Loans and Allowance for Credit Losses | Loans and Allowance for Credit Losses on Loans The majority of the disclosures in this footnote are prepared at the class level, which is equivalent to the call report or call code classification. The roll forward of the allowance for credit losses is presented at the portfolio segment level. Accrued interest receivable on loans of $4,752,000 and $4,512,000 at March 31, 2024 and December 31, 2023 respectively is not included in the loan tables below and is included in other assets on the Company’s balance sheets. Outstanding loans are summarized by class as follows: Loan Type (Dollars in thousands) March 31, 2024 December 31, 2023 Commercial: Commercial and industrial $ 86,918 $ 105,466 Agricultural production 24,982 33,556 Total commercial 111,900 139,022 Real estate: Construction & other land loans 28,350 33,472 Commercial real estate - owner occupied 209,777 215,146 Commercial real estate - non-owner occupied 560,492 539,522 Farmland 117,015 120,674 Multi-family residential 61,993 61,307 1-4 family - close-ended 95,575 96,558 1-4 family - revolving 29,442 27,648 Total real estate 1,102,644 1,094,327 Consumer 69,886 55,606 Total gross loans 1,284,430 1,288,955 Net deferred origination costs 2,179 1,842 Loans, net of deferred origination costs 1,286,609 1,290,797 Allowance for credit losses (14,658) (14,653) Total loans, net $ 1,271,951 $ 1,276,144 At March 31, 2024 and December 31, 2023, loans originated under Small Business Administration (SBA) programs totaling $17,435,000 and $18,246,000, respectively, were included in the real estate and commercial categories, of which, $13,343,000 or 77% and $13,955,000 or 76%, respectively, are secured by government guarantees. Allowance for Credit Losses on Loans The measurement of the allowance for credit losses on collectively evaluated loans is based on modeled expectations of lifetime expected credit losses utilizing national and local peer group historical losses, weighting of economic scenarios, and other relevant factors. The Company incorporates forward-looking information using macroeconomic scenarios, which include variables that are considered key drivers of credit losses within the portfolio. The Company uses a probability-weighted, multiple scenario forecast approach. These scenarios may consist of a base forecast representing the most likely outcome, combined with downside or upside scenarios reflecting possible worsening or improving economic conditions. When a loan no longer shares similar risk characteristics with other loans, such as in the case of certain nonaccrual loans, the Company estimates the allowance for credit losses on an individual loan basis. There were no loans on nonaccrual or individually evaluated as of March 31, 2024 or December 31, 2023. The following table shows the summary of activities for the allowance for credit losses for the three months ended March 31, 2024 and 2023 by portfolio segment (in thousands): Commercial Commercial Real Estate 1-4 Family Real Estate Consumer Total Allowance for credit losses: Beginning balance, January 1, 2024 $ 1,475 $ 9,792 $ 2,435 $ 951 $ 14,653 Provision (credit) for credit losses (1) 9 474 (246) 293 530 Charge-offs (507) — — (68) (575) Recoveries — 24 — 26 50 Ending balance, March 31, 2024 $ 977 $ 10,290 $ 2,189 $ 1,202 $ 14,658 (1) Represents credit losses for loans only. The provision for credit losses on the Consolidated Statements of Income of $575 includes a $(157) credit for held-to-maturity securities and a $202 provision for unfunded loan commitments. Commercial Commercial Real Estate 1-4 Family Real Estate Consumer Unallocated Total Allowance for credit losses: Beginning balance, January 1, 2023 prior to adoption of ASU 2016-13 (CECL) $ 1,814 $ 7,803 $ 607 $ 284 $ 340 $ 10,848 Impact of adoption of ASU 2016-13 454 1,693 1,614 489 (340) 3,910 (Credit) provision for credit losses (1) (240) 569 64 125 — 518 Charge-offs (322) 0 — — (32) — (354) Recoveries 322 — — 13 — 335 Ending balance, March 31, 2023 $ 2,028 $ 10,065 $ 2,285 $ 879 $ — $ 15,257 (1) Represents credit losses for loans only. The provision for credit losses on the Consolidated Statements of Income of $633 includes a $(92) credit for held-to-maturity securities and a $207 provision for unfunded loan commitments. During the three month period ended March 31, 2024, the provision for credit losses was primarily driven by loan growth and net charge-off activity. Management believes that the allowance for credit losses at March 31, 2024 appropriately reflected expected credit losses in the loan portfolio at that date. The following table shows the loan portfolio by class, net of deferred costs, allocated by management’s internal risk ratings for the period indicated (in thousands): Term Loans Amortized Cost Basis by Origination Year As of March 31, 2024 2024 2023 2022 2021 2020 Prior Revolving Loans Revolving Converted to Term Total Commercial and industrial Pass/Watch $ 6,847 $ 13,049 $ 16,576 $ 15,760 $ 4,591 $ 7,701 $ 20,931 $ — $ 85,455 Special mention — — 260 — — 267 1,150 — 1,677 Substandard — — — — — 121 — — 121 Total $ 6,847 $ 13,049 $ 16,836 $ 15,760 $ 4,591 $ 8,089 $ 22,081 $ — $ 87,253 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Agricultural production Pass/Watch $ — $ 202 $ 21 $ 12 $ — $ 241 $ 24,224 $ — $ 24,700 Special mention — — — — — — — — — Substandard — — — — — — 300 — 300 Total $ — $ 202 $ 21 $ 12 $ — $ 241 $ 24,524 $ — $ 25,000 Current period gross write-offs $ — $ — $ 507 $ — $ — $ — $ — $ — $ 507 Construction & other land loans Pass/Watch $ 122 $ 8,421 $ 12,658 $ 1,636 $ 701 $ 3,186 $ 1,432 $ — $ 28,156 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ 122 $ 8,421 $ 12,658 $ 1,636 $ 701 $ 3,186 $ 1,432 $ — $ 28,156 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Commercial real estate - owner occupied Pass/Watch $ 9,976 $ 18,594 $ 24,851 $ 20,602 $ 27,074 $ 99,863 $ 2,884 $ — $ 203,844 Special mention — — — — — 3,008 — — 3,008 Substandard — — — — — 2,812 — — 2,812 Total $ 9,976 $ 18,594 $ 24,851 $ 20,602 $ 27,074 $ 105,683 $ 2,884 $ — $ 209,664 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Commercial real estate - non-owner occupied Pass/Watch $ 20,796 $ 83,043 $ 117,220 $ 76,818 $ 49,885 $ 178,888 $ 18,467 $ 125 $ 545,242 Special mention — — 597 — — 313 — — 910 Substandard — — — — — 13,617 — — 13,617 Total $ 20,796 $ 83,043 $ 117,817 $ 76,818 $ 49,885 $ 192,818 $ 18,467 $ 125 $ 559,769 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Farmland Pass/Watch $ 700 $ 8,428 $ 24,321 $ 12,520 $ 29,067 $ 32,358 $ 4,596 $ 2,962 $ 114,952 Special mention — — — — — — — — — Substandard — — — — 2,029 — — — 2,029 Total $ 700 $ 8,428 $ 24,321 $ 12,520 $ 31,096 $ 32,358 $ 4,596 $ 2,962 $ 116,981 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Multi-family residential Pass/Watch $ 819 $ 2,983 $ 1,836 $ 38,580 $ 2,347 $ 14,829 $ 621 $ — $ 62,015 Special mention — — — — — — — — — Substandard — — — — — — — — Total $ 819 $ 2,983 $ 1,836 $ 38,580 $ 2,347 $ 14,829 $ 621 $ — $ 62,015 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — 1-4 family - close-ended Pass/Watch $ 350 $ 1,678 $ 63,038 $ 7,346 $ 2,209 $ 20,226 $ 10 $ 809 $ 95,666 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ 350 $ 1,678 $ 63,038 $ 7,346 $ 2,209 $ 20,226 $ 10 $ 809 $ 95,666 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — 1-4 family - revolving Pass/Watch $ — $ — $ — $ — $ — $ — $ 23,616 $ 6,059 $ 29,675 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ — $ — $ — $ — $ — $ — $ 23,616 $ 6,059 $ 29,675 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Consumer Pass/Watch $ 18,178 $ 31,241 $ 7,763 $ 5,999 $ 2,090 $ 6,463 $ 603 $ 4 $ 72,341 Special mention — — — — — — — — — Substandard — — — 89 — — — — 89 Total $ 18,178 $ 31,241 $ 7,763 $ 6,088 $ 2,090 $ 6,463 $ 603 $ 4 $ 72,430 Current period gross write-offs $ 7 $ — $ 60 $ — $ — $ — $ 1 $ — $ 68 Total loans outstanding (risk rating): Pass/Watch $ 57,788 $ 167,639 $ 268,284 $ 179,273 $ 117,964 $ 363,755 $ 97,384 $ 9,959 $ 1,262,046 Special mention — — 857 — — 3,588 1,150 — 5,595 Substandard — — — 89 2,029 16,550 300 — 18,968 Grand Total $ 57,788 $ 167,639 $ 269,141 $ 179,362 $ 119,993 $ 383,893 $ 98,834 $ 9,959 $ 1,286,609 Current period total gross write-offs $ 7 $ — $ 567 $ — $ — $ — $ 1 $ — $ 575 The following table shows the loan portfolio by class, net of deferred costs, allocated by management’s internal risk ratings for the period indicated (in thousands): Term Loans Amortized Cost Basis by Origination Year As of December 31, 2023 2023 2022 2021 2020 2019 Prior Revolving Loans Revolving Converted to Term Total Commercial and industrial Pass/Watch $ 19,886 $ 17,129 $ 21,050 $ 4,643 $ 1,561 $ 6,980 $ 29,391 $ 215 $ 100,855 Special mention — 277 139 183 107 272 3,750 — 4,728 Substandard — — — 156 — 66 — — 222 Total $ 19,886 $ 17,406 $ 21,189 $ 4,982 $ 1,668 $ 7,318 $ 33,141 $ 215 $ 105,805 Current period gross write-offs $ 241 $ — $ 323 $ — $ — $ — $ — $ — $ 564 Agricultural production Pass/Watch $ 153 $ 830 $ 14 $ — $ 251 $ 112 $ 30,241 $ 999 $ 32,600 Special mention — — — — — — — — — Substandard — 676 — — — — 300 — 976 Total $ 153 $ 1,506 $ 14 $ — $ 251 $ 112 $ 30,541 $ 999 $ 33,576 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Construction & other land loans Pass/Watch $ 6,953 $ 15,593 $ 1,305 $ 701 $ 1,538 $ 3,039 $ 4,167 $ — $ 33,296 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ 6,953 $ 15,593 $ 1,305 $ 701 $ 1,538 $ 3,039 $ 4,167 $ — $ 33,296 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Commercial real estate - owner occupied Pass/Watch $ 20,648 $ 25,132 $ 20,783 $ 39,356 $ 21,831 $ 80,384 $ 3,207 $ — $ 211,341 Special mention — — — — — 3,026 272 — 3,298 Substandard — — — — — 497 — — 497 Total $ 20,648 $ 25,132 $ 20,783 $ 39,356 $ 21,831 $ 83,907 $ 3,479 $ — $ 215,136 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Commercial real estate - non-owner occupied Pass/Watch $ 81,153 $ 115,031 $ 77,375 $ 38,307 $ 12,181 $ 175,419 $ 19,218 $ 3,216 $ 521,900 Special mention — 600 — — — 374 — — 974 Substandard — — — — 13,625 2,344 — — 15,969 Total $ 81,153 $ 115,631 $ 77,375 $ 38,307 $ 25,806 $ 178,137 $ 19,218 $ 3,216 $ 538,843 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Farmland Pass/Watch $ 8,382 $ 24,063 $ 10,873 $ 29,770 $ 11,155 $ 23,324 $ 8,695 $ 1,955 $ 118,217 Special mention — — — — — — — — — Substandard — — — 2,213 — 200 — — 2,413 Total $ 8,382 $ 24,063 $ 10,873 $ 31,983 $ 11,155 $ 23,524 $ 8,695 $ 1,955 $ 120,630 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — Multi-family residential Pass/Watch $ 2,988 $ 1,847 $ 38,644 $ 2,364 $ 4,538 $ 10,417 $ 532 $ — $ 61,330 Special mention — — — — — — — — — Substandard — — — — — — — — Total $ 2,988 $ 1,847 $ 38,644 $ 2,364 $ 4,538 $ 10,417 $ 532 $ — $ 61,330 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — 1-4 family - close-ended Pass/Watch $ 1,689 $ 64,056 $ 7,898 $ 2,259 $ 1,703 $ 18,237 $ — $ 809 $ 96,651 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ 1,689 $ 64,056 $ 7,898 $ 2,259 $ 1,703 $ 18,237 $ — $ 809 $ 96,651 Current period gross write-offs $ — $ — $ — $ — $ — $ — $ — $ — $ — 1-4 family - revolving Pass/Watch $ — $ — $ — $ — $ — $ — $ 21,662 $ 6,213 $ 27,875 Special mention — — — — — — — — — Substandard — — — — — — — — — Total $ — $ — $ — $ — $ — $ — $ 21,662 $ 6,213 $ 27,875 Current period gross write-offs $ 75 $ — $ — $ — $ — $ — $ — $ — $ 75 Consumer Pass/Watch $ 34,866 $ 8,745 $ 6,503 $ 2,265 $ 2,007 $ 2,398 $ 643 $ 4 $ 57,431 Special mention — — — — — — — — — Substandard 182 — 42 — — — — — 224 Total $ 35,048 $ 8,745 $ 6,545 $ 2,265 $ 2,007 $ 2,398 $ 643 $ 4 $ 57,655 Current period gross write-offs $ 23 $ — $ — $ — $ 27 $ — $ — $ — $ 50 Total loans outstanding (risk rating): Pass/Watch $ 176,718 $ 272,426 $ 184,445 $ 119,665 $ 56,765 $ 320,310 $ 117,756 $ 13,411 $ 1,261,496 Special mention — 877 139 183 107 3,672 4,022 — 9,000 Substandard 182 676 42 2,369 13,625 3,107 300 — 20,301 Grand Total $ 176,900 $ 273,979 $ 184,626 $ 122,217 $ 70,497 $ 327,089 $ 122,078 $ 13,411 $ 1,290,797 Current period total gross write-offs $ 339 $ — $ 323 $ — $ 27 $ — $ — $ — $ 689 The following table shows an aging analysis of the loan portfolio by class at March 31, 2024 (in thousands): 30-59 Days 60-89 Greater Than 89 Days Past Due Total Past Current Total Loans Past Due > 89 Days, Still Accruing Non-accrual Commercial: Commercial and industrial $ 425 $ — $ — $ 425 $ 86,493 $ 86,918 $ — $ — Agricultural production 300 — — 300 24,682 24,982 — — Real estate: — Construction & other land loans — — — — 28,350 28,350 — — Commercial real estate - owner occupied — — — — 209,777 209,777 — — Commercial real estate - non-owner occupied — — — — 560,492 560,492 — — Farmland — — — — 117,015 117,015 — — Multi-family residential — — — — 61,993 61,993 — — 1-4 family - close-ended 1,945 — — 1,945 93,630 95,575 — — 1-4 family - revolving 16 — — 16 29,426 29,442 — — Consumer 68 — — 68 69,818 69,886 — — Deferred fees — — — — $ 2,179 2,179 — — Total $ 2,754 $ — $ — $ 2,754 $ 1,283,855 $ 1,286,609 $ — $ — The following table shows an aging analysis of the loan portfolio by class at December 31, 2023 (in thousands): 30-59 Days 60-89 Greater Total Past Current Total Loans Past Due > 89 Days, Still Accruing Non- Commercial: Commercial and industrial $ 25 $ — $ — $ 25 $ 105,441 $ 105,466 $ — $ — Agricultural production 507 — — 507 33,049 33,556 — — Real estate: — Construction & other land loans — — — — 33,472 33,472 — — Commercial real estate - owner occupied — — — — 215,146 215,146 — — Commercial real estate - non-owner occupied — — — — 539,522 539,522 — — Farmland — — — — 120,674 120,674 — — Multi-family residential — — — — 61,307 61,307 — — 1-4 family - close-ended 2,973 — — 2,973 93,585 96,558 — — 1-4 family - revolving — — — — 27,648 27,648 — — Consumer 169 68 — 237 55,369 55,606 — — Deferred fees — — — — 1,842 1,842 — — Total $ 3,674 $ 68 $ — $ 3,742 $ 1,287,055 $ 1,290,797 $ — $ — As of March 31, 2024 and December 31, 2023 there were no collateral dependent loans. There was no foregone interest on nonaccrual loans for the three month periods ended March 31, 2024 and 2023. Occasionally, the Company modifies loans to borrowers in financial distress by providing reductions 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. There were no loan modifications granted to borrowers experiencing financial difficulty during the three month period ended March 31, 2024 or during 2023. |