Loans and Allowance for Loan Losses | Note 4: Loans and Allowance for Loan Losses A summary of loans at March 31, 2021 and December 31, 2020, are as follows (dollars in thousands): March 31, 2021 December 31, 2020 Construction & development $ 108,714 $ 107,855 1 - 4 family real estate 34,454 29,079 Commercial real estate - other 308,399 290,489 Total commercial real estate 451,567 427,423 Commercial & industrial 361,440 351,248 Agricultural 42,346 50,519 Consumer 8,907 9,898 Gross loans 864,260 839,088 Less allowance for loan losses (10,864 ) (9,639 ) Less deferred loan fees (2,852 ) (2,475 ) Net loans $ 850,544 $ 826,974 Included in the commercial & industrial loan balance are $64.7 million and $44.9 million of loans that were originated under the SBA PPP program as of March 31, 2021 and December 31, 2020, respectively. The following table presents, by portfolio segment, the activity in the allowance for loan losses for the three months ended March 31, 2021 and 2020 (dollars in thousands): Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2021 Balance, beginning of period $ 1,239 $ 334 $ 3,337 $ 4,035 $ 580 $ 114 $ 9,639 Charge-offs - - - - - (50 ) (50 ) Recoveries - - - - - - - Net charge-offs - - - - - (50 ) (50 ) Provision (credit) for loan losses 128 99 540 508 (48 ) 48 1,275 Balance, end of period $ 1,367 $ 433 $ 3,877 $ 4,543 $ 532 $ 112 $ 10,864 Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2020 Balance, beginning of period $ 782 $ 378 $ 3,025 $ 2,887 $ 642 $ 132 $ 7,846 Charge-offs - - - - - - - Recoveries - 1 - 6 10 - 17 Net recoveries - 1 - 6 10 - 17 Provision (credit) for loan losses 162 (3 ) 7 602 (101 ) (17 ) 650 Balance, end of period $ 944 $ 376 $ 3,032 $ 3,495 $ 551 $ 115 $ 8,513 The following table presents, by portfolio segment, the balance in allowance for loan losses and the gross loans based upon portfolio segment and impairment method as of March 31, 2021 and December 31, 2020 (dollars in thousands): Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2021 Allowance Balance Ending balance Individually evaluated for impairment $ - $ - $ - $ 171 $ - $ - $ 171 Collectively evaluated for impairment 1,367 433 3,877 4,372 532 112 10,693 Total $ 1,367 $ 433 $ 3,877 $ 4,543 $ 532 $ 112 $ 10,864 Gross Loans Ending balance Individually evaluated for impairment $ - $ - $ 7,974 $ 14,290 $ 409 $ 188 $ 22,861 Collectively evaluated for impairment 108,714 34,454 300,425 347,150 41,937 8,719 841,399 Total $ 108,714 $ 34,454 $ 308,399 $ 361,440 $ 42,346 $ 8,907 $ 864,260 December 31, 2020 Allowance Balance Ending balance Individually evaluated for impairment $ - $ - $ - $ 177 $ - $ - $ 177 Collectively evaluated for impairment 1,239 334 3,337 3,858 580 114 9,462 Total $ 1,239 $ 334 $ 3,337 $ 4,035 $ 580 $ 114 $ 9,639 Gross Loans Ending balance Individually evaluated for impairment $ - $ - $ 8,054 $ 14,601 $ 468 $ - $ 23,123 Collectively evaluated for impairment 107,855 29,079 282,435 336,647 50,051 9,898 815,965 Total $ 107,855 $ 29,079 $ 290,489 $ 351,248 $ 50,519 $ 9,898 $ 839,088 Internal Risk Categories Each loan segment is made up of loan categories possessing similar risk characteristics. Risk characteristics applicable to each segment of the loan portfolio are described as follows: Real Estate Commercial & Industrial Agricultural Consumer Loan grades are numbered 1 through 4. Grade 1 is considered satisfactory. The grades of 2 and 3, or Watch and Special Mention, respectively, represent loans of lower quality and are considered criticized. Grade of 4, or Substandard, refers to loans that are classified. • Grade 1 (Pass) • Grade 2 (Watch) • Grade 3 (Special Mention) • Grade 4 (Substandard) The Company evaluates the definitions of loan grades and the allowance for loan losses methodology on an ongoing basis. No changes were made to either during the period ended March 31, 2021. The following table presents the credit risk profile of the Company’s loan portfolio based on internal rating category as of March 31, 2021 and December 31, 2020 (dollars in thousands): Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2021 Grade 1 (Pass) $ 108,714 $ 34,331 $ 246,748 $ 339,922 $ 41,937 $ 8,719 $ 780,371 2 (Watch) - 123 43,326 6,561 - - 50,010 3 (Special Mention) - - 10,351 667 - - 11,018 4 (Substandard) - - 7,974 14,290 409 188 22,861 Total $ 108,714 $ 34,454 $ 308,399 $ 361,440 $ 42,346 $ 8,907 $ 864,260 Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total December 31, 2020 Grade 1 (Pass) $ 107,855 $ 28,711 $ 248,194 $ 328,656 $ 50,051 $ 9,898 $ 773,365 2 (Watch) - 368 24,155 7,691 - - 32,214 3 (Special Mention) - - 10,086 300 - - 10,386 4 (Substandard) - - 8,054 14,601 468 - 23,123 Total $ 107,855 $ 29,079 $ 290,489 $ 351,248 $ 50,519 $ 9,898 $ 839,088 The following table presents the Company’s loan portfolio aging analysis of the recorded investment in loans as of March 31, 2021 and December 31, 2020 (dollars in thousands): Past Due 30–59 Days 60–89 Days Greater than 90 Days Total Current Total Loans Total Loans > 90 Days & Accruing March 31, 2021 Construction & development $ - $ - $ - $ - $ 108,714 $ 108,714 $ - 1 - 4 Family Real Estate - - - - 34,454 34,454 - Commercial Real Estate - other - - 1,960 1,960 306,439 308,399 1,960 Commercial & industrial - 21 - 21 361,419 361,440 - Agricultural - 76 - 76 42,270 42,346 - Consumer 188 - - 188 8,719 8,907 - Total $ 188 $ 97 $ 1,960 $ 2,245 $ 862,015 $ 864,260 $ 1,960 December 31, 2020 Construction & development $ 714 $ - $ - $ 714 $ 107,141 $ 107,855 $ - 1 - 4 Family Real Estate - - - - 29,079 29,079 - Commercial Real Estate - other 1,444 - 1,960 3,404 287,085 290,489 1,960 Commercial & industrial - - - - 351,248 351,248 - Agricultural - - - - 50,519 50,519 - Consumer 193 - - 193 9,705 9,898 - Total $ 2,351 $ - $ 1,960 $ 4,311 $ 834,777 $ 839,088 $ 1,960 The following table presents impaired loans as of March 31, 2021 and December 31, 2020 (dollars in thousands): Unpaid Principal Balance Recorded Investment with No Allowance Recorded Investment with an Allowance Total Recorded Investment Related Allowance Average Recorded Investment Interest Income Recognized Three Months Ended March 31, 2021 March 31, 2021 Construction & development $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate - - - - - - - Commercial Real Estate - other 8,321 7,974 - 7,974 - 8,001 122 Commercial & industrial 17,909 14,119 171 14,290 171 14,336 202 Agricultural 709 409 - 409 - 409 - Consumer 238 188 - 188 - 63 - Total $ 27,177 $ 22,690 $ 171 $ 22,861 $ 171 $ 22,809 $ 324 December 31, 2020 Three Months Ended March 31, 2020 Construction & development $ - $ - $ - $ - $ - $ - $ - 1 - 4 Family Real Estate - - - - - - - Commercial Real Estate - other 8,353 8,054 - 8,054 - 3,926 71 Commercial & industrial 18,082 14,424 177 14,601 177 4,093 181 Agricultural 768 468 - 468 - 2,847 38 Consumer - - - - - - - Total $ 27,203 $ 22,946 $ 177 $ 23,123 $ 177 $ 10,866 $ 290 Impaired loans include nonperforming loans and also include loans modified in troubled-debt restructurings where concessions have been granted to borrowers experiencing financial difficulties. These concessions could include a reduction in interest rate on the loan, payment extensions, forgiveness of principal, forbearance or other actions intended to maximize collection. Included in certain loan categories in the impaired loans are troubled debt restructurings that were classified as impaired. At March 31, 2021, the Company had $1.6 million of commercial real estate loans, $10.8 million of commercial industrial, and $409,000 of agricultural loans that were modified in troubled-debt restructurings and impaired, compared to $1.6 million of commercial real estate, $10.9 million of commercial and industrial, and $469,000 of agricultural loans that were modified in troubled-debt restructurings and impaired as of December 31, 2020. There were no newly modified troubled-debt restructurings during the There were no troubled-debt restructurings modified in the past three months that subsequently defaulted for the period ended March 31, 2021. The following table represents information regarding nonperforming assets at March 31, 2021 and December 31, 2020 (dollars in thousands): Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total March 31, 2021 Nonaccrual loans $ - $ - $ 2,898 $ 10,922 $ 409 $ 188 $ 14,417 Troubled-debt restructurings (1) - - - - - - - Accruing loans 90 or more days past due - - 1,960 - - - 1,960 Total nonperforming loans $ - $ - $ 4,858 $ 10,922 $ 409 $ 188 $ 16,377 Construction & Development 1 - 4 Family Real Estate Commercial Real Estate - Other Commercial & Industrial Agricultural Consumer Total December 31, 2020 Nonaccrual loans $ - $ - $ 3,043 $ 11,063 $ 469 $ - $ 14,575 Troubled-debt restructurings (1) - - - - - - - Accruing loans 90 or more days past due - - 1,960 - - - 1,960 Total nonperforming loans $ - $ - $ 5,003 $ 11,063 $ 469 $ - $ 16,535 (1) $12.71 million and $12.98 million of TDRs as of March 31, 2021 and December 31, 2020, respectively, are included in the nonaccrual loans balance in the line above. The CARES Act includes a provision that permits a financial institution to elect to suspend temporarily troubled debt restructuring accounting under ASC Subtopic 310-40 in certain circumstances (“section 4013”). To be eligible under section 4013, a loan modification must be (1) related to COVID-19; (2) executed on a loan that was not more than 30 days past due as of December 31, 2019; and (3) executed between March 1, 2020, and the earlier of (A) 60 days after the date of termination of the National Emergency or (B) January 1, 2022. In response to this section of the CARES Act, the federal banking agencies issued a revised interagency statement on April 7, 2020 that, in consultation with the Financial Accounting Standards Board, confirmed that for loans not subject to section 4013, short-term modifications made on a good faith basis in response to COVID-19 to borrowers who were current prior to any relief are not troubled debt restructurings under ASC Subtopic 310-40. This includes short-term (e.g., up to six months) modifications such as payment deferrals, fee waivers, extensions of repayment terms, or delays in payment that are insignificant. Borrowers considered current are those that are less than 30 days past due on their contractual payments at the time a modification program is implemented. As of March 31, 2021, seven loans totaling $42.3 million were modified, related to COVID-19, which were not considered troubled debt restructurings. |