Loans and Allowance for Credit Losses | Loans and Allowance for Credit Losses Outstanding loans are summarized as follows: Loan Type (Dollars in thousands) June 30, 2021 % of Total December 31, 2020 % of Total Commercial: Commercial and industrial $ 208,919 19.4 % $ 273,994 24.9 % Agricultural production 32,918 3.1 % 21,971 2.0 % Total commercial 241,837 22.5 % 295,965 26.9 % Real estate: Owner occupied 200,232 18.7 % 208,843 18.9 % Real estate construction and other land loans 65,282 6.1 % 55,419 5.0 % Commercial real estate 357,519 33.4 % 338,886 30.7 % Agricultural real estate 88,110 8.2 % 84,258 7.6 % Other real estate 29,750 2.8 % 28,718 2.6 % Total real estate 740,893 69.2 % 716,124 64.8 % Consumer: Equity loans and lines of credit 51,364 4.8 % 55,634 5.0 % Consumer and installment 37,241 3.5 % 37,236 3.3 % Total consumer 88,605 8.3 % 92,870 8.3 % Net deferred origination (fees) costs (1,390) (2,612) Total gross loans 1,069,945 100.0 % 1,102,347 100.0 % Allowance for credit losses (10,439) (12,915) Total loans $ 1,059,506 $ 1,089,432 At June 30, 2021 and December 31, 2020, loans originated under Small Business Administration (SBA) programs totaling $23,685,000 and $24,220,000, respectively, were included in the real estate and commercial categories, of which, $18,029,000 or 76% and $18,180,000 or 75%, respectively, are secured by government guarantees. In addition, the Company participated in the SBA Paycheck Protection Program (PPP) to help provide loans to our business customers to provide them with additional working capital. At June 30, 2021, 630 PPP loans totaling $109,502,000 were outstanding and included in the commercial and industrial line item above. At December 31, 2020, 989 PPP loans totaling $192,916,000 were outstanding and included in the commercial and industrial line item above. Allowance for Credit Losses The allowance for credit losses (the “Allowance”) is a valuation allowance for probable incurred credit losses in the Company’s loan portfolio. The Allowance is established through a provision for credit losses which is charged to expense. Additions to the Allowance are expected to maintain the adequacy of the total Allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the Allowance. Cash received on previously charged-off credits is recorded as a recovery to the Allowance. The overall Allowance consists of two primary components, specific reserves related to impaired loans and general reserves for probable incurred losses related to loans that are not impaired. For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment (and in certain cases peer data) over the most recent 50 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole. The following table shows the summary of activities for the Allowance as of and for the three months ended June 30, 2021 and 2020 by portfolio segment (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Beginning balance, April 1, 2021 $ 2,483 $ 8,352 $ 888 $ 333 $ 12,056 (Reversal) provision charged to operations (307) (1,302) 91 18 (1,500) Charge-offs — — (171) — (171) Recoveries 34 — 20 — 54 Ending balance, June 30, 2021 $ 2,210 $ 7,050 $ 828 $ 351 $ 10,439 Allowance for credit losses: Beginning balance, April 1, 2020 $ 1,657 $ 7,555 $ 1,236 $ 98 $ 10,546 Provision charged to operations 7 2,834 76 83 3,000 Charge-offs — — (80) — (80) Recoveries 423 — 48 — 471 Ending balance, June 30, 2020 $ 2,087 $ 10,389 $ 1,280 $ 181 $ 13,937 The following table shows the summary of activities for the Allowance as of and for the six months ended June 30, 2021 and 2020 by portfolio segment (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Beginning balance, January 1, 2021 $ 2,019 $ 9,174 $ 1,091 $ 631 $ 12,915 Reversal charged to operations (439) (2,443) (138) (280) (3,300) Charge-offs (31) — (197) — (228) Recoveries 661 319 72 — 1,052 Ending balance, June 30, 2021 $ 2,210 $ 7,050 $ 828 $ 351 $ 10,439 Allowance for credit losses: Beginning balance, January 1, 2020 $ 1,428 $ 6,769 $ 897 $ 36 $ 9,130 Provision charged to operations 233 3,620 377 145 4,375 Charge-offs (29) — (94) — (123) Recoveries 455 — 100 — 555 Ending balance, June 30, 2020 $ 2,087 $ 10,389 $ 1,280 $ 181 $ 13,937 The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2021 and December 31, 2020 (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Ending balance, June 30, 2021 $ 2,210 $ 7,050 $ 828 $ 351 $ 10,439 Ending balance: individually evaluated for impairment $ 865 $ 10 $ 5 $ — $ 880 Ending balance: collectively evaluated for impairment $ 1,345 $ 7,040 $ 823 $ 351 $ 9,559 Ending balance, December 31, 2020 $ 2,019 $ 9,174 $ 1,091 $ 631 $ 12,915 Ending balance: individually evaluated for impairment $ 339 $ 271 $ 21 $ — $ 631 Ending balance: collectively evaluated for impairment $ 1,680 $ 8,903 $ 1,070 $ 631 $ 12,284 The following table shows the ending balances of loans as of June 30, 2021 and December 31, 2020 by portfolio segment and by impairment methodology (in thousands): Commercial Real Estate Consumer Total Loans: Ending balance, June 30, 2021 $ 241,837 $ 740,893 $ 88,605 $ 1,071,335 Ending balance: individually evaluated for impairment $ 6,503 $ 971 $ 1,065 $ 8,539 Ending balance: collectively evaluated for impairment $ 235,334 $ 739,922 $ 87,540 $ 1,062,796 Loans: Ending balance, December 31, 2020 $ 295,965 $ 716,124 $ 92,870 $ 1,104,959 Ending balance: individually evaluated for impairment $ 7,402 $ 2,616 $ 1,168 $ 11,186 Ending balance: collectively evaluated for impairment $ 288,563 $ 713,508 $ 91,702 $ 1,093,773 The following table shows the loan portfolio by class allocated by management’s internal risk ratings at June 30, 2021 (in thousands): Pass Special Mention Sub-Standard Doubtful Total Commercial: Commercial and industrial $ 196,108 $ 745 $ 12,066 $ — $ 208,919 Agricultural production 28,520 1,430 2,968 — 32,918 Real Estate: Owner occupied 189,898 3,360 6,974 — 200,232 Real estate construction and other land loans 60,603 4,679 — — 65,282 Commercial real estate 341,805 6,161 9,553 — 357,519 Agricultural real estate 84,870 2,087 1,153 — 88,110 Other real estate 29,589 — 161 — 29,750 Consumer: Equity loans and lines of credit 51,116 248 — — 51,364 Consumer and installment 37,178 — 63 — 37,241 Total $ 1,019,687 $ 18,710 $ 32,938 $ — $ 1,071,335 The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2020 (in thousands): Pass Special Mention Sub-Standard Doubtful Total Commercial: Commercial and industrial $ 258,587 $ 5,004 $ 10,403 $ — $ 273,994 Agricultural production 18,289 377 3,305 — 21,971 Real Estate: Owner occupied 197,721 3,870 7,252 — 208,843 Real estate construction and other land loans 50,560 1,622 3,237 — 55,419 Commercial real estate 314,710 14,537 9,639 — 338,886 Agricultural real estate 72,875 10,195 1,188 — 84,258 Other real estate 28,557 161 — — 28,718 Consumer: Equity loans and lines of credit 54,034 640 960 — 55,634 Consumer and installment 37,084 — 152 — 37,236 Total $ 1,032,417 $ 36,406 $ 36,136 $ — $ 1,104,959 The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2021 (in thousands): 30-59 Days 60-89 Greater Than 90 Days Past Due Total Past Current Total Recorded Non-accrual Commercial: Commercial and industrial $ 16 $ — $ — $ 16 $ 208,903 $ 208,919 $ — $ 347 Agricultural production — — — — 32,918 32,918 — 1,205 Real estate: — — Owner occupied — — — — 200,232 200,232 — — Real estate construction and other land loans — — — — 65,282 65,282 — — Commercial real estate 294 — — 294 357,225 357,519 — 483 Agricultural real estate — — — — 88,110 88,110 — — Other real estate — — — — 29,750 29,750 — — Consumer: — Equity loans and lines of credit — — — — 51,364 51,364 — — Consumer and installment 81 — — 81 37,160 37,241 — — Total $ 391 $ — $ — $ 391 $ 1,070,944 $ 1,071,335 $ — $ 2,035 The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2020 (in thousands): 30-59 Days 60-89 Greater Than 90 Days Past Due Total Past Current Total Recorded Non- Commercial: Commercial and industrial $ — $ — $ 60 $ 60 $ 273,934 $ 273,994 $ — $ 752 Agricultural production — — — — 21,971 21,971 — — Real estate: — Owner occupied — — — — 208,843 208,843 — 370 Real estate construction and other land loans — — — — 55,419 55,419 — 1,556 Commercial real estate — — — — 338,886 338,886 — 512 Agricultural real estate — — — — 84,258 84,258 — — Other real estate — — — — 28,718 28,718 — — Consumer: Equity loans and lines of credit — 24 — 24 55,610 55,634 — — Consumer and installment 5 — — 5 37,231 37,236 — 88 Total $ 5 $ 24 $ 60 $ 89 $ 1,104,870 $ 1,104,959 $ — $ 3,278 The following table shows information related to impaired loans by class at June 30, 2021 (in thousands): Recorded Unpaid Related With no related allowance recorded: Real estate: Real estate construction and other land loans $ 316 $ 316 $ — Commercial real estate 483 544 — Total real estate 799 860 — Consumer: Equity loans and lines of credit 140 176 — Total with no related allowance recorded 939 1,036 — With an allowance recorded: Commercial: Commercial and industrial 5,298 5,328 659 Agricultural production 1,205 1,248 206 Total commercial 6,503 6,576 865 Real estate: Real estate construction and other land loans — — — Commercial real estate 142 143 3 Agricultural real estate 30 30 7 Total real estate 172 173 10 Consumer: Equity loans and lines of credit 925 925 5 Total with an allowance recorded 7,600 7,674 880 Total $ 8,539 $ 8,710 $ 880 The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality. The following table shows information related to impaired loans by class at December 31, 2020 (in thousands): Recorded Unpaid Related With no related allowance recorded: Commercial: Commercial and industrial $ 60 $ 61 $ — Real estate: Owner occupied 370 409 — Real estate construction and other land loans 28 28 — Commercial real estate 512 561 — Total real estate 910 998 — Consumer: Equity loans and lines of credit 144 180 — Total with no related allowance recorded 1,114 1,239 — With an allowance recorded: Commercial: Commercial and industrial 7,342 7,373 339 Real estate: Real estate construction and other land loans 1,528 1,552 268 Commercial real estate 148 149 3 Agricultural real estate 30 29 — Total real estate 1,706 1,730 271 Consumer: Equity loans and lines of credit 936 936 9 Consumer and installment 88 93 12 Total consumer 1,024 1,029 21 Total with an allowance recorded 10,072 10,132 631 Total $ 11,186 $ 11,371 $ 631 The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality. The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended June 30, 2021 and 2020 (in thousands). Three Months Ended June 30, 2021 Three Months Ended June 30, 2020 Average Interest Average Interest With no related allowance recorded: Commercial: Commercial and industrial $ — $ — $ 7 $ — Agricultural production — — 212 — Total commercial — — 219 — Real estate: Owner occupied — — 401 — Real estate construction and other land loans 333 5 — — Commercial real estate 490 — 848 — Agricultural real estate — — 199 — Total real estate 823 5 1,448 — Consumer: Equity loans and lines of credit 142 3 232 3 Total with no related allowance recorded 965 8 1,899 3 With an allowance recorded: Commercial: Commercial and industrial 5,831 67 11,516 171 Agricultural production 1,328 619 12 Total commercial 7,159 67 12,135 183 Real estate: Real estate construction and other land loans 746 — 95 — Commercial real estate 144 2 331 2 Agricultural real estate 30 1 28 1 Total real estate 920 3 454 3 Consumer: Equity loans and lines of credit 928 14 957 14 Consumer and installment — — 38 — Total consumer 928 14 995 14 Total with an allowance recorded 9,007 84 13,584 200 Total $ 9,972 $ 92 $ 15,483 $ 203 The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the six months ended June 30, 2021 and 2020 (in thousands). Six Months Ended June 30, 2021 Six Months Ended June 30, 2020 Average Interest Average Interest With no related allowance recorded: Commercial: Commercial and industrial $ 9 $ — $ 71 $ — Agricultural land and production — — 121 — Total commercial 9 — 192 — Real estate: Owner occupied 103 — 407 — Real estate construction and other land loans 201 11 — — Commercial real estate 498 — 959 — Agricultural real estate — — 228 — Total real estate 802 11 1,594 — Consumer: Equity loans and lines of credit 142 6 264 6 Total with no related allowance recorded 953 17 2,050 6 With an allowance recorded: Commercial: Commercial and industrial 6,475 153 6,589 344 Agricultural land and production 969 — 354 24 Total commercial 7,444 153 6,943 368 Real estate: Real estate construction and other land loans 1,077 — 54 — Commercial real estate 145 5 254 5 Agricultural real estate 30 1 26 1 Total real estate 1,252 6 334 6 Consumer: Equity loans and lines of credit 931 27 1,052 28 Consumer and installment 25 — 24 — Total consumer 956 27 1,076 28 Total with an allowance recorded 9,652 186 8,353 402 Total $ 10,605 $ 203 $ 10,403 $ 408 Foregone interest on nonaccrual loans totaled $72,000 and $74,000 for the six month period ended June 30, 2021 and 2020, respectively. Foregone interest on nonaccrual loans totaled 34,000 and 55,000 for the three month period ended June 30, 2021 and 2020, respectively. Troubled Debt Restructurings: As of June 30, 2021 and December 31, 2020, the Company has a recorded investment in troubled debt restructurings of $6,504,000 and $7,908,000, respectively. The Company has allocated $515,000 and $20,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of June 30, 2021 and December 31, 2020, respectively. During the six months ended June 30, 2021, one loan was modified as troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same period, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower was forgiven or which resulted in a charge-off or change to the allowance for loan losses. As discussed in Note 1 to these financial statements, Section 4013 of the CARES Act and the “ Interagency Statement on Loan Modifications and Reporting for Financial Institutions Working with Customers Affected by the Coronavirus (Revised) ” provided banks an option to elect to not account for certain loan modifications related to COVID-19 as TDRs as long as the borrowers were not more than 30 days past due as of December 31, 2019 or at the time of modification program implementation, respectively, and the borrowers meet other applicable criteria. The remaining TDRs disclosed below were not related to COVID-19 modifications. The Company executed loan deferrals on outstanding balances of approximately $1.37 million resulting from the COVID-19 pandemic that were not classified as a TDRs at June 30, 2021. The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2021 (in thousands): Troubled Debt Restructurings: Number of Loans Pre-Modification Outstanding Recorded Investment (1) Principal Modification (2) Post Modification Outstanding Recorded Investment (3) Outstanding Recorded Investment Real Estate: Real estate-construction and other land loans 1 $ 333 $ — $ 333 $ 317 (1) Amounts represent the recorded investment in loans before recognizing effects of the Troubled Debt Restructurings, if any. (2) Principal modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate. (3) Balance outstanding after principal modification, if any borrower reduction to recorded investment. The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2020 (in thousands): Troubled Debt Restructurings: Number of Loans Pre-Modification Outstanding Recorded Investment (1) Principal Modification (2) Post Modification Outstanding Recorded Investment (3) Outstanding Recorded Investment Commercial: Commercial and Industrial 1 $ 12,925 $ — $ 12,925 $ 9,725 Agricultural production 1 850 — 850 775 Total 2 $ 13,775 $ — $ 13,775 $ 10,500 During the quarters ended June 30, 2021 and 2020, no loans were modified as troubled debt restructurings. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on troubled debt restructurings, within twelve months following the modification, during the six months ended and three months ended June 30, 2021 or June 30, 2020. |