Loans | NOTE 4 LOANS Loan balances as of March 31, 2023 and December 31, 2022 are summarized below: (In Thousands) Loans: March 31, 2023 December 31, 2022 Consumer Real Estate $ 502,974 $ 494,423 Agricultural Real Estate 227,897 220,819 Agricultural 131,467 128,733 Commercial Real Estate 1,225,315 1,152,603 Commercial and Industrial 241,598 242,360 Consumer 89,588 89,147 Other 29,316 29,818 2,448,155 2,357,903 Less: Net deferred loan fees and costs ( 1,503 ) ( 1,516 ) 2,446,652 2,356,387 Less: Allowance for credit losses ( 24,634 ) ( 20,313 ) Loans - Net $ 2,422,018 $ 2,336,074 Other loans primarily fund public improvements in the Bank’s service area. The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of March 31, 2023 and December 31, 2022 : (In Thousands) March 31, 2023 December 31, 2022 Fixed Variable Fixed Variable Consumer Real Estate $ 350,541 $ 152,433 $ 354,420 $ 140,003 Agricultural Real Estate 144,890 83,007 144,702 76,117 Agricultural 52,394 79,073 52,867 75,866 Commercial Real Estate 970,161 255,154 941,927 210,676 Commercial and Industrial 136,702 104,896 130,513 111,847 Consumer 89,520 68 88,972 175 Other 19,620 9,696 20,029 9,789 As of March 31, 2023 and December 31, 2022 one to four family residential mortgage loans amounting to $ 214.2 million and $ 222.5 million, respectively, have been pledged as security for future loans and existing loans the Bank has received from the Federal Home Loan Bank. Unless listed separately, Other loans are included in the Commercial and Industrial category for the remainder of the tables in this Note 4. The following table represents the contractual aging of the recorded investment (in thousands) in past due loans by portfolio classification of loans as of March 31, 2023 and December 31, 2022, net of deferred loan fees and costs: March 31, 2023 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Financing Receivables Recorded Investment > 90 Days and Accruing Consumer Real Estate $ 850 $ - $ 111 $ 961 $ 502,007 $ 502,968 $ - Agricultural Real Estate 231 283 1,511 2,025 225,574 227,599 - Agricultural - - - - 131,677 131,677 - Commercial Real Estate 8,383 - 267 8,650 1,214,513 1,223,163 - Commercial and Industrial - 346 854 1,200 269,657 270,857 - Consumer 73 25 19 117 90,271 90,388 - Total $ 9,537 $ 654 $ 2,762 $ 12,953 $ 2,433,699 $ 2,446,652 $ - December 31, 2022 30-59 Days Past Due 60-89 Days Past Due Greater Than 90 Days Total Past Due Current Total Financing Receivables Recorded Investment > Consumer Real Estate $ 1,536 $ 635 $ 90 $ 2,261 $ 492,162 $ 494,423 $ - Agricultural Real Estate 118 2 1,550 1,670 218,844 220,514 - Agricultural 433 - 152 585 128,341 128,926 - Commercial Real Estate 74 - 180 254 1,150,257 1,150,511 - Commercial and Industrial 953 - 182 1,135 270,984 272,119 - Consumer 83 37 - 120 89,774 89,894 - Total $ 3,197 $ 674 $ 2,154 $ 6,025 $ 2,350,362 $ 2,356,387 $ - The following tables present the amortized cost of nonaccrual loans by class of loans as of March 31, 2023 and the recorded investment of nonaccrual loans by class of loans as of December 31, 2022: (In Thousands) Nonaccrual Loans Past With No Due Over Allowance 89 Days for Credit Loss Nonaccrual Still Accruing Consumer Real Estate $ 912 $ 912 $ - Agricultural Real Estate 5,503 5,503 - Agricultural 61 61 - Commercial Real Estate 268 268 - Commercial & Industrial 111 948 - Consumer 21 21 - Total $ 6,876 $ 7,713 $ - (In Thousands) December 31, Consumer Real Estate $ 612 Agricultural Real Estate 1,921 Agricultural 152 Commercial Real Estate 903 Commercial & Industrial 1,096 Consumer 5 Total $ 4,689 The Company recognized $ 61 thousand of interest income on nonaccrual loans for the quarter ending March 31, 2023. Following are the characteristics and underwriting criteria for each major type of loan the Bank offers: Consumer Real Estate: Purchase, refinance, or equity financing of one to four family owner occupied dwelling. Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others. Agricultural Real Estate: Purchase of farm real estate or for permanent improvements to the farm real estate. Cash flow from the farm operation is the repayment source and is therefore subject to the financial success of the farm operation. Agricultural: Loans for the production and housing of crops, fruits, vegetables, and livestock or to fund the purchase or re-finance of capital assets such as machinery and equipment and livestock. The production of crops and livestock is especially vulnerable to commodity prices and weather. The vulnerability to commodity prices is offset by the farmer’s ability to hedge their position by the use of various pricing mechanisms. The risk related to weather is often mitigated by crop insurance. Commercial Real Estate: Construction, purchase, and refinance of business purpose real estate. Risks include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval. Commercial and Industrial: Loans to proprietorships, partnerships, limited liability companies or corporations to provide temporary working capital and seasonal loans as well as long term loans for capital asset acquisition. Risks include adequacy of cash flow, reasonableness of projections, financial leverage, economic trends, management ability and estimated capital expenditures during the fiscal year. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer's ability to repay in a changing rate environment before granting loan approval. Consumer: Funding for individual and family purposes. Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others. Other: Primarily funds public improvements in the Bank’s service area. Repayment ability is based on the continuance of the taxation revenue as the source of repayment. The Bank uses a nine tier risk rating system to grade its loans. The grade of a loan may change during the life of the loan. The risk ratings are described as follows. 1. Zero (0) Unclassified. Any loan which has not been assigned a classification. 2. One (1) Excellent. Credit to premier customers having the highest credit rating based on an extremely strong financial condition, which compares favorably with industry standards (upper quartile of RMA ratios). Financial statements indicate a sound earnings and financial ratio trend for several years with satisfactory profit margins and excellent liquidity exhibited. Prime credits may also be borrowers with loans fully secured by highly liquid collateral such as traded stocks, bonds, certificates of deposit, savings account, etc. No credit or collateral exceptions exist, and the loan adheres to The Bank's loan policy in every respect. Financing alternatives would be readily available and would qualify for unsecured credit. This rate is summarized by high liquidity, minimum risk, strong ratios, and low handling costs. 3. Two (2) Good. Desirable loans of somewhat less stature than rate 1, but with strong financial statements. Loan supported by financial statements containing strong balance sheets and a history of profitability. Probability of serious financial deterioration is unlikely. Possessing a sound repayment source (and a secondary source), which would allow repayment in a reasonable period of time. Individual loans backed by liquid personal assets, established history and unquestionable character. 4. Three (3) Satisfactory. Satisfactory loans of average or slightly above average risk – having some deficiency or vulnerability to changing economic conditions, but still fully collectible. Projects should normally demonstrate acceptable debt service coverage. There may be some weakness but with offsetting features of other support readily available. Loans that are meeting the terms of repayment. Loans may be rated 3 when there is no recent information on which to base a current risk evaluation and the following conditions apply: At inception, the loan was properly underwritten and did not possess an unwarranted level of credit risk; a. At inception, the loan was secured with collateral possessing a loan-to-value adequate to protect The Bank from loss; b. The loan exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance; c. During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the business is in an industry which is known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk rating is warranted. 5. Four (4) Satisfactory / Monitored. A “4” (Satisfactory/Monitored) risk rating may be established for a loan considered satisfactory but which is of average credit risk due to financial weakness or uncertainty. The loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in Satisfactory/Monitored classification is considered acceptable and within normal underwriting guidelines, so long as the loan is given management supervision. 6. Five (5) Special Mention. Loans that possess some credit deficiency or potential weakness which deserve close attention, but which do not yet warrant substandard classification. Such loans pose unwarranted financial risk that, if not corrected, could weaken the loan and increase risk in the future. The key distinctions of a 5 (Special Mention) classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered “potential” versus “defined” impairments to the primary source of loan repayment and collateral. 7. Six (6) Substandard. One or more of the following characteristics may be exhibited in loans classified substandard: a. Loans which possess a defined credit weakness and the likelihood that a loan will be paid from the primary source are uncertain. Financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss. b. Loans are inadequately protected by the current net worth and paying capacity of the borrower. c. The primary source of repayment is weakened, and The Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees. d. Loans are characterized by the distinct possibility that The Bank will sustain some loss if deficiencies are not corrected. e. Unusual courses of action are needed to maintain a high probability of repayment. f. The borrower is not generating enough cash flow to repay loan principal; however, continues to make interest payments. g. The lender is forced into a subordinate position or unsecured collateral position due to flaws in documentation. h. Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms. i. The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan. j. There is significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions. 8. Seven (7) Doubtful. One or more of the following characteristics may be exhibited in loans classified Doubtful: a. Loans have all of the weaknesses of those classified as Substandard. Additionally, however, these weaknesses make collection or liquidation in full based on existing conditions improbable. b. The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment. c. The possibility of loss is high, but, because of certain important pending factors which may strengthen the loan, loss classification is deferred until its exact status is known. A Doubtful classification is established deferring the realization of the loss. 9. Eight (8) Loss. Loans are considered uncollectable and of such little value that continuing to carry them as assets on the institution’s financial statements is not feasible. Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future. The following table represents the risk category of loans by portfolio class, net of deferred fees and costs, based on the most recent analysis performed as of December 31, 2022: (In Thousands) Agricultural Commercial Commercial Real Estate Agricultural Real Estate and Industrial Other December 31, 2022 1-2 $ 9,912 $ 5,857 $ 8,718 $ 780 $ - 3 47,405 33,671 370,035 67,506 10,921 4 146,143 88,992 737,745 167,291 18,897 5 10,389 228 9,751 3,592 - 6 6,665 178 24,262 3,132 - 7 - - - - - 8 - - - - - Total $ 220,514 $ 128,926 $ 1,150,511 $ 242,301 $ 29,818 For consumer residential real estate, and other, the Company also evaluates credit quality based on the aging status of the loan, as was previously stated, and by payment activity. The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of December 31, 2022. (In Thousands) Consumer Real Estate December 31, Grade Pass (1-4) $ 492,575 Special Mention (5) 676 Substandard (6) 1,172 Doubtful (7) - Total $ 494,423 (In Thousands) Consumer December 31, Performing $ 89,853 Nonperforming 41 Total $ 89,894 The following table reflects loan balances as of March 31, 2023 based on year of origination: (In Thousands) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Term Amortized Grand 2023 2022 2021 2020 Prior Total Cost Basis Total March 31, 2023 Consumer Real Estate Risk Rating Pass (1-4) $ 23,642 $ 103,775 $ 98,956 $ 88,874 $ 140,856 $ 456,103 $ 45,103 $ 501,206 Special Mention (5) - - - - 559 559 - 559 Substandard (6) - - 407 - 778 1,185 18 1,203 Doubtful (7) - - - - - - - - Total Consumer Real Estate $ 23,642 $ 103,775 $ 99,363 $ 88,874 $ 142,193 $ 457,847 $ 45,121 $ 502,968 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Agricultural Real Estate Risk Rating Pass (1-4) $ 12,810 $ 40,851 $ 38,036 $ 27,066 $ 91,794 $ 210,557 $ 97 $ 210,654 Special Mention (5) - - 686 346 6,947 7,979 - 7,979 Substandard (6) - 250 1,510 189 7,017 8,966 - 8,966 Doubtful (7) - - - - - - - - Total Agricultural Real Estate $ 12,810 $ 41,101 $ 40,232 $ 27,601 $ 105,758 $ 227,502 $ 97 $ 227,599 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Agricultural Risk Rating Pass (1-4) $ 11,106 $ 28,922 $ 12,985 $ 5,433 $ 7,226 $ 65,672 $ 65,920 $ 131,592 Special Mention (5) - - - - - - 1 1 Substandard (6) - - - 84 - 84 - 84 Doubtful (7) - - - - - - - - Total Agricultural $ 11,106 $ 28,922 $ 12,985 $ 5,517 $ 7,226 $ 65,756 $ 65,921 $ 131,677 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - (In Thousands) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Term Amortized Grand 2023 2022 2021 2020 Prior Total Cost Basis Total March 31, 2023 Commercial Real Estate Risk Rating Pass (1-4) $ 89,943 $ 440,142 $ 262,208 $ 131,449 $ 265,358 $ 1,189,100 $ - $ 1,189,100 Special Mention (5) - - - 10,697 1,292 11,989 - 11,989 Substandard (6) 98 613 - 75 21,288 22,074 - 22,074 Doubtful (7) - - - - - - - - Total Commercial Real Estate $ 90,041 $ 440,755 $ 262,208 $ 142,221 $ 287,938 $ 1,223,163 $ - $ 1,223,163 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Commercial & Industrial Risk Rating Pass (1-4) $ 17,561 $ 63,073 $ 33,720 $ 29,328 $ 6,634 $ 150,316 $ 85,496 $ 235,812 Special Mention (5) 200 - 221 159 481 1,061 195 1,256 Substandard (6) - 493 695 944 378 2,510 1,956 4,466 Doubtful (7) - - - - - - - - Total Commercial & Industrial $ 17,761 $ 63,566 $ 34,636 $ 30,431 $ 7,493 $ 153,887 $ 87,647 $ 241,534 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - Other Risk Rating Pass (1-4) $ - $ 200 $ 17,526 $ 6,341 $ 5,256 $ 29,323 $ - $ 29,323 Special Mention (5) - - - - - - - - Substandard (6) - - - - - - - - Doubtful (7) - - - - - - - - Total Consumer $ - $ 200 $ 17,526 $ 6,341 $ 5,256 $ 29,323 $ - $ 29,323 Gross charge-offs $ - $ - $ - $ - $ - $ - $ - $ - The following table presents payment performance as of March 31, 2023 by year of origination: (In Thousands) Term Loans Amortized Cost Basis by Origination Year Revolving Loans Term Amortized Grand 2023 2022 2021 2020 Prior Total Cost Basis Total March 31, 2023 Consumer Payment Performance Performing $ 8,901 $ 53,708 $ 15,151 $ 7,780 $ 4,776 $ 90,316 $ 51 $ 90,367 Nonperforming - - 19 - 2 21 - 21 Total Consumer $ 8,901 $ 53,708 $ 15,170 $ 7,780 $ 4,778 $ 90,337 $ 51 $ 90,388 Gross charge-offs $ 73 $ 13 $ 7 $ 29 $ - $ 122 $ - $ 122 The following table presents collateral-dependent loans grouped by collateral as of March 31, 2023: (In Thousands) Real Estate Consumer Real Estate $ - Agricultural Real Estate - Agricultural - Commercial Real Estate - Commercial & Industrial 9 Consumer - Total $ 9 Information about impaired loans as of December 31, 2022 and March 31, 2022 are presented for comparison purposes and are as follows: (In Thousands) December 31, 2022 March 31, 2022 Impaired loans without a valuation allowance $ 4,194 $ 3,990 Impaired loans with a valuation allowance 4,663 8,634 Total impaired loans $ 8,857 $ 12,624 Valuation allowance related to impaired loans $ 1,996 $ 1,535 Total non-accrual loans $ 4,689 $ 8,581 Total loans past-due ninety days or more and $ - $ - Quarter ended average investment in impaired $ 9,660 $ 12,764 Year to date average investment in impaired $ 10,710 $ 12,764 The Bank had approximately $ 3.6 million of its impaired loans classified as troubled debt restructured (TDR) as of December 31, 2022 and $ 7.3 million as of March 31, 2022. Modification programs focus on payment pattern changes and/or modified maturity dates with most receiving a combination of the two concessions. The modifications did no t result in the contractual forgiveness of principal. During the first quarter of 2023 and 2022, no new loans were considered modifications to borrowers experiencing financial difficulty. For the three months ended March 31, 2023 and 2022 , there were no modifications to borrowers experiencing financial difficulty that subsequently defaulted after modification. For the majority of the Bank’s impaired loans, the Bank applied the fair value of collateral or used a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest. To determine fair value of collateral, collateral asset values securing an impaired loan were periodically evaluated. Maximum time of re-evaluation was every 12 months for chattels and titled vehicles and every two years for real estate. In this process, third party evaluations were obtained. Until such time that updated appraisals were received, the Bank may have discounted the collateral value used. The Bank used the following guidelines as stated in policy to determine when to realize a charge-off, whether a partial or full loan balance. A charge-off in whole or in part was realized when unsecured consumer loans, credit card credits and overdraft lines of credit reached 90 days delinquency. At 90 days delinquent, secured consumer loans were charged down to the value of the collateral, if repossession of the collateral was assured and/or in the process of repossession. Consumer mortgage loan deficiencies were charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. A broker’s price opinion or appraisal was completed on all home loans in litigation and any deficiency was charged off before reaching 150 days delinquent. Commercial and agricultural credits were charged down/allocated at 120 days delinquency, unless an established and approved work-out plan was in place or litigation of the credit was likely to result in recovery of the loan balance. Upon notification of bankruptcy, unsecured debt was charged off. Additional charge-off was realized as further unsecured positions were recognized. The following tables present loans individually evaluated for impairment by class of loans for the three months ended March 31, 2022 and for the year ended December 31, 2022. (In Thousands) QTD QTD QTD Interest Three Months Ended March 31, 2022 Unpaid Average Interest Income Recorded Principal Related Recorded Income Recognized Investment Balance Allowance Investment Recognized Cash Basis With no related allowance recorded: Consumer Real Estate $ 692 $ 692 $ - $ 372 $ 1 $ 2 Agricultural Real Estate 2,172 2,276 - 1,145 7 2 Agricultural 20 20 - 20 - - Commercial Real Estate 749 749 - 660 4 5 Commercial and Industrial 334 334 - 254 2 - Consumer 23 23 - 16 - - With a specific allowance recorded: Consumer Real Estate - - - - - - Agricultural Real Estate 4,498 4,498 273 5,550 - - Agricultural - - - - - - Commercial Real Estate 3,348 3,348 632 3,745 37 - Commercial and Industrial 788 788 630 994 14 - Consumer - - - 8 - - Totals: Consumer Real Estate $ 692 $ 692 $ - $ 372 $ 1 $ 2 Agricultural Real Estate $ 6,670 $ 6,774 $ 273 $ 6,695 $ 7 $ 2 Agricultural $ 20 $ 20 $ - $ 20 $ - $ - Commercial Real Estate $ 4,097 $ 4,097 $ 632 $ 4,405 $ 41 $ 5 Commercial and Industrial $ 1,122 $ 1,122 $ 630 $ 1,248 $ 16 $ - Consumer $ 23 $ 23 $ - $ 24 $ - $ - (In Thousands) Interest Year Ended December 31, 2022 Unpaid Average Interest Income Recorded Principal Related Recorded Income Recognized Investment Balance Allowance Investment Recognized Cash Basis With no related allowance recorded: Consumer Real Estate $ 509 $ 509 $ - $ 355 $ 5 $ 12 Agricultural Real Estate 2,280 2,385 - 2,048 25 6 Agricultural 152 152 - 588 - 2 Commercial Real Estate 1,234 1,272 - 1,252 29 43 Commercial and Industrial 17 417 - 135 2 10 Consumer 2 2 - 15 1 - With a specific allowance recorded: Consumer Real Estate 60 60 6 15 - 1 Agricultural Real Estate - - - 1,388 - - Agricultural - - - - - - Commercial Real Estate 2,874 2,874 438 3,176 150 - Commercial and Industrial 1,564 1,564 1,551 1,736 149 23 Consumer 165 165 1 2 - - Totals: Consumer Real Estate $ 569 $ 569 $ 6 $ 370 $ 5 $ 13 Agricultural Real Estate $ 2,280 $ 2,385 $ - $ 3,436 $ 25 $ 6 Agricultural $ 152 $ 152 $ - $ 588 $ - $ 2 Commercial Real Estate $ 4,108 $ 4,146 $ 438 $ 4,428 $ 179 $ 43 Commercial and Industrial $ 1,581 $ 1,981 $ 1,551 $ 1,871 $ 151 $ 33 Consumer $ 167 $ 167 $ 1 $ 17 $ 1 $ - As of March 31, 2023 , the Company had no foreclosed residential real estate property obtained by physical possession and $ 59 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions. This compares to the Company having no foreclosed residential real estate property obtained by physical possession and $ 170 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceeding were in process according to local jurisdictions as of December 31, 2022. As of March 31, 2022 , the Company had no foreclosed residential real estate property obtained by physical possession and $ 291 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings were in process according to local jurisdictions. On January 1, 2023, the Company adopted Accounting Standards Update ("ASU") No. 2016-13 - "Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments" and implemented the current expected credit losses accounting standard. As a result, the Company recorded a one-time adjustment from equity into the allowance for credit losses for loan losses and unfunded commitment liability in the amount of $ 4.5 million, or $ 3.4 million, net of tax. Allowance for Credit Losses (ACL) has a direct impact on the provision expense. An increase in the ACL is funded through recoveries and provision expense. The Company segregates its allowance into two reserves: The Allowance for Credit Losses (ACL) and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC). When combined, these reserves constitute the total Current Expected Credit Losses (CECL). The allowance does not include an accretable yield of $ 5.8 and $ 6.3 million as of March 31, 2023 and December 31, 2022 , respectively, nor a nonaccretable yield of $ 138 thousand as of December 31, 2022, related to the acquisitions of Bank of Geneva in 2019 and Ossian State Bank and Perpetual Federal Savings Bank in 2021 and Peoples Federal Savings and Loan Bank in 2022 as previously discussed in Note 2. The AULC is reported within other liabilities while the ACL portion associated with loans is netted within the loans, net asset line on the Company’s Condensed Consolidated Balance Sheets. The following table breaks down the activity within ACL for each loan portfolio classification and shows the contribution provided by both the recoveries and the provision along with the reduction of the allowance caused by charge-offs as of March 31, 2023: (In Thousands) Consumer Agricultural Agricultural Commercial Commercial Consumer Total Three Months Ended March 31, 2023 ALLOWANCE FOR CREDIT LOSSES Beginning balance $ 998 $ 349 $ 751 $ 11,924 $ 5,382 $ 909 $ 20,313 Adoption of ASU 2016-13 2,874 - ( 166 ) ( 650 ) 3,501 ( 2,165 ) 170 3,564 Provision for credit losses - loans ( 256 ) 26 ( 35 ) 661 191 230 817 Charge-offs - - - - - ( 122 ) ( 122 ) Recoveries 7 - - 2 6 47 62 Ending Balance $ 3,623 $ 209 $ 66 $ 16,088 $ 3,414 $ 1,234 $ 24,634 The following table breaks down the activity in the AULC as of March 31, 2023: (In Thousands) Unfunded Three Months Ended March 31, 2023 ALLOWANCE FOR UNFUNDED LOAN COMMITMENTS AND LETTERS OF CREDIT Beginning balance $ 1,262 Adoption of ASU 2016-13 904 Provision for credit losses - off balance sheet credit exposures 62 Charge-offs - Recoveries - Ending Balance $ 2,228 Additional analysis, presented in thousands, related to the ALLL for the three months ended March 31, 2022 in addition to the ending balances as of December 31, 2022 is as follows: Consumer Agricultural Agricultural Commercial Commercial Consumer Unfunded Unallocated Total Three Months Ended March 31, 2022 ALLOWANCE FOR CREDIT LOSSES: Beginning balance $ 857 $ 1,040 $ 709 $ 9,130 $ 3,847 $ 625 $ 1,041 $ 34 $ 17,283 Charge Offs - - - - ( 6 ) ( 88 ) - - ( 94 ) Recoveries 5 - - 2 9 27 - - 43 Provision (Credit) 30 ( 434 ) 135 441 216 59 - 133 580 Other Non-interest expense related to - - - - - - 35 - 35 Ending Balance $ 892 $ 606 $ 844 $ 9,573 $ 4,066 $ 623 $ 1,076 $ 167 $ 17,847 Ending balance: individually evaluated $ - $ 273 $ - $ 632 $ 630 $ - $ - $ - $ 1,535 Ending balance: collectively evaluated $ 892 $ 333 $ 844 $ 8,941 $ 3,436 $ 623 $ 1,076 $ 167 $ 16,312 Ending balance: loans acquired with $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 410,064 $ 195,901 $ 140,847 $ 909,408 $ 248,362 $ 57,638 $ - $ - $ 1,962,220 Ending balance: individually evaluated $ 692 $ 6,670 $ 20 $ 4,097 $ 1,122 $ 23 $ - $ - $ 12,624 Ending balance: collectively evaluated $ 408,694 $ 189,033 $ 140,827 $ 905,076 $ 246,904 $ 57,615 $ - $ - $ 1,948,149 Ending balance: loans acquired with $ 678 $ 198 $ - $ 235 $ 336 $ - $ - $ - $ 1,447 December 31, 2022 Consumer Agricultural Real Estate Agricultural Commercial Real Estate Commercial Consumer Unfunded Unallocated Total ALLOWANCE FOR CREDIT LOSSES: Beginning balance $ 857 $ 1,040 $ 709 $ 9,130 $ 3,847 $ 625 $ 1,041 $ 34 $ 17,283 Charge Offs - - - - ( 418 ) ( 409 ) - - ( 827 ) Recoveries 20 - 7 9 93 169 - - 298 Provision (Credit) 121 ( 691 ) 35 2,785 1,860 506 - ( 16 ) 4,600 Other Non-interest expense related to - - - - - - 221 - 221 Ending Balance $ 998 $ 349 $ 751 $ 11,924 $ 5,382 $ 891 $ 1,262 $ 18 $ 21,575 Ending balance: individually evaluated $ 6 $ - $ - $ 438 $ 1,551 $ 1 $ - $ - $ 1,996 Ending balance: collectively evaluated $ 992 $ 349 $ 751 $ 11,486 $ 3,831 $ 890 $ 1,262 $ 18 $ 19,579 Ending balance: loans acquired with $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 494,423 $ 220,514 $ 128,926 $ 1,150,511 $ 272,119 $ 89,894 $ - $ - $ 2,356,387 Ending balance: individually evaluated $ 569 $ 2,280 $ 152 $ 4,108 $ 1,581 $ 167 $ - $ - $ 8,857 Ending balance: collectively evaluated $ 493,449 $ 218,039 $ 128,774 $ 1,146,389 $ 270,493 $ 89,727 $ - $ - $ 2,346,871 Ending balance: loans acquired with $ 405 $ 195 $ - $ 14 $ 45 $ - $ - $ - $ 659 |