commercial loans

185,729

199

103

186,031

Other agricultural loans

35,573

210

2,147

37,930

Total

$

900,036

$

5,555

$

8,747

$

-

$

272

$

914,610

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. Nonperforming loans include loans that have been placed on nonaccrual status and loans remaining in accrual status on which the contractual payment of principal and interest has become 90 days past due.

The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2022 and December 31, 2021 (in thousands):

Performing

Nonperforming

Total

December 31, 2022

Residential real estate loans

$

298,327

$

486

$

298,813

Construction

32,469

32,469

Consumer loans to individuals

199,985

164

200,149

Total

$

530,781

$

650

$

531,431

Performing

Nonperforming

Total

December 31, 2021

Residential real estate loans

$

272,571

$

469

$

273,040

Construction

21,990

21,990

Consumer loans to individuals

146,345

55

146,400

Total

$

440,906

$

524

$

441,430

Loan Portfolio Summarized by the Past Due Status

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Non-Accrual

Total Past Due and Non-Accrual

Purchased Credit Impaired Loans

Total Loans

December 31, 2022

Real Estate loans

Residential

$

297,350

$

187

$

223

$

$

486

$

896

$

567

$

298,813

Commercial

648,688

405

402

807

2,049

651,544

Agricultural

66,751

130

130

2,034

68,915

Construction

32,469

-

32,469

Commercial loans

185,485

71

61

132

1,640

187,257

Other agricultural loans

35,277

35,277

Consumer loans

198,893

853

239

164

1,256

-

200,149

Total

$

1,464,913

$

1,646

$

462

$

$

1,113

$

3,221

$

6,290

$

1,474,424

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Non-Accrual

Total Past Due and Non-Accrual

Purchased Credit Impaired Loans

Total Loans

December 31, 2021

Real Estate loans

Residential

$

271,622

$

155

$

10

$

$

469

$

634

$

784

$

273,040

Commercial

625,336

103

103

3,285

628,724

Agricultural

59,982

25

25

1,918

61,925

Construction

21,990

-

21,990

Commercial loans

185,801

3

13

91

16

32

198

186,031

Other agricultural loans

35,811

2,119

37,930

Consumer loans

145,986

248

111

55

414

-

146,400

Total

$

1,346,528

$

431

$

134

$

91

$

643

$

1,208

$

8,304

$

1,356,040

Allowance for Loan Losses and Recorded Investment in Financing Receivables

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Non-Accrual

Total Past Due and Non-Accrual

Purchased Credit Impaired Loans

Total Loans

December 31, 2021

Real Estate loans

Residential

$

271,622

$

155

$

10

$

$

469

$

634

$

784

$

273,040

Commercial

625,336

103

103

3,285

628,724

Agricultural

59,982

25

25

1,918

61,925

Construction

21,990

-

21,990

Commercial loans

185,801

3

13

91

16

32

198

186,031

Other agricultural loans

35,811

2,119

37,930

Consumer loans

145,986

248

111

55

414

-

146,400

Total

$

1,346,528

$

431

$

134

$

91

$

643

$

1,208

$

8,304

$

1,356,040

The following table presents the allowance for loan losses by the classes of the loan portfolio:

(In thousands)

Residential Real Estate

Commercial Real Estate

Agricultural

Construction

Commercial

Other Agricultural

Consumer

Total

Beginning balance, December 31, 2021

$

2,175

$

10,878

$

$

133

$

1,490

$

$

1,766

$

16,442

Charge Offs

(172)

(20)

(16)

(457)

(665)

Recoveries

130

82

46

64

322

Provision for loan losses

700

(2,647)

259

276

925

124

1,263

900

Ending balance, December 31, 2022

$

2,833

$

8,293

$

259

$

409

$

2,445

$

124

$

2,636

$

16,999

Ending balance individually evaluated
for impairment

$

$

$

$

$

50

$

$

$

50

Ending balance collectively evaluated
for impairment

$

2,833

$

8,293

$

259

$

409

$

2,395

$

124

$

2,636

$

16,949

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, December 31, 2020

$

1,960

$

8,004

$

150

$

1,360

$

1,676

$

13,150

Charge Offs

(17)

(452)

(200)

(480)

(1,149)

Recoveries

74

19

49

99

241

Provision for loan losses

158

3,307

(17)

281

471

4,200

Ending balance, December 31, 2021

$

2,175

$

10,878

$

133

$

1,490

$

1,766

$

16,442

Ending balance individually evaluated
for impairment

$

$

272

$

$

$

$

272

Ending balance collectively evaluated

for impairment

$

2,175

$

10,606

$

133

$

1,490

$

1,766

$

16,170