XML 40 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Loans (Tables)
9 Months Ended
Sep. 30, 2021
Receivables [Abstract]  
Schedule of Loans
Loans are comprised of the following:
(in 000's)September 30, 2021December 31, 2020
Commercial and industrial:
Commercial and business loans$44,713 $37,349 
Government program loans6,422 10,165 
Total commercial and industrial51,135 47,514 
Real estate mortgage:  
Commercial real estate309,727 282,951 
Residential mortgages172,120 37,236 
Home improvement and home equity loans83 107 
Total real estate mortgage481,930 320,294 
Real estate construction and development165,370 175,016 
Agricultural56,091 51,079 
Installment and student loans53,411 61,508 
Total loans$807,937 $655,411 
Schedule of Delinquent Loans
The following is a summary of delinquent loans at September 30, 2021 (in 000's):
September 30, 2021Loans
30-60 Days Past Due
Loans
61-89 Days Past Due
Loans
90 or More
Days Past Due
Total Past Due LoansCurrent LoansTotal LoansAccruing
Loans 90 or
More Days Past Due
Commercial and business loans$— $— $— $— $44,713 $44,713 $— 
Government program loans— — — — 6,422 6,422 — 
Total commercial and industrial— — — — 51,135 51,135 — 
Commercial real estate loans— — — — 309,727 309,727 — 
Residential mortgages3,395 — — 3,395 168,725 172,120 — 
Home improvement and home equity loans13 — — 13 70 83 — 
Total real estate mortgage3,408 — — 3,408 478,522 481,930 — 
Real estate construction and development loans— — 8,988 8,988 156,382 165,370 — 
Agricultural loans— — 236 236 55,855 56,091 — 
Installment and student loans465 206 318 989 52,422 53,411 318 
Total loans$3,873 $206 $9,542 $13,621 $794,316 $807,937 $318 

The following is a summary of delinquent loans at December 31, 2020 (in 000's):
December 31, 2020Loans
30-60 Days Past Due
Loans
61-89 Days Past Due
Loans
90 or More
Days Past Due
Total Past Due LoansCurrent LoansTotal LoansAccruing
Loans 90 or
More Days Past Due
Commercial and business loans$184 $— $— $184 $37,165 $37,349 $— 
Government program loans— — — — 10,165 10,165 — 
Total commercial and industrial184 — — 184 47,330 47,514 — 
Commercial real estate loans— — — — 282,951 282,951 — 
Residential mortgages— — — — 37,236 37,236 — 
Home improvement and home equity loans— — — — 107 107 — 
Total real estate mortgage— — — — 320,294 320,294 — 
Real estate construction and development loans— — 8,605 8,605 166,411 175,016 — 
Agricultural loans— — 439 439 50,640 51,079 — 
Installment and student loans510 875 513 1,898 59,610 61,508 513 
Total loans$694 $875 $9,557 $11,126 $644,285 $655,411 $513 
The following tables summarize the student loan aging for loans in repayment and forbearance as of September 30, 2021 and December 31, 2020 (in 000's, except for number of borrowers):
 September 30, 2021December 31, 2020
 Number of BorrowersAmountNumber of BorrowersAmount
Current or less than 31 days260 $28,300 304 $34,188 
31 - 60 days457 510 
61 - 90 days206 10 875 
91 - 120 days318 513 
Total271 $29,281 323 $36,086 
Schedule of Nonaccrual Loan Balances
The following is a summary of nonaccrual loan balances at September 30, 2021 and December 31, 2020 (in 000's).
September 30, 2021December 31, 2020
Commercial and business loans$— $— 
Government program loans— — 
Total commercial and industrial— — 
Commercial real estate loans— — 
Residential mortgages— — 
Home improvement and home equity loans— — 
Total real estate mortgage— — 
Real estate construction and development loans11,273 11,057 
Agricultural loans278 439 
Installment and student loans— — 
Total nonaccrual loans$11,551 $11,496 
Schedule of Impaired Loans
The following is a summary of impaired loans at September 30, 2021 (in 000's).
September 30, 2021Unpaid
Contractual
Principal Balance
Recorded
Investment
With No Allowance (1)
Recorded
Investment
With Allowance (1)
Total
Recorded Investment
Related AllowanceAverage
Recorded Investment (2)
Interest Recognized (2)
Commercial and business loans$— $— $— $— $— $195 $— 
Government program loans— — — — — 138 — 
Total commercial and industrial— — — — — 333 — 
Commercial real estate loans— — — — — 672 — 
Residential mortgages147 — 148 148 434 
Home improvement and home equity loans— — — — — — — 
Total real estate mortgage147 — 148 148 1,106 
Real estate construction and development loans11,273 11,273 — 11,273 — 11,110 209 
Agricultural loans330 95 235 330 144 458 17 
Installment and student loans— — — — — — — 
Total impaired loans$11,750 $11,368 $383 $11,751 $148 $13,007 $231 

(1) The recorded investment in loans includes accrued interest receivable of $1.
(2) Information is based on nine months ended September 30, 2021.
    
The following is a summary of impaired loans at December 31, 2020 (in 000's).
December 31, 2020Unpaid
Contractual
Principal Balance
Recorded
Investment
With No Allowance (1)
Recorded
Investment
With Allowance (1)
Total
Recorded Investment
Related AllowanceAverage
Recorded Investment (2)
Interest Recognized (2)
Commercial and business loans$250 $251 $— $251 $— $551 $23 
Government program loans214 215 — 215 — 236 14 
Total commercial and industrial464 466 — 466 — 787 37 
Commercial real estate loans874 878 — 878 — 1,822 54 
Residential mortgages365 — 366 366 13 867 17 
Home improvement and home equity loans— — — — — — — 
Total real estate mortgage1,239 878 366 1,244 13 2,689 71 
Real estate construction and development loans11,057 11,057 — 11,057 — 11,223 252 
Agricultural loans610 293 316 609 196 675 39 
Installment and student loans— — — — — — — 
Total impaired loans$13,370 $12,694 $682 $13,376 $209 $15,374 $399 

(1) The recorded investment in loans includes accrued interest receivable of $6.
(2) Information is based on the year ended December 31, 2020.
Schedule of Troubled Debt Restructuring Activity
The following tables illustrates TDR additions and defaults for the periods indicated:
Nine Months Ended September 30, 2020
($ in 000's)Number of
Contracts
Pre-
Modification
Outstanding
Recorded
Investment
Post-
Modification
Outstanding
Recorded
Investment
Number of Contracts which Defaulted During PeriodRecorded Investment on Defaulted TDRs
Troubled Debt Restructurings
Commercial and business loans— — — $— 
Government program loans— — — — — 
Commercial real estate term loans— — — — — 
Single family residential loans— — — — — 
Home improvement and home equity loans— — — — — 
Real estate construction and development loans— — — — — 
Agricultural loans179 179 — — 
Installment and student loans— — — — — 
Overdraft protection lines— — — — — 
Total loans$179 $179 — $— 
Schedule of TDR Activity by Loan Category
The following tables summarize TDR activity by loan category for the quarters ended September 30, 2021 and September 30, 2020 (in 000's).
Three Months Ended
September 30, 2021
Commercial and IndustrialCommercial Real EstateResidential MortgagesHome Improvement and Home EquityReal Estate Construction DevelopmentAgriculturalInstallment
and Student Loans
Total
Beginning balance$— $— $359 $— $2,335 $379 $— $3,073 
Additions— — — — — — — — 
Principal (reductions) additions— — (212)— (50)(49)— (311)
Charge-offs— — — — — — — — 
Ending balance$— $— $147 $— $2,285 $330 $— $2,762 
Allowance for loan loss$— $— $$— $— $144 $— $148 
Defaults$— $— $— $— $— $— $— $— 

Three Months Ended
September 30, 2020
Commercial and IndustrialCommercial Real EstateResidential MortgagesHome Improvement and Home EquityReal Estate Construction DevelopmentAgriculturalInstallment
and Student Loans
Total
Beginning balance$— $889 $1,037 $— $2,536 $693 $— $5,155 
Additions— — — — — — — — 
Principal (reductions) additions— (5)(491)— (50)(38)— (584)
Charge-offs— — — — — — — — 
Ending balance$— $884 $546 $— $2,486 $655 $— $4,571 
Allowance for loan loss$— $171 $16 $— $— $215 $— $402 
Defaults$— $— $— $— $— $— $— $— 

The following tables summarize TDR activity by loan category for the nine months ended September 30, 2021 and September 30, 2020 (in 000's).

Nine Months Ended September 30, 2021Commercial and IndustrialCommercial Real EstateResidential MortgagesHome Improvement and Home EquityReal Estate Construction DevelopmentAgriculturalInstallment
and Student Loans
Total
Beginning balance$— $— $365 $— $2,452 $609 $— $3,426 
Additions— — — — — — — — 
Principal (reductions) additions— — (218)— (167)(279)— (664)
Charge-offs— — — — — — — — 
Ending balance$— $— $147 $— $2,285 $330 $— $2,762 
Allowance for loan loss$— $— $$— $— $144 $— $148 
Defaults$— $— $— $— $— $— $— $— 
Nine Months Ended
September 30, 2020
Commercial and IndustrialCommercial Real EstateResidential MortgagesHome Improvement and Home EquityReal Estate Construction DevelopmentAgriculturalInstallment
and Student Loans
Total
Beginning balance$$898 $1,060 $— $2,654 $566 $— $5,187 
Additions— — — — — 179 — 179 
Principal (reductions) additions(9)(14)(514)— (168)(90)— (795)
Charge-offs— — — — — — — — 
Ending balance$— $884 $546 $— $2,486 $655 $— $4,571 
Allowance for loan loss$— $171 $16 $— $— $215 $— $402 
Defaults$— $— $— $— $— $— $— $— 
Schedule of Credit Risk Rating for Commercial, Construction and Non-Consumer Related Loans
The following tables summarize the credit risk ratings for commercial, construction, and other non-consumer related loans for September 30, 2021 and December 31, 2020:
September 30, 2021Commercial and IndustrialCommercial Real EstateReal Estate Construction and DevelopmentAgriculturalTotal
(in 000's)
Grades 1 and 2$6,564 $— $— $— $6,564 
Grade 3— 263 — — 263 
Grades 4 and 5 – pass44,565 274,214 154,097 42,192 515,068 
Grade 6 – special mention— 35,250 — 11,537 46,787 
Grade 7 – substandard— 11,273 2,362 13,641 
Total$51,135 $309,727 $165,370 $56,091 $582,323 
December 31, 2020Commercial and IndustrialCommercial Real EstateReal Estate Construction and DevelopmentAgriculturalTotal
(in 000's)
Grades 1 and 2$9,811 $— $— $30 $9,841 
Grade 3— 519 — — 519 
Grades 4 and 5 – pass35,919 267,215 163,959 49,006 516,099 
Grade 6 – special mention1,307 14,343 — 1,434 17,084 
Grade 7 – substandard477 874 11,057 609 13,017 
Total$47,514 $282,951 $175,016 $51,079 $556,560 
Schedule of Credit Risk Ratings for Consumer Related Loans and Other Homogenous Loans
The following tables summarize the credit risk ratings for consumer related loans and other homogeneous loans for September 30, 2021 and December 31, 2020:
 September 30, 2021December 31, 2020
 Residential MortgagesHome
Improvement and Home Equity
Installment and Student LoansTotalResidential MortgagesHome
Improvement and Home Equity
Installment and Student LoansTotal
(in 000's)
Not graded$161,668 $70 $52,667 $214,405 $27,484 $92 $60,414 $87,990 
Pass10,452 13 426 10,891 9,752 15 570 10,337 
Special mention— — — — — — 11 11 
Substandard— — 318 318 — — 513 513 
Doubtful— — — — — — — — 
Total$172,120 $83 $53,411 $225,614 $37,236 $107 $61,508 $98,851 
Schedule of Allowance for Credit Loses by Loan Category The following summarizes the activity in the allowance for credit losses by loan category for the quarters ended September 30, 2021 and 2020 (in 000's)
Three Months EndedCommercial and IndustrialReal Estate MortgageReal Estate Construction Development AgriculturalInstallment & Student Loans UnallocatedTotal
September 30, 2021
Beginning balance$632 $1,087 $3,213 $1,106 $2,789 $373 $9,200 
Provision (recapture of provision) for credit losses(20)(83)314 402 (165)453 
Charge-offs— — — — (533)— (533)
Recoveries— — 18 — 24 
Net charge-offs— — (515)— (509)
Ending balance$639 $1,071 $3,130 $1,420 $2,676 $208 $9,144 
Period-end amount allocated to:       
Loans individually evaluated for impairment— — 144 — — 148 
Loans collectively evaluated for impairment639 1,067 3,130 1,276 2,676 208 8,996 
Ending balance$639 $1,071 $3,130 $1,420 $2,676 $208 $9,144 

Three Months EndedCommercial and IndustrialReal Estate MortgageReal Estate Construction Development AgriculturalInstallment & Student Loans UnallocatedTotal
September 30, 2020
Beginning balance$756 $812 $3,572 $836 $2,746 $140 $8,862 
Provision (recapture of provision) for credit losses(46)(147)439 (68)(749)575 
Charge-offs— — (106)— (178)— (284)
Recoveries79 37 — — 126 
Net charge-offs79 (69)— (177)— (158)
Ending balance$719 $744 $3,942 $768 $1,820 $715 $8,708 
Period-end amount allocated to:       
Loans individually evaluated for impairment— 187 — 215 — — 402 
Loans collectively evaluated for impairment719 557 3,942 553 1,820 715 8,306 
Ending balance$719 $744 $3,942 $768 $1,820 $715 $8,708 

The following summarizes the activity in the allowance for credit losses by loan category for the nine months ended September 30, 2021 and 2020 (in 000's)
Nine Months EndedCommercial and IndustrialReal Estate MortgageReal Estate Construction Development AgriculturalInstallment and Student Loans UnallocatedTotal
September 30, 2021
Beginning balance$625 $575 $3,722 $711 $2,614 $275 $8,522 
Provision (recapture of provision) for credit losses(27)481 (592)709 1,150 (67)1,654 
Charge-offs— — — — (1,199)— (1,199)
Recoveries41 15 — — 111 — 167 
Net recoveries (charge-offs)41 15 — — (1,088)— (1,032)
Ending balance$639 $1,071 $3,130 $1,420 $2,676 $208 $9,144 
Period-end amount allocated to:       
Loans individually evaluated for impairment— — 144 — — 148 
Loans collectively evaluated for impairment639 1,067 3,130 1,276 2,676 208 8,996 
Ending balance$639 $1,071 $3,130 $1,420 $2,676 $208 $9,144 
Nine Months EndedCommercial and IndustrialReal Estate MortgageReal Estate Construction Development AgriculturalInstallment and Student Loans UnallocatedTotal
September 30, 2020
Beginning balance$1,322 $712 $2,808 $761 $2,132 $173 $7,908 
Provision (recapture of provision) for credit losses(625)(56)1,455 815 542 2,138 
Charge-offs— — (358)— (1,134)— (1,492)
Recoveries22 88 37 — — 154 
Net (charge-offs) recoveries22 88 (321)— (1,127)— (1,338)
Ending balance$719 $744 $3,942 $768 $1,820 $715 $8,708 
Period-end amount allocated to:       
Loans individually evaluated for impairment— 187 — 215 — — 402 
Loans collectively evaluated for impairment719 557 3,942 553 1,820 715 8,306 
Ending balance$719 $744 $3,942 $768 $1,820 $715 $8,708 
Schedule of Summarized Loan Balances
The following table summarizes information with respect to the loan balances at September 30, 2021 and 2020.
 September 30, 2021September 30, 2020
Loans
Individually
Evaluated for Impairment
Loans
Collectively
Evaluated for Impairment
Total LoansLoans
Individually
Evaluated for Impairment
Loans
Collectively
Evaluated for Impairment
Total Loans
(in 000's)
Commercial and business loans$— $44,713 $44,713 $274 $38,944 $39,218 
Government program loans— 6,422 6,422 220 26,304 26,524 
Total commercial and industrial— 51,135 51,135 494 65,248 65,742 
Commercial real estate loans— 309,727 309,727 2,036 261,977 264,013 
Residential mortgage loans148 171,972 172,120 815 44,907 45,722 
Home improvement and home equity loans— 83 83 — 114 114 
Total real estate mortgage148 481,782 481,930 2,851 306,998 309,849 
Real estate construction and development loans11,273 154,097 165,370 11,058 160,831 171,889 
Agricultural loans330 55,761 56,091 656 50,931 51,587 
Installment and student loans— 53,411 53,411 — 62,415 62,415 
Total loans$11,751 $796,186 $807,937 $15,059 $646,423 $661,482