XML 33 R24.htm IDEA: XBRL DOCUMENT v3.23.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
3 Months Ended
Mar. 31, 2023
Receivables [Abstract]  
Schedule of Loans A summary of loans at March 31, 2023 follows:
March 31, 2023
Amortized Cost% of Total
Commercial/Agricultural real estate:
Commercial real estate$724,685 51.0 %
Agricultural real estate90,706 6.4 %
Multi-family real estate207,686 14.6 %
Construction and land development114,288 8.0 %
C&I/Agricultural operating:
Commercial and industrial130,417 9.2 %
Agricultural operating24,168 1.7 %
Residential mortgage:
Residential mortgage109,759 7.7 %
Purchased HELOC loans3,206 0.2 %
Consumer installment:
Originated indirect paper9,313 0.7 %
Other consumer6,727 0.5 %
Total loans receivable$1,420,955 100 %
Less Allowance for credit losses(22,679)
Net loans receivable$1,398,276 
Loans are stated at the unpaid principal balance outstanding at December 31, 2022.
December 31, 2022
Loan Principal Balance% of Total
Commercial/Agricultural real estate:
Commercial real estate$725,971 51.5 %
Agricultural real estate87,908 6.2 %
Multi-family real estate208,908 14.8 %
Construction and land development102,492 7.3 %
C&I/Agricultural operating:
Commercial and industrial136,013 9.6 %
Agricultural operating28,806 2.0 %
Residential mortgage:
Residential mortgage105,389 7.5 %
Purchased HELOC loans3,262 0.2 %
Consumer installment:
Originated indirect paper10,236 0.7 %
Other consumer7,150 0.5 %
Gross Loans$1,416,135 100.3 %
Less:
Unearned net deferred fees and costs and loans in process(2,585)(0.2)%
Unamortized discount on acquired loans(1,766)(0.1)%
Total loans receivable$1,411,784 100.0 %
Less Allowance for loan losses(17,939)
Net loans$1,393,845 
Schedule of Financing Receivable Credit Quality Indicators
Below is a summary of the amortized cost of loans summarized by class, credit quality risk rating and year of origination as of March 31, 2023 and gross charge-offs for the three months ended March 31, 2023:



Amortized Cost Basis by Origination Year
20232022202120202019PriorRevolvingRevolving to TermTotal
Commercial/Agricultural real estate:
Commercial real estate
Risk rating 1 to 5$12,394 $138,884 $260,942 $94,027 $74,434 $123,651 $7,419 $— $711,751 
Risk rating 6— — — 337 — 5,429 — — 5,766 
Risk rating 7— 190 534 4,630 284 1,517 13 — 7,168 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$12,394 $139,074 $261,476 $98,994 $74,718 $130,597 $7,432 $— $724,685 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Agricultural real estate
Risk rating 1 to 5$10,263 $24,209 $17,372 $8,216 $5,793 $19,651 $1,886 $— $87,390 
Risk rating 6— — — — — 537 — — 537 
Risk rating 7— 405 808 102 1,461 — — 2,779 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$10,263 $24,614 $18,180 $8,219 $5,895 $21,649 $1,886 $— $90,706 
Current period gross charge-offs$— $— $— $32 $— $— $— $— $32 
Multi-family real estate
Risk rating 1 to 5$1,263 $41,882 $88,727 $47,028 $8,832 $19,954 $— $— $207,686 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — — — 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$1,263 $41,882 $88,727 $47,028 $8,832 $19,954 $— $— $207,686 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Construction and land development
Risk rating 1 to 5$10,551 $39,920 $49,670 $9,022 $121 $951 $3,959 $— $114,194 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — 94 — — 94 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$10,551 $39,920 $49,670 $9,022 $121 $1,045 $3,959 $— $114,288 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial/Agricultural operating:
Commercial and industrial
Risk rating 1 to 5$2,852 $34,888 $31,344 $14,152 $8,607 $5,567 $32,509 $— $129,919 
Risk rating 6— — — — — 20 — 21 
Risk rating 7— — 438 — 38 — — 477 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$2,852 $34,888 $31,782 $14,152 $8,609 $5,605 $32,529 $— $130,417 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Agricultural operating
Risk rating 1 to 5$435 $3,471 $1,555 $990 $714 $2,685 $12,124 $— $21,974 
Risk rating 6— 30 — — — 132 149 — 311 
Risk rating 7— 521 1,185 — 36 141 — — 1,883 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$435 $4,022 $2,740 $990 $750 $2,958 $12,273 $— $24,168 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
ContinuedAmortized Cost Basis by Origination Year
20232022202120202019PriorRevolvingRevolving to TermTotal
Residential mortgage:
Residential mortgage
Risk rating 1 to 5$6,982 $32,697 $9,458 $3,065 $2,531 $38,069 $14,087 $— $106,889 
Risk rating 6— — — — — — — — — 
Risk rating 7— — 23 — 14 2,721 57 55 2,870 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$6,982 $32,697 $9,481 $3,065 $2,545 $40,790 $14,144 $55 $109,759 
Current period gross charge-offs$— $— $— $— $— $14 $— $— $14 
Purchased HELOC loans
Risk rating 1 to 5$— $— $— $— $— $— $3,206 $— $3,206 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — — — 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$— $— $— $— $— $— $3,206 $— $3,206 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Consumer installment:
Originated indirect paper
Risk rating 1 to 5$— $— $— $— $— $9,277 $— $— $9,277 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — 36 — — 36 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$— $— $— $— $— $9,313 $— $— $9,313 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Other consumer
Risk rating 1 to 5$502 $2,229 $1,175 $884 $709 $676 $536 $— $6,711 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — 16 
Risk rating 8— — — — — — — — — 
Risk rating 9— — — — — — — — — 
Total$510 $2,229 $1,175 $884 $709 $682 $538 $— $6,727 
Current period gross charge-offs$— $— $— $10 $$— $— $— $11 
Total loans receivable$45,250 $319,326 $463,231 $182,354 $102,179 $232,593 $75,967 $55 $1,420,955 
Total current period gross charge-offs$— $— $— $42 $$14 $— $— $57 
Schedule of Loans by Risk Rating
Below is a summary of the unpaid principal balance of loans summarized by class and credit quality risk rating as of December 31, 2022:
1 to 56789TOTAL
Commercial/Agricultural real estate:
Commercial real estate$712,658 $5,771 $7,542 $— $— $725,971 
Agricultural real estate84,215 549 3,144 — — 87,908 
Multi-family real estate208,908 — — — — 208,908 
Construction and land development102,385 — 107 — — 102,492 
C&I/Agricultural operating:
Commercial and industrial129,748 5,526 739 — — 136,013 
Agricultural operating26,418 324 2,064 — — 28,806 
Residential mortgage:
Residential mortgage101,730 — 3,659 — — 105,389 
Purchased HELOC loans3,262 — — — — 3,262 
Consumer installment:
Originated indirect paper10,190 — 46 — — 10,236 
Other consumer7,132 — 18 — — 7,150 
Gross loans$1,386,646 $12,170 $17,319 $— $— $1,416,135 
Less:
Unearned net deferred fees and costs and loans in process(2,585)
Unamortized discount on acquired loans(1,766)
Allowance for loan losses(17,939)
Loans receivable, net$1,393,845 
Schedule of Allowance for Credit Losses
The following table presents the balance and activity in the allowance for credit losses (“ACL”) - loans by portfolio segment as of March 31, 2023:

Commercial/Agricultural Real EstateC&I/Agricultural operatingResidential MortgageConsumer InstallmentUnallocatedTotal
Three months ended March 31, 2023
Allowance for Credit Losses - Loans:
ACL - Loans, at beginning of period$14,085 $2,318 $599 $129 $808 $17,939 
Cumulative effect of ASU 2016-13 adoption4,510 (331)1,119 216 (808)4,706 
Charge-offs(32)— (14)(11)— (57)
Recoveries15 12 — 34 
Additions to ACL - Loans via provision for credit losses charged to operations(70)(154)292 (11)— 57 
ACL - Loans, at end of period$18,496 $1,848 $2,000 $335 $— $22,679 
March 31, 2023 and Three Months EndedDecember 31, 2022 and Three Months Ended
ACL - Unfunded commitments - beginning of period$— $— 
Cumulative effect of ASU 2016-13 adoption1,537 — 
Reductions to ACL - Unfunded commitments via provision for credit losses charged to operations(7)— 
ACL - Unfunded commitments - End of period$1,530 $— 
Schedule of Provision for Credit Losses The following table presents the components of the provision for credit losses.
March 31, 2023 and Three Months Ended
Provision for credit losses on:
Loans $57 
Unfunded commitments(7)
Total provision for credit losses$50 
Schedule of Changes of Impaired Loans and Non-Impaired Loans
Changes in the ALL by loan type for the periods presented below were as follows:
Commercial/Agricultural Real EstateC&I/Agricultural operatingResidential MortgageConsumer InstallmentUnallocatedTotal
Three months ended March 31, 2022
Allowance for Loan Losses:
Beginning balance, January 1, 2022$12,354 $1,959 $518 $225 $774 $15,830 
Charge-offs(35)(63)— (9)— (107)
Recoveries10 10 — 24 
Provision72 198 (59)(66)153 
Total allowance on originated loans$12,394 $2,104 $460 $160 $782 $15,900 
Purchased credit impaired loans— — — — — — 
Other acquired loans
Beginning balance, January 1, 2022856 69 130 28 — 1,083 
Charge-offs— — (12)— — (12)
Recoveries— — — — — — 
Provision(67)(11)(56)(19)— (153)
Total allowance on other acquired loans789 58 62 — 918 
Total allowance on acquired loans789 58 62 — 918 
Ending balance, March 31, 2022$13,183 $2,162 $522 $169 $782 $16,818 
Allowance for Loan Losses at March 31, 2022:
Amount of allowance for loan losses arising from loans individually evaluated for impairment$1,280 $373 $69 $— $— $1,722 
Amount of allowance for loan losses arising from loans collectively evaluated for impairment$11,903 $1,789 $453 $169 $782 $15,096 
Loans Receivable as of March 31, 2022
Ending balance of originated loans$890,440 $134,513 $63,362 $22,350 $— $1,110,665 
Ending balance of purchased credit-impaired loans8,672 1,023 1,024 — — 10,719 
Ending balance of other acquired loans133,745 16,314 23,874 349 — 174,282 
Ending balance of loans$1,032,857 $151,850 $88,260 $22,699 $— $1,295,666 
Ending balance: individually evaluated for impairment$20,597 $6,605 $6,838 $210 $— $34,250 
Ending balance: collectively evaluated for impairment$1,012,260 $145,245 $81,422 $22,489 $— $1,261,416 
Commercial/Agricultural Real EstateC&I/Agricultural operatingResidential MortgageConsumer InstallmentUnallocatedTotal
Allowance for Loan Losses at December 31, 2022:
Amount of allowance for loan losses arising from loans individually evaluated for impairment$519 $249 $48 $10 $— $826 
Amount of allowance for loan losses arising from loans collectively evaluated for impairment$13,566 $2,069 $551 $119 $808 $17,113 
Loans Receivable as of December 31, 2022:
Ending balance of originated loans$1,017,529 $150,239 $88,045 $17,130 $— $1,272,943 
Ending balance of purchased credit-impaired loans5,748 362 890 — — 7,000 
Ending balance of other acquired loans102,002 14,218 19,716 256 — 136,192 
Ending balance of loans$1,125,279 $164,819 $108,651 $17,386 $— $1,416,135 
Ending balance: individually evaluated for impairment$16,874 $3,292 $5,998 $755 $— $26,919 
Ending balance: collectively evaluated for impairment$1,108,405 $161,527 $102,653 $16,631 $— $1,389,216 
Schedule of Aging Analysis of the Bank Real Estate and Consumer Loans
An aging analysis of the Company’s commercial/agricultural real estate, C&I, agricultural operating, residential mortgage, consumer installment and purchased third party loans as of March 31, 2023 and December 31, 2022, respectively, was as follows:
(Loan balances at amortized cost)30-59 Days Past Due and Accruing60-89 Days Past Due and AccruingGreater Than 89 Days Past Due and AccruingTotal
Past Due and Accruing
Nonaccrual LoansTotal Past Due Accruing and Nonaccrual LoansCurrentTotal
Loans
March 31, 2023
Commercial/Agricultural real estate:
Commercial real estate$684 $— $— $684 $5,514 $6,198 $718,487 $724,685 
Agricultural real estate— — — — 2,496 2,496 88,210 90,706 
Multi-family real estate— — — — — — 207,686 207,686 
Construction and land development94 — — 94 — 94 114,194 114,288 
C&I/Agricultural operating:
Commercial and industrial— — — — 452 452 129,965 130,417 
Agricultural operating15 — — 15 794 809 23,359 24,168 
Residential mortgage:
Residential mortgage1,313 160 221 1,694 1,131 2,825 106,934 109,759 
Purchased HELOC loans— — — — — — 3,206 3,206 
Consumer installment:
Originated indirect paper24 — — 24 21 45 9,268 9,313 
Other consumer24 29 31 6,696 6,727 
Total $2,154 $162 $224 $2,540 $10,410 $12,950 $1,408,005 $1,420,955 
(Loan balances at unpaid principal balance)30-59 Days Past Due and Accruing60-89 Days Past Due and AccruingGreater Than 89 Days Past Due and AccruingTotal
Past Due and Accruing
Nonaccrual LoansTotal Past Due Accruing and Nonaccrual LoansCurrentTotal
Loans
December 31, 2022
Commercial/Agricultural real estate:
Commercial real estate$202 $88 $— $290 $5,736 $6,026 $719,945 $725,971 
Agricultural real estate4,992 — — 4,992 2,742 7,734 80,174 87,908 
Multi-family real estate— — — — — — 208,908 208,908 
Construction and land development3,975 — — 3,975 — 3,975 98,517 102,492 
C&I/Agricultural operating:
Commercial and industrial— 26 — 26 552 578 135,435 136,013 
Agricultural operating826 — — 826 890 1,716 27,090 28,806 
Residential mortgage:
Residential mortgage767 479 236 1,482 1,253 2,735 102,654 105,389 
Purchased HELOC loans— — — — — — 3,262 3,262 
Consumer installment:
Originated indirect paper15 — — 15 27 42 10,194 10,236 
Other consumer39 10 51 55 7,095 7,150 
Total $10,816 $595 $246 $11,657 $11,204 $22,861 $1,393,274 $1,416,135 
The following table shows the performance of such loans that have been modified during the three months ended March 31, 2023. No loan modified within the last three months has subsequently defaulted.
Current30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past Due
Commercial real estate$5,359 $— $— $— 
Commercial and industrial25 — — — 
Residential mortgage38 — — — 
Other consumer22 — — — 
Total$5,444 $— $— $— 
Schedule of Nonaccrual loans The following table presents the Company’s nonaccrual loans at March 31, 2023 with no allowance for credit losses and interest income that would have been recorded under the original terms of such nonaccrual loans:
March 31, 2023Total Nonaccrual LoansNonaccrual with no Allowance for Credit LossesInterest Income Not Recorded for Nonaccrual loans
Commercial/Agricultural real estate:
Commercial real estate$5,514 $636 $20 
Agricultural real estate2,496 1,252 69 
Multi-family real estate— — — 
Construction and land development— — — 
C&I/Agricultural operating:
Commercial and industrial452 15 
Agricultural operating794 358 55 
Residential mortgage:
Residential mortgage1,131 825 12 
Purchased HELOC loans— — — 
Consumer installment:
Originated indirect paper21 21 
Other consumer— 
Total $10,410 $3,109 $165 
Schedule of Collateral Dependent Loans by Portfolio Segment The following table presents collateral dependent loans by portfolio segment and collateral type, including those loans with and without a related allowance allocation.
Collateral Type
March 31, 2023Real EstateOther AssetsTotalWithout an AllowanceWith an AllowanceAllowance Allocation
Commercial/Agricultural real estate:
Commercial real estate$7,810 $— $7,810 $2,864 $4,946 $31 
Agricultural real estate2,793 — 2,793 1,551 1,242 418 
Multi-family real estate— — — — — — 
Construction and land development94 — 94 94 — — 
C&I/Agricultural operating:
Commercial and industrial— 478 478 38 440 220 
Agricultural operating— 1,879 1,879 1,444 435 29 
Residential mortgage:
Residential mortgage3,100 — 3,100 2,625 475 97 
Purchased HELOC loans— — — — — — 
Consumer installment:
Originated indirect paper— 36 36 — 36 — 
Other consumer— 16 16 16 — — 
Total $13,797 $2,409 $16,206 $8,632 $7,574 $795 
Schedule of Bank Impaired Loans
A summary of the Company’s loans individually evaluated for impairment as of December 31, 2022 and March 31, 2022 was as follows:
Twelve Months Ended
 Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentInterest Income Recognized
December 31, 2022
With No Related Allowance Recorded:
Commercial/Agricultural real estate$9,741 $9,766 $— $13,657 $549 
C&I/Agricultural operating2,744 2,754 — 4,467 200 
Residential mortgage5,846 5,907 — 6,304 276 
Consumer installment745 745 — 307 
Total$19,076 $19,172 $— $24,735 $1,030 
With An Allowance Recorded:
Commercial/Agricultural real estate$7,108 $7,108 $519 $6,028 $273 
C&I/Agricultural operating538 538 249 273 48 
Residential mortgage91 91 48 298 65 
Consumer installment10 10 10 
Total$7,747 $7,747 $826 $6,601 $388 
December 31, 2022 Totals
Commercial/Agricultural real estate$16,849 $16,874 $519 $19,685 $822 
C&I/Agricultural operating3,282 3,292 249 4,740 248 
Residential mortgage5,937 5,998 48 6,602 341 
Consumer installment755 755 10 309 
Total$26,823 $26,919 $826 $31,336 $1,418 
Three Months Ended
 Recorded InvestmentUnpaid Principal BalanceRelated AllowanceAverage Recorded InvestmentInterest Income Recognized
March 31, 2022
With No Related Allowance Recorded:
Commercial/Agricultural real estate$13,840 $14,116 $— $16,626 $136 
C&I/Agricultural operating6,015 6,167 — 5,319 50 
Residential mortgage6,447 6,528 — 6,882 71 
Consumer installment210 210 — 258 
Total $26,512 $27,021 $— $29,085 $259 
With An Allowance Recorded:
Commercial/Agricultural real estate$6,481 $6,481 $1,280 $5,285 $11 
C&I/Agricultural operating438 438 373 415 10 
Residential mortgage310 310 69 600 
Consumer installment— — — — 
Total$7,229 $7,229 $1,722 $6,301 $22 
March 31, 2022
Commercial/Agricultural real estate$20,321 $20,597 $1,280 $21,911 $147 
C&I/Agricultural operating6,453 6,605 373 5,734 60 
Residential mortgage6,757 6,838 69 7,482 72 
Consumer installment210 210 — 259 
Total$33,741 $34,250 $1,722 $35,386 $281 
Schedule of Loan Modifications
Loan Modifications Made to Borrowers Experiencing Financial Difficulty:

Term Extension
Loan ClassAmortized Cost Basis at
March 31, 2023
% of Total Class of Financing Receivables
Commercial real estate$5,359 0.74 %
Commercial and industrial$25 0.02 %
Residential mortgage$38 0.03 %
Other-Than-Insignificant Payment Delay
Loan ClassAmortized Cost Basis at
 March 31, 2023
% of Total Class of Financing Receivables
Other consumer$22 0.33 %
Following is a summary of TDR loans by accrual status as of December 31, 2022.
December 31, 2022
Troubled debt restructure loans:
Accrual status$5,171 
Non-accrual status2,617 
Total$7,788 
The following provides detail, including specific reserve and reasons for modification, related to loans identified as TDRs during the three months ended March 31, 2022:    
Number of ContractsMaturity ExtensionModified PaymentModified Under- writingOtherPre-Modification Outstanding Recorded InvestmentPost-Modification Outstanding Recorded InvestmentSpecific Reserve
Three months ended March 31, 2022
TDRs:
Commercial/Agricultural real estate$1,241 $— $— $— $1,241 $1,241 $— 
C&I/Agricultural operating— — 150 — 150 150 — 
Residential mortgage31 — 507 — 538 538 — 
Consumer installment— — — — — — — — 
Totals$1,272 $— $657 $— $1,929 $1,929 $— 
There were no loans modified in a TDR during the previous twelve months which subsequently defaulted during the three months ended March 31, 2022.
Schedule of Financial Effect of the Modified Made to Borrowers Experiencing
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty:
Term Extension
Loan ClassFinancial Effect
Commercial real estateA weighted average of 6 months was added to the term of the loans
Commercial and industrialA weighted average of 5 months was added to the term of the loans
Residential mortgageA weighted average of 17 months was added to the term of the loans
Other-Than-Insignificant Payment Delay
Loan ClassFinancial Effect
Other consumerPayments were deferred a weighted average of 3 months