XML 59 R35.htm IDEA: XBRL DOCUMENT v3.25.0.1
LOANS, ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2024
Receivables [Abstract]  
Schedule of Loans A summary of loans at December 31, 2024, and December 31, 2023, follows:
December 31, 2024
December 31, 2023
Amortized Cost% of TotalAmortized Cost% of Total
Commercial/Agricultural real estate:
Commercial real estate$707,009 51.7 %$748,447 51.2 %
Agricultural real estate72,738 5.3 %83,157 5.7 %
Multi-family real estate220,706 16.1 %228,004 15.6 %
Construction and land development78,146 5.7 %110,218 7.5 %
C&I/Agricultural operating:
Commercial and industrial115,535 8.4 %121,190 8.3 %
Agricultural operating31,017 2.3 %25,695 1.8 %
Residential mortgage:
Residential mortgage131,892 9.6 %128,479 8.8 %
Purchased HELOC loans2,956 0.2 %2,880 0.2 %
Consumer installment:
Originated indirect paper3,970 0.3 %6,535 0.4 %
Other consumer5,012 0.4 %6,187 0.4 %
Total loans receivable$1,368,981 100 %$1,460,792 100 %
Less Allowance for credit losses(20,549)(22,908)
Net loans receivable$1,348,432 $1,437,884 
Schedule of Financing Receivable Credit Quality Indicators
As of December 31, 2024, and December 31, 2023, there were no loans classified as doubtful with a risk rating of 8 and no loans classified as loss with a risk rating of 9.

Residential and consumer loans are typically not rated until they are past due 90 days at month-end which is why they are classified as pass graded 1 - 5 and once 90 days past due at month-end or nonaccrual, get assigned a grade 7.
Below is a summary of the amortized cost of loans summarized by class, credit quality risk rating and year of origination as of December 31, 2024, and gross charge-offs for the twelve months ended December 31, 2024:

Amortized Cost Basis by Origination Year
20242023202220212020PriorRevolvingRevolving to TermTotal
Commercial/Agricultural real estate:
Commercial real estate
Risk rating 1 to 5$49,580 $76,381 $123,806 $207,155 $89,539 $141,264 $7,669 $— $695,394 
Risk rating 6173 1,406 2,238 138 — — — — 3,955 
Risk rating 7— — 553 2,445 214 4,448 — — 7,660 
Total$49,753 $77,787 $126,597 $209,738 $89,753 $145,712 $7,669 $— $707,009 
Current period gross charge-offs$— $— $— $39 $— $— $— $— $39 
Agricultural real estate
Risk rating 1 to 5$3,556 $10,870 $17,160 $10,098 $7,335 $16,642 $715 $— $66,376 
Risk rating 6— — — — — 140 — — 140 
Risk rating 7— 202 477 5,102 — 441 — — 6,222 
Total$3,556 $11,072 $17,637 $15,200 $7,335 $17,223 $715 $— $72,738 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Multi-family real estate
Risk rating 1 to 5$8,777 $7,790 $40,426 $101,213 $43,115 $19,005 $380 $— $220,706 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — — — 
Total$8,777 $7,790 $40,426 $101,213 $43,115 $19,005 $380 $— $220,706 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Construction and land development
Risk rating 1 to 5$23,832 $25,102 $10,186 $346 $1,297 $868 $16,412 $— $78,043 
Risk rating 6— — — — — 103 — — 103 
Risk rating 7— — — — — — — — — 
Total$23,832 $25,102 $10,186 $346 $1,297 $971 $16,412 $— $78,146 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial/Agricultural operating:
Commercial and industrial
Risk rating 1 to 5$17,599 $13,049 $28,343 $13,629 $8,787 $4,197 $24,809 $— $110,413 
Risk rating 6— — 3,062 13 — — 292 626 3,993 
Risk rating 7— 500 74 401 — — 154 — 1,129 
Total$17,599 $13,549 $31,479 $14,043 $8,787 $4,197 $25,255 $626 $115,535 
Current period gross charge-offs$— $131 $$— $$— $— $— $143 
Agricultural operating
Risk rating 1 to 5$3,373 $3,062 $3,144 $563 $198 $1,884 $17,609 $— $29,833 
Risk rating 6— 49 — 37 240 — 65 — 391 
Risk rating 7— — 473 320 — — — — 793 
Total$3,373 $3,111 $3,617 $920 $438 $1,884 $17,674 $— $31,017 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
ContinuedAmortized Cost Basis by Origination Year
20242023202220212020PriorRevolvingRevolving to TermTotal
Residential mortgage:
Residential mortgage
Risk rating 1 to 5$13,400 $28,598 $30,386 $7,369 $2,141 $30,004 $17,349 $— $129,247 
Risk rating 6— — — — — — — — — 
Risk rating 7— — 130 — — 2,507 — 2,645 
Total$13,400 $28,598 $30,516 $7,369 $2,141 $32,511 $17,357 $— $131,892 
Current period gross charge-offs$— $— $— $— $— $$— $— $
Purchased HELOC loans
Risk rating 1 to 5$— $— $— $— $— $— $2,839 $— $2,839 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — 117 — 117 
Total$— $— $— $— $— $— $2,956 $— $2,956 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Consumer installment:
Originated indirect paper
Risk rating 1 to 5$— $— $— $— $— $3,944 $— $— $3,944 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — 26 — — 26 
Total$— $— $— $— $— $3,970 $— $— $3,970 
Current period gross charge-offs$— $— $— $— $— $17 $— $— $17 
Other consumer
Risk rating 1 to 5$1,519 $1,229 $811 $385 $341 $214 $511 $— $5,010 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — 
Total$1,521 $1,229 $811 $385 $341 $214 $511 $— $5,012 
Current period gross charge-offs$— $$$$— $— $10 $— $18 
Total loans receivable$121,811 $168,238 $261,269 $349,214 $153,207 $225,687 $88,929 $626 $1,368,981 
Total current period gross charge-offs$— $135 $10 $40 $$21 $10 $— $221 
Below is a summary of the amortized cost of loans summarized by class, credit quality risk rating and year of origination as of December 31, 2023, and gross charge-offs for the twelve months ended December 31, 2023:



Amortized Cost Basis by Origination Year
20232022202120202019PriorRevolvingRevolving to TermTotal
Commercial/Agricultural real estate:
Commercial real estate
Risk rating 1 to 5$73,564 $133,583 $236,774 $90,881 $71,104 $107,999 $10,204 $— $724,109 
Risk rating 6309 — 9,510 — — — — — 9,819 
Risk rating 725 696 3,213 4,548 183 5,854 — — 14,519 
Total$73,898 $134,279 $249,497 $95,429 $71,287 $113,853 $10,204 $— $748,447 
Current period gross charge-offs$— $— $10 $— $— $$— $— $14 
Agricultural real estate
Risk rating 1 to 5$16,335 $19,026 $11,582 $7,719 $5,463 $15,418 $1,009 $— $76,552 
Risk rating 6— 171 5,409 — 152 482 — — 6,214 
Risk rating 7— 360 — — 31 — — — 391 
Total$16,335 $19,557 $16,991 $7,719 $5,646 $15,900 $1,009 $— $83,157 
Current period gross charge-offs$— $— $— $32 $— $— $— $— $32 
Multi-family real estate
Risk rating 1 to 5$5,016 $50,617 $95,686 $45,685 $8,591 $22,364 $45 $— $228,004 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — — — 
Total$5,016 $50,617 $95,686 $45,685 $8,591 $22,364 $45 $— $228,004 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Construction and land development
Risk rating 1 to 5$42,639 $37,783 $18,912 $8,014 $119 $1,124 $1,314 $— $109,905 
Risk rating 6— — — — — 110 — — 110 
Risk rating 7— — — — — 54 149 — 203 
Total$42,639 $37,783 $18,912 $8,014 $119 $1,288 $1,463 $— $110,218 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Commercial/Agricultural operating:
Commercial and industrial
Risk rating 1 to 5$16,758 $31,915 $28,059 $11,406 $4,746 $2,023 $24,059 $— $118,966 
Risk rating 6— — — — — 2,200 — 2,205 
Risk rating 7— — — — — — 17 19 
Total$16,758 $31,915 $28,059 $11,406 $4,751 $2,025 $26,259 $17 $121,190 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Agricultural operating
Risk rating 1 to 5$4,734 $3,908 $856 $746 $295 $2,144 $11,831 $— $24,514 
Risk rating 6— — — — — — — — — 
Risk rating 7— 476 704 — — — — 1,181 
Total$4,734 $4,384 $1,560 $746 $295 $2,145 $11,831 $— $25,695 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
ContinuedAmortized Cost Basis by Origination Year
20232022202120202019PriorRevolvingRevolving to TermTotal
Residential mortgage:
Residential mortgage
Risk rating 1 to 5$28,808 $33,660 $8,743 $2,610 $2,292 $33,744 $15,544 $— $125,401 
Risk rating 6— — — — — — — — — 
Risk rating 7— 141 — — 14 2,875 — 48 3,078 
Total$28,808 $33,801 $8,743 $2,610 $2,306 $36,619 $15,544 $48 $128,479 
Current period gross charge-offs$— $— $10 $— $— $68 $— $— $78 
Purchased HELOC loans
Risk rating 1 to 5$— $— $— $— $— $— $2,880 $— $2,880 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — — — — — 
Total$— $— $— $— $— $— $2,880 $— $2,880 
Current period gross charge-offs$— $— $— $— $— $— $— $— $— 
Consumer installment:
Originated indirect paper
Risk rating 1 to 5$— $— $— $— $— $6,491 $— $— $6,491 
Risk rating 6— — — — — — — — — 
Risk rating 7— — — — — 44 — — 44 
Total$— $— $— $— $— $6,535 $— $— $6,535 
Current period gross charge-offs$— $— $— $— $— $13 $— $— $13 
Other consumer
Risk rating 1 to 5$2,104 $1,525 $763 $559 $402 $274 $530 $$6,158 
Risk rating 6— — — — — — — — — 
Risk rating 7— — 16 — 29 
Total$2,113 $1,527 $763 $559 $418 $275 $531 $$6,187 
Current period gross charge-offs$— $$$11 $$$— $— $23 
Total loans receivable$190,301 $313,863 $420,211 $172,168 $93,413 $201,004 $69,766 $66 $1,460,792 
Total current period gross charge-offs$— $$21 $43 $$91 $— $— $160 
Schedule of Changes in Loans A summary of the changes in those loans is as follows:
Twelve months endedTwelve months ended
 December 31, 2024December 31, 2023
Balance—beginning of period$36,592 $38,410 
New loan originations1,006 624 
Repayments(2,856)(2,442)
Balance—end of period$34,742 $36,592 
Available and unused lines of credit$19 $603 
Schedule of Allowance for Credit Losses
The following tables present the balance and activity in the allowance for credit losses (“ACL”) - loans by portfolio segment for the twelve months ended December 31, 2024 and December 31, 2023:
Commercial/Agricultural Real EstateC&I/Agricultural operatingResidential MortgageConsumer InstallmentTotal
Twelve months ended December 31, 2024
Allowance for Credit Losses - Loans:
ACL - Loans, at beginning of period$18,784 $1,105 $2,744 $275 $22,908 
Charge-offs(39)(143)(4)(35)(221)
Recoveries56 36 22 121 
Additions/(reversals) to ACL - Loans via provision for credit losses charged to operations(2,285)332 (258)(48)(2,259)
ACL - Loans, at end of period$16,516 $1,330 $2,489 $214 $20,549 
Commercial/Agricultural Real EstateC&I/Agricultural operatingResidential MortgageConsumer InstallmentUnallocatedTotal
Twelve months ended December 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(46)— (78)(36)— (160)
Recoveries489 47 42 33 — 611 
Additions/(reversals) to ACL - Loans via provision for credit losses charged to operations(254)(929)1,062 (67)— (188)
ACL - Loans, at end of period$18,784 $1,105 $2,744 $275 $— $22,908 
December 31, 2024 and Twelve Months EndedDecember 31, 2023 and Twelve Months Ended
ACL - Unfunded Commitments - beginning of period$1,250 $— 
Cumulative effect of ASU 2016-13 adoption— 1,537 
Reversals to ACL - Unfunded Commitments via provision for credit losses charged to operations(916)(287)
ACL - Unfunded Commitments - End of period$334 $1,250 
Schedule of Aging Analysis of 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 December 31, 2024 and December 31, 2023, respectively, was as follows:
(Loan balances at amortized cost)30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past DueTotal
Past Due
CurrentTotal
Loans
December 31, 2024
Commercial/Agricultural real estate:
Commercial real estate$857 $322 $367 $1,546 $705,463 $707,009 
Agricultural real estate26 — 556 582 72,156 72,738 
Multi-family real estate— — — — 220,706 220,706 
Construction and land development— — — — 78,146 78,146 
C&I/Agricultural operating:
Commercial and industrial566 50 564 1,180 114,355 115,535 
Agricultural operating— — 793 793 30,224 31,017 
Residential mortgage:
Residential mortgage1,873 796 500 3,169 128,723 131,892 
Purchased HELOC loans— — 117 117 2,839 2,956 
Consumer installment:
Originated indirect paper25 — — 25 3,945 3,970 
Other consumer27 — — 27 4,985 5,012 
Total $3,374 $1,168 $2,897 $7,439 $1,361,542 $1,368,981 

(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
December 31, 2023
Commercial/Agricultural real estate:
Commercial real estate$50 $308 $— $358 $10,359 $10,717 $737,730 $748,447 
Agricultural real estate— — — — 391 391 82,766 83,157 
Multi-family real estate— — — — — — 228,004 228,004 
Construction and land development— — — — 54 54 110,164 110,218 
C&I/Agricultural operating:
Commercial and industrial248 — — 248 — 248 120,942 121,190 
Agricultural operating— — — — 1,180 1,180 24,515 25,695 
Residential mortgage:
Residential mortgage826 350 387 1,563 1,167 2,730 125,749 128,479 
Purchased HELOC loans117 — — 117 — 117 2,763 2,880 
Consumer installment:
Originated indirect paper66 — — 66 15 81 6,454 6,535 
Other consumer38 — 40 18 58 6,129 6,187 
Total $1,345 $658 $389 $2,392 $13,184 $15,576 $1,445,216 $1,460,792 
The following table shows the performance of such loans that have been modified during the twelve months ended December 31, 2024.
Current30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past Due
Commercial real estate$1,407 $— $— $— 
Commercial and industrial1,513 — 50 — 
Residential mortgage256 — — — 
Other consumer— — — 
Total$3,178 $— $50 $— 

The following table shows the performance of such loans that have been modified during the twelve months ended December 31, 2023.
Current30-59 Days Past Due60-89 Days Past DueGreater Than 89 Days Past Due
Commercial real estate$4,694 $— $— $— 
Commercial and industrial2,200 — — — 
Residential mortgage35 — 69 — 
Other consumer20 — — — 
Total$6,949 $— $69 $— 
Schedule of Nonaccrual Loans The following table presents the amortized cost basis of loans on nonaccrual status and of nonaccrual loans individually evaluated at December 31, 2024 and December 31, 2023, with no allowance for credit losses:
December 31, 2024Total Nonaccrual LoansNonaccrual with no Allowance for Credit LossesLoans Past Due Over 89 Days Still Accruing
Commercial/Agricultural real estate:
Commercial real estate$4,594 $4,374 $— 
Agricultural real estate6,222 6,020 — 
Multi-family real estate— — — 
Construction and land development103 103 — 
C&I/Agricultural operating:
Commercial and industrial597 564 — 
Agricultural operating793 793 — 
Residential mortgage:
Residential mortgage741 548 186 
Purchased HELOC loans117 117 — 
Consumer installment:
Originated indirect paper— 
Other consumer— — — 
Total $13,168 $12,520 $186 

December 31, 2023Total Nonaccrual LoansNonaccrual with no Allowance for Credit Losses
Commercial/Agricultural real estate:
Commercial real estate$10,359 $10,347 
Agricultural real estate391 391 
Multi-family real estate— — 
Construction and land development54 54 
C&I/Agricultural operating:
Commercial and industrial— — 
Agricultural operating1,180 1,180 
Residential mortgage:
Residential mortgage1,167 934 
Purchased HELOC loans— — 
Consumer installment:
Originated indirect paper15 15 
Other consumer18 18 
Total $13,184 $12,939 
Schedule of Collateral Dependent Loans by Portfolio Segment The following table presents the amortized cost basis of collateral dependent loans by portfolio segment and collateral type that were individually evaluated to determine expected credit losses and the related allowance for credit losses as of December 31, 2024 and December 31, 2023.
Collateral Type
December 31, 2024Real EstateOther AssetsTotalWithout an AllowanceWith an AllowanceAllowance Allocation
Commercial/Agricultural real estate:
Commercial real estate$9,004 $— $9,004 $6,597 $2,407 $258 
Agricultural real estate6,222 — 6,222 6,020 202 99 
Multi-family real estate— — — — — — 
Construction and land development103 — 103 103 — — 
C&I/Agricultural operating:
Commercial and industrial— 1,806 1,806 1,146 660 49 
Agricultural operating— 793 793 793 — — 
Residential mortgage:
Residential mortgage3,066 — 3,066 2,773 293 49 
Purchased HELOC loans— — — — — — 
Consumer installment:
Originated indirect paper— 25 25 25 — — 
Other consumer— — — 
Total $18,395 $2,626 $21,021 $17,459 $3,562 $455 
Collateral Type
December 31, 2023Real EstateOther AssetsTotalWithout an AllowanceWith an AllowanceAllowance Allocation
Commercial/Agricultural real estate:
Commercial real estate$15,086 $— $15,086 $11,350 $3,736 $703 
Agricultural real estate6,605 — 6,605 6,605 — — 
Multi-family real estate— — — — — — 
Construction and land development313 — 313 313 — — 
C&I/Agricultural operating:
Commercial and industrial— 2,219 2,219 2,219 — — 
Agricultural operating— 1,181 1,181 1,181 — — 
Residential mortgage:
Residential mortgage3,145 — 3,145 2,591 554 88 
Purchased HELOC loans— — — — — — 
Consumer installment:
Originated indirect paper— 44 44 44 — — 
Other consumer— 29 29 29 — — 
Total $25,149 $3,473 $28,622 $24,332 $4,290 $791 
Schedule of Loan Modifications
The tables below detail Loan Modifications Made to Borrowers Experiencing Financial Difficulty during the twelve months ended December 31, 2024:
Term Extension
Loan ClassAmortized Cost Basis at
December 31, 2024
% of Total Class of Financing Receivables
Commercial real estate$225 0.03 %
Commercial and industrial$741 0.64 %
Residential mortgage$20 0.02 %
Other-Than-Insignificant Payment Delay
Loan ClassAmortized Cost Basis at
December 31, 2024
% of Total Class of Financing Receivables
Commercial real estate$1,182 0.17 %
Commercial and industrial$822 0.71 %
Residential mortgage$236 0.18 %
Term Extension and Principal Forgiveness
Loan ClassAmortized Cost Basis at
December 31, 2024
% of Total Class of Financing Receivables
Other consumer$0.04 %
The tables below detail Loan Modifications Made to Borrowers Experiencing Financial Difficulty during the twelve months ended December 31, 2023:

Term Extension
Loan ClassAmortized Cost Basis at
December 31, 2023
% of Total Class of Financing Receivables
Commercial real estate$4,694 0.63 %
Commercial and industrial$2,200 1.82 %
Residential mortgage$35 0.03 %
Other consumer$0.02 %
Other-Than-Insignificant Payment Delay
Loan ClassAmortized Cost Basis at
December 31, 2023
% of Total Class of Financing Receivables
Residential mortgage$69 0.05 %
Other consumer$19 0.31 %
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 during the twelve months ended December 31, 2024:
Term Extension
Loan ClassFinancial Effect
Commercial real estate
A weighted average of 6 months was added to the term of the loans
Commercial and industrial
A weighted average of 13 months was added to the term of the loans
Residential mortgage
A weighted average of 54 months was added to the term of the loans
Other-Than-Insignificant Payment Delay
Loan ClassFinancial Effect
Commercial real estate
Payments were deferred a weighted average of 3 months
Commercial and industrial
Payments were deferred a weighted average of 3 months
Residential mortgage
Payments were deferred a weighted average of 3 months
Term Extension and Principal Forgiveness
Loan TypeFinancial Effect
Other Consumer
A weighted average of 3 months was added to the term of the loan and a principal balance of $2 was forgiven
The following tables describe the financial effect of the modifications made to borrowers experiencing financial difficulty during the twelve months ended December 31, 2023:
Term Extension
Loan ClassFinancial Effect
Commercial real estate
A weighted average of 20 months was added to the term of the loans
Commercial and industrial
A weighted average of 3 months was added to the term of the loans
Residential mortgage
A weighted average of 16 months was added to the term of the loans
Other consumer
A weighted average of 12 months was added to the term of the loans
Other-Than-Insignificant Payment Delay
Loan ClassFinancial Effect
Residential mortgage
Payments were deferred a weighted average of 6 months
Other consumer
Payments were deferred a weighted average of 3 months