XML 38 R29.htm IDEA: XBRL DOCUMENT

Loans Receivable and Allowance for Loan Losses (Tables)

3 Months Ended

Mar. 31, 2023

Loans Receivable and Allowance for Loan Losses [Abstract]



	March 31, 2023				December 31, 2022
Real Estate Loans:
Residential	$	301,711	19.7	%	$	298,813	20.3	%
Commercial		668,386	43.5			651,544	44.2
Agricultural		68,381	4.5			68,915	4.7
Construction		32,391	2.1			32,469	2.2
Commercial loans		207,888	13.5			187,257	12.7
Other agricultural loans		34,033	2.2			35,277	2.4
Consumer loans to individuals		223,247	14.5			200,149	13.5
Total loans		1,536,037	100.0	%		1,474,424	100.0	%
Deferred fees, net		(394)				(479)
Total loans receivable		1,535,643				1,473,945
Allowance for credit losses		(19,445)				(16,999)
Net loans receivable	$	1,516,198			$	1,456,946

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
March 31, 2023	(In thousands)
Individually evaluated	$	—	$	290	$	—	$	—	$	65	$	—	$	—	$	355
Collectively evaluated		301,711		668,096		68,381		32,391		207,823		34,033		223,247		1,535,682
Total Loans	$	301,711	$	668,386	$	68,381	$	32,391	$	207,888	$	34,033	$	223,247	$	1,536,037

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:



	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

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
	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:
Real Estate Loans
Commercial		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

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month period ended March 31, 2022 (in thousands):



		Average Recorded		Interest Income
		Investment		Recognized
	2022		2022
Real Estate Loans:
Commercial	$	1,650	$	17
Commercial Loans		16		—
Total	$	1,666	$	17

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		Total Loans
March 31, 2023
Real Estate loans
Residential	$	300,268	$	978	$	28	$	-	$	437	$	1,443	$	301,711
Commercial		665,992		453		-		-		1,941		2,394		668,386
Agricultural		68,381		-		-		-		-		-		68,381
Construction		32,368		23		-		-		-		23		32,391
Commercial loans		207,466		221		86		-		115		422		207,888
Other agricultural loans		34,033		-				-		-		-		34,033
Consumer loans		222,217		773		36		-		221		1,030		223,247
Total	$	1,530,725	$	2,448	$	150	$	-	$	2,714	$	5,312	$	1,536,037

	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

Allowance for Loan Losses and Recorded Investment in Financing Receivables


(In thousands)	Residential Real Estate		Commercial Real Estate			Agricultural		Construction	Commercial			Other Agricultural	Consumer		Total
Beginning balance, December 31, 2022	$	2,833	$	8,293	$	259	$	409	$	2,445	$	124	$	2,636	$	16,999
Impact of adopting ASC 326		(1,545)		5,527		(200)		388		(1,156)		3		(551)		2,466
Charge Offs		—		(112)		-		-		(50)		-		(202)		(364)
Recoveries		6		6		-		-		6		-		26		44
Provision for credit losses		65		11		62		(94)		(87)		(45)		388		300
Ending balance, March 31, 2023	$	1,359	$	13,725	$	121	$	703	$	1,158	$	82	$	2,297	$	19,445
Ending balance individually evaluated	$	-	$	—	$	-	$	-	$	1	$	-	$	-	$	1
Ending balance collectively evaluated	$	1,359	$	13,725	$	121	$	703	$	1,157	$	82	$	2,297	$	19,444



(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		(115)		-		-		-		(15)		-		(52)		(182)
Recoveries		2		74		-		-		9		-		15		100
Provision for loan losses		264		(665)		504		1		11		292		(107)		300
Ending balance, March 31, 2022	$	2,326	$	10,287	$	504	$	134	$	1,495	$	292	$	1,622	$	16,660

Ending balance individually evaluated ‎for impairment	$	-		$	1,643		$	-		$	-		$	16		$	-		$	—		$	1,659
Ending balance collectively evaluated ‎for impairment	$	2,326		$	8,644		$	504		$	134		$	1,479		$	292		$	1,622		$	15,001

Summary of Carrying Value of Loan on Nonaccrual Status


		Nonaccrual		Nonaccrual				Loans Past Due
		with no		with		Total		Over 90 Days		Total
	ACL		ACL		Nonaccrual		Still Accruing		Nonperforming
March 31, 2023
Real Estate loans
Residential	$	437	$	-	$	437	$	-	$	437
Commercial		1,941		-		1,941		-		1,941
Agricultural		-		-		-		-		-
Construction		-		-		-		-		-
Commercial loans		100		15		115		-		115
Other agricultural loans		-		-		-		-		-
Consumer loans		221		-		221		-		221
Total	$	2,699	$	15	$	2,714	$	-	$	2,714

Summary of Recorded Investment by Internal Risk Rating Systems

Based on the most recent analysis performed, the following table presents the recorded investment in non-homogenous pools by internal risk rating systems (in thousands):


														Revolving		Revolving
	Term Loans Amortized Costs Basis by Origination Year													Loans		Loans
														Amortized		Converted
March 31, 2023		2023		2022		2021		2020		2019		Prior		Cost Basis		to Term		Total
Commercial real estate
Risk Rating
Pass	$	25,867	$	133,953	$	116,254	$	75,366	$	76,615	$	217,831	$	17,673	$	-	$	663,559
Special Mention		-		-		243		-		-		819		-		-		1,062
Substandard		-		-		-		1,472		290		2,003		-		-		3,765
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	25,867	$	133,953	$	116,497	$	76,838	$	76,905	$	220,653	$	17,673	$	-	$	668,386

Commercial real estate
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	112	$	-	$	-	$	-	$	112

Real Estate - Agriculture
Risk Rating
Pass	$	1,033	$	13,433	$	5,607	$	9,187	$	8,579	$	27,429	$	580	$	-	$	65,848
Special Mention		-		-		-		-		-		432		-		-		432
Substandard		-		524		-		1,064		-		188		325		-		2,101
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	1,033	$	13,957	$	5,607	$	10,251	$	8,579	$	28,049	$	905	$	-	$	68,381

Real Estate - Agriculture
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Commercial loans
Risk Rating
Pass	$	28,394	$	54,591	$	30,757	$	22,901	$	14,153	$	23,003	$	33,754	$	-	$	207,553
Special Mention		-		-		-		-		-		181		-		-		181
Substandard		-		32		24		9		-		89		-		-		154
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	28,394	$	54,623	$	30,781	$	22,910	$	14,153	$	23,273	$	33,754	$	-	$	207,888

Commercial loans
Current period gross charge-offs	$	-	$	-	$	-	$	50	$	-	$	-	$	-	$	-	$	50

Other agricultural loans
Risk Rating
Pass	$	734	$	6,128	$	3,389	$	3,335	$	3,084	$	4,948	$	11,374	$	-	$	32,992
Special Mention		-		-		4		185		107		-		155		-		451
Substandard		-		-		471		-		119		-		-		-		590
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	734	$	6,128	$	3,864	$	3,520	$	3,310	$	4,948	$	11,529	$	-	$	34,033

Other agricultural loans
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Total

Risk Rating
Pass	$	56,028	$	208,105	$	156,007	$	110,789	$	102,431	$	273,211	$	63,381	$	-	$	969,952
Special Mention		-		-		247		185		107		1,432		155		-		2,126
Substandard		-		556		495		2,545		409		2,280		325		-		6,610
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	56,028	$	208,661	$	156,749	$	113,519	$	102,947	$	276,923	$	63,861	$	-	$	978,688

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, Doubtful and Loss within the internal risk rating system as of December 31, 2022 (in thousands):



			Special				Doubtful
	Pass		Mention		Substandard		or 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

Summary of Recorded Investment in Loan Classes Based on Payment Activity

The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due over 90 days and loans on nonaccrual status are considered nonperforming. Nonperforming loans are reviewed monthly. The following table presents the carrying value of residential and consumer loans based on payment activity (in thousands):


														Revolving		Revolving
	Term Loans Amortized Costs Basis by Origination Year													Loans		Loans
														Amortized		Converted
March 31, 2023		2023		2022		2021		2020		2019		Prior		Cost Basis		to Term		Total
Residential real estate
Payment Performance
Performing	$	4,363	$	52,321	$	61,338	$	38,029	$	17,635	$	99,233	$	28,355	$	-	$	301,274
Nonperforming		-		-		-		-		58		328		51		-		437
Total	$	4,363	$	52,321	$	61,338	$	38,029	$	17,693	$	99,561	$	28,406	$	-	$	301,711

Residential real estate
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Construction
Payment Performance
Performing	$	636	$	21,113	$	6,213	$	1,340	$	1,950	$	832	$	307	$	-	$	32,391
Nonperforming		-		-		-		-		-		-		-		-		-
Total	$	636	$	21,113	$	6,213	$	1,340	$	1,950	$	832	$	307	$	-	$	32,391

Construction
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Consumer loans to individuals
Payment Performance
Performing	$	38,967	$	98,034	$	33,172	$	20,602	$	16,347	$	14,845	$	1,059	$	-	$	223,026
Nonperforming		-		121		36		21		40		3		-		-		221
Total	$	38,967	$	98,155	$	33,208	$	20,623	$	16,387	$	14,848	$	1,059	$	-	$	223,247

Consumer loans to individuals
Current period gross charge-offs	$	-	$	91	$	70	$	14	$	10	$	6	$	11	$	-	$	202

Total
Payment Performance
Performing	$	43,966	$	171,468	$	100,723	$	59,971	$	35,932	$	114,910	$	29,721	$	-	$	556,691
Nonperforming		-		121		36		21		98		331		51		-		658
Total	$	43,966	$	171,589	$	100,759	$	59,992	$	36,030	$	115,241	$	29,772	$	-	$	557,349

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2022 (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