Loans | NOTE 4 LOANS Loan balances as of June 30, 2021 and December 31, 2020 are summarized below: (In Thousands) Loans: June 30, 2021 December 31, 2020 Consumer Real Estate $ 194,715 $ 175,588 Agricultural Real Estate 189,742 189,159 Agricultural 100,756 94,358 Commercial Real Estate 691,122 588,825 Commercial and Industrial 216,609 189,246 Consumer 56,427 52,540 Other 13,549 15,757 1,462,920 1,305,473 Less: Net deferred loan fees and costs (4,497 ) (2,483 ) 1,458,423 1,302,990 Less: Allowance for loan losses (15,087 ) (13,672 ) Loans - Net $ 1,443,336 $ 1,289,318 Other loans primarily fund public improvement 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 June 30, 2021: (In Thousands) Fixed Variable Rate Rate Consumer Real Estate $ 136,798 $ 57,917 Agricultural Real Estate 112,034 77,708 Agricultural 86,550 14,206 Commercial Real Estate 553,391 137,731 Commercial and Industrial 183,955 32,654 Consumer 52,421 4,006 Other 13,547 2 As of June 30, 2021 and December 31, 2020 one to four family residential mortgage loans amounting to $36.5 million and $38.0 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 June 30, 2021 and December 31, 2020, net of deferred loan fees and costs: June 30, 2021 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 $ 85 $ 25 $ 249 $ 359 $ 194,215 $ 194,574 $ - Agricultural Real Estate 201 - - 201 189,225 189,426 - Agricultural - - 117 117 100,788 100,905 - Commercial Real Estate - - 181 181 689,547 689,728 - Commercial and Industrial - - 814 814 226,442 227,256 - Consumer 32 8 - 40 56,494 56,534 - Total $ 318 $ 33 $ 1,361 $ 1,712 $ 1,456,711 $ 1,458,423 $ - December 31, 2020 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 $ 269 $ 191 $ 1,032 $ 1,492 $ 173,824 $ 175,316 $ - Agricultural Real Estate - - 88 88 188,738 188,826 - Agricultural - - 176 176 94,314 94,490 - Commercial Real Estate - - 185 185 587,469 587,654 - Commercial and Industrial - 750 983 1,733 202,310 204,043 - Consumer 53 - - 53 52,608 52,661 - Total $ 322 $ 941 $ 2,464 $ 3,727 $ 1,299,263 $ 1,302,990 $ - The following table presents the recorded investment in nonaccrual loans by class of loans as of June 30, 2021 and December 31, 2020: (In Thousands) June 30, 2021 December 31, 2020 Consumer Real Estate $ 445 $ 1,546 Agricultural Real Estate 5,010 5,575 Agricultural 117 307 Commercial Real Estate 632 665 Commercial & Industrial 814 1,296 Consumer 13 15 Total $ 7,031 $ 9,404 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 the future contracts. The risk related to weather is often mitigated by requiring 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, 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. Included in commercial loans for 2021 and 2020 are Paycheck Protection Program (PPP) loans, administered by the Small Business Administration (SBA), in the amounts of $47.0 million and $36.2 million, respectively. The PPP provides loans to eligible businesses through financial institutions like the Bank, with loans being eligible for forgiveness of some or all of the principal amount by the SBA if the borrower meets certain requirements. The SBA guarantees repayment of the loans to the Bank if the borrower’s loan is not forgiven and is then not repaid by the customer. Therefore, there is no allowance for loan losses related to these loans. 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. [ Remainder of this page intentionally left blank ] 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 June 30, 2021 and December 31, 2020: (In Thousands) Agricultural Commercial Commercial Real Estate Agricultural Real Estate and Industrial Other June 30, 2021 1-2 $ 11,266 $ 3,678 $ 11,506 $ 50,321 $ - 3 42,763 22,980 202,360 36,000 2,963 4 115,726 73,458 440,615 120,761 10,586 5 5,411 500 2,193 2,507 - 6 14,260 289 33,054 4,072 - 7 - - - 46 - 8 - - - - - Total $ 189,426 $ 100,905 $ 689,728 $ 213,707 $ 13,549 Agricultural Commercial Commercial Real Estate Agricultural Real Estate and Industrial Other December 31, 2020 1-2 $ 11,960 $ 5,093 $ 11,001 $ 38,486 $ - 3 38,306 23,779 165,201 26,515 4,651 4 112,465 63,480 396,076 114,108 11,106 5 7,478 1,577 4,010 3,266 - 6 18,617 561 11,366 4,796 - 7 - - - 1,115 - 8 - - - - - Total $ 188,826 $ 94,490 $ 587,654 $ 188,286 $ 15,757 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 June 30, 2021 and December 31, 2020. (In Thousands) Consumer Consumer Real Estate Real Estate June 30, 2021 December 31, 2020 Grade Pass $ 192,273 $ 171,667 Special Mention (5) 1,236 1,284 Substandard (6) 1,065 2,365 Doubtful (7) - - Total $ 194,574 $ 175,316 (In Thousands) Consumer - Credit Consumer - Other June 30, 2021 December 31, 2020 June 30, 2021 December 31, 2020 Performing $ 3,353 $ 3,660 $ 53,066 $ 48,855 Nonperforming 7 10 108 136 Total $ 3,360 $ 3,670 $ 53,174 $ 48,991 Information about impaired loans as of June 30, 2021, December 31, 2020 and June 30, 2020 are as follows: (In Thousands) June 30, 2021 December 31, 2020 June 30, 2020 Impaired loans without a valuation allowance $ 3,063 $ 5,172 $ 2,695 Impaired loans with a valuation allowance 8,976 9,360 9,872 Total impaired loans $ 12,039 $ 14,532 $ 12,567 Valuation allowance related to impaired loans $ 1,156 $ 1,657 $ 1,170 Total non-accrual loans $ 7,031 $ 9,404 $ 8,473 Total loans past-due ninety days or more and still accruing $ - $ - $ - Quarter ended average investment in impaired loans $ 12,206 $ 14,868 $ 8,352 Year to date average investment in impaired loans $ 12,836 $ 10,234 $ 6,333 There were $5.7 thousand of additional funds available to be advanced in connection with impaired loans as of June 30, 2021. The Bank had approximately $5.5 million of its impaired loans classified as troubled debt restructured (TDR) as of June 30, 2021, $6.5 million as of December 31, 2020 and $6.4 million as of June 30, 2020. Modification programs focused on payment pattern changes and/or modified maturity dates with most receiving a combination of the two concessions. The modifications did not result in the contractual forgiveness of principal. During the second quarter of 2021, one new loan was considered a TDR which resulted in payment changes from a monthly payment to monthly interest only payments on May 3, 2021. Two loans were also paid off in June 2021. In the second quarter of 2020, three new loans were considered TDR and were given a rate concession along with the amortization extended. During the year to date 2020, there were 5 new loans considered TDR with one of the loans subsequently paid off in May. Interest was paid current at the time of all modifications. Consequently, the financial impact of the modifications was immaterial to the ALLL . The following tables represent three and six months ended June 30, 2021 and 2020: Pre- Post- Pre- Post- Three Months Number of Modification Modification Six Months Number of Modification Modification June 30, 2021 Contracts Outstanding Outstanding June 30, 2021 Contracts Outstanding Outstanding (in thousands) Modified in the Recorded Recorded (in thousands) Modified in the Recorded Recorded Troubled Debt Restructurings Last Three Months Investment Investment Troubled Debt Restructurings Last Six Months Investment Investment Ag Real Estate - $ - $ - Ag Real Estate - $ - $ - Agricultural - - - Agricultural - - - Commercial Real Estate 1 382 382 Commercial Real Estate 1 382 382 Pre- Post- Pre- Post- Three Months Number of Modification Modification Six Months Number of Modification Modification June 30, 2020 Contracts Outstanding Outstanding June 30, 2020 Contracts Outstanding Outstanding (in thousands) Modified in the Recorded Recorded (in thousands) Modified in the Recorded Recorded Troubled Debt Restructurings Last Three Months Investment Investment Troubled Debt Restructurings Last Six Months Investment Investment Ag Real Estate 2 $ 5,380 $ 5,380 Ag Real Estate 2 $ 5,380 $ 5,380 Agricultural 1 164 164 Agricultural 1 164 164 Commercial Real Estate - - - Commercial Real Estate 2 981 981 For the three and six month periods ended June 30, 2021 and 2020, there were no TDRs that subsequently defaulted after modification. For the six month period ended June 30, 2021, there was one impaired commercial real estate loan of $86 thousand and one impaired commercial loan of $480 thousand that were classified as TDR paid off as well as three impaired commercial loans of $809 thousand that were classified as TDR charged off. There was one impaired commercial real estate loan of $481 thousand that was classified as TDR paid off for the six month period ended June 30, 2020. [ Remainder of this page intentionally left blank ] For the majority of the Bank’s impaired loans, the Bank will apply the fair value of collateral or use 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 are periodically evaluated. Maximum time of re-evaluation is every 12 months for chattels and titled vehicles and every two years for real estate. In this process, third party evaluations are obtained. Until such time that updated appraisals are received, the Bank may discount the collateral value used. The Bank uses 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 is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency. At 90 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. A broker’s price opinion or appraisal will be completed on all home loans in litigation and any deficiency will be charged off before reaching 150 days delinquent. Commercial and agricultural credits are charged down at 120 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance. Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-off may be realized as further unsecured positions are recognized. The following tables present loans individually evaluated for impairment by class of loans for the three and six months ended June 30, 2021 and June 30, 2020 and for the year ended December 31, 2020. (In Thousands) QTD QTD QTD Interest Three Months Ended June 30, 2021 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 $ 770 $ 823 $ - $ 494 $ 1 $ 3 Agricultural Real Estate 728 728 - 994 22 - Agricultural 131 231 - 184 4 - Commercial Real Estate 181 181 - 480 4 3 Commercial and Industrial 1,236 1,367 - 1,298 6 2 Consumer 17 27 - 19 - - With a specific allowance recorded: Consumer Real Estate - - - 55 - - Agricultural Real Estate 5,794 5,794 914 5,556 - - Agricultural 117 117 117 39 - - Commercial Real Estate 3,065 3,065 125 3,087 27 3 Commercial and Industrial - - - - - - Consumer - - - - - - Totals: Consumer Real Estate $ 770 $ 823 $ - $ 549 $ 1 $ 3 Agricultural Real Estate $ 6,522 $ 6,522 $ 914 $ 6,550 $ 22 $ - Agricultural $ 248 $ 348 $ 117 $ 223 $ 4 $ - Commercial Real Estate $ 3,246 $ 3,246 $ 125 $ 3,567 $ 31 $ 6 Commercial and Industrial $ 1,236 $ 1,367 $ - $ 1,298 $ 6 $ 2 Consumer $ 17 $ 27 $ - $ 19 $ - $ - (In Thousands) Interest Year Ended December 31, 2020 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 $ 799 $ 799 $ - $ 738 $ 22 $ 10 Agricultural Real Estate 1,546 1,549 - 729 18 12 Agricultural 291 291 - 392 3 3 Commercial Real Estate 185 185 - 195 13 - Commercial and Industrial 2,328 2,328 - 1,222 26 5 Consumer 23 23 - 16 - - With a specific allowance recorded: Consumer Real Estate 202 202 31 126 - 3 Agricultural Real Estate 5,210 5,210 600 3,175 6 102 Agricultural 176 176 116 188 - - Commercial Real Estate 2,765 2,765 20 2,524 128 - Commercial and Industrial 1,007 1,007 890 916 52 - Consumer - - - 11 1 - Totals: Consumer Real Estate $ 1,001 $ 1,001 $ 31 $ 864 $ 22 $ 13 Agricultural Real Estate $ 6,756 $ 6,759 $ 600 $ 3,904 $ 24 $ 114 Agricultural $ 467 $ 467 $ 116 $ 580 $ 3 $ 3 Commercial Real Estate $ 2,950 $ 2,950 $ 20 $ 2,719 $ 141 $ - Commercial and Industrial $ 3,335 $ 3,335 $ 890 $ 2,138 $ 78 $ 5 Consumer $ 23 $ 23 $ - $ 27 $ 1 $ - (In Thousands) QTD QTD QTD Interest Three Months Ended June 30, 2020 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 $ 787 $ 787 $ - $ 624 $ 4 $ - Agricultural Real Estate 521 521 - 187 5 - Agricultural 383 383 - 340 4 - Commercial Real Estate 186 186 - 186 - - Commercial and Industrial 791 791 - 568 4 - Consumer 27 27 - 28 - - With a specific allowance recorded: Consumer Real Estate 60 60 16 194 1 1 Agricultural Real Estate 5,469 5,469 438 1,884 1 - Agricultural 240 240 98 161 9 - Commercial Real Estate 3,072 3,072 58 3,085 39 - Commercial and Industrial 1,031 1,031 560 1,095 11 - Consumer - - - - - - Totals: Consumer Real Estate $ 847 $ 847 $ 16 $ 818 $ 5 $ 1 Agricultural Real Estate $ 5,990 $ 5,990 $ 438 $ 2,071 $ 6 $ - Agricultural $ 623 $ 623 $ 98 $ 501 $ 13 $ - Commercial Real Estate $ 3,258 $ 3,258 $ 58 $ 3,271 $ 39 $ - Commercial and Industrial $ 1,822 $ 1,822 $ 560 $ 1,663 $ 15 $ - Consumer $ 27 $ 27 $ - $ 28 $ - $ - (In Thousands) YTD YTD YTD Interest Six Months Ended June 30, 2021 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 $ 770 $ 823 $ - $ 501 $ 3 $ 7 Agricultural Real Estate 728 728 - 1,262 44 - Agricultural 131 231 - 176 6 - Commercial Real Estate 181 181 - 1,393 8 6 Commercial and Industrial 1,236 1,367 - 1,546 23 3 Consumer 17 27 - 20 - - With a specific allowance recorded: Consumer Real Estate - - - 117 - - Agricultural Real Estate 5,794 5,794 914 5,357 - - Agricultural 117 117 117 127 - - Commercial Real Estate 3,065 3,065 125 2,002 54 3 Commercial and Industrial - - - 335 - - Consumer - - - - - - Totals: Consumer Real Estate $ 770 $ 823 $ - $ 618 $ 3 $ 7 Agricultural Real Estate $ 6,522 $ 6,522 $ 914 $ 6,619 $ 44 $ - Agricultural $ 248 $ 348 $ 117 $ 303 $ 6 $ - Commercial Real Estate $ 3,246 $ 3,246 $ 125 $ 3,395 $ 62 $ 9 Commercial and Industrial $ 1,236 $ 1,367 $ - $ 1,881 $ 23 $ 3 Consumer $ 17 $ 27 $ - $ 20 $ - $ - (In Thousands) YTD YTD YTD Interest Six Months Ended June 30, 2020 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 $ 787 $ 787 $ - $ 637 $ 8 $ 3 Agricultural Real Estate 521 521 - 239 7 - Agricultural 383 383 - 363 8 - Commercial Real Estate 186 186 - 205 4 - Commercial and Industrial 791 791 - 633 6 - Consumer 27 27 - 19 1 - With a specific allowance recorded: Consumer Real Estate 60 60 16 203 3 1 Agricultural Real Estate 5,469 5,469 438 988 3 - Agricultural 240 240 98 141 - - Commercial Real Estate 3,072 3,072 58 2,061 78 - Commercial and Industrial 1,031 1,031 560 834 27 - Consumer - - - 10 - - Totals: Consumer Real Estate $ 847 $ 847 $ 16 $ 840 $ 11 $ 4 Agricultural Real Estate $ 5,990 $ 5,990 $ 438 $ 1,227 $ 10 $ - Agricultural $ 623 $ 623 $ 98 $ 504 $ 8 $ - Commercial Real Estate $ 3,258 $ 3,258 $ 58 $ 2,266 $ 82 $ - Commercial and Industrial $ 1,822 $ 1,822 $ 560 $ 1,467 $ 33 $ - Consumer $ 27 $ 27 $ - $ 29 $ 1 $ - As of June 30, 2021, the Company had The Allowance for Loan and Lease Losses (ALLL) has a direct impact on the provision expense. An increase in the ALLL is funded through recoveries and provision expense. The following tables summarize the activities in the allowance for credit losses. (In Thousands) Six Months Ended Twelve Months Ended June 30, 2021 December 31, 2020 Allowance for Loan & Lease Losses Balance at beginning of year $ 13,672 $ 7,228 Provision for loan loss 2,341 6,981 Loans charged off (1,051 ) (720 ) Recoveries 125 183 Allowance for Loan & Lease Losses $ 15,087 $ 13,672 Allowance for Unfunded Loan Commitments & Letters of Credit $ 1,145 $ 641 Total Allowance for Credit Losses $ 16,232 $ 14,313 The Company segregates its ALLL into two reserves: The ALLL and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC). When combined, these reserves constitute the total Allowance for Credit Losses (ACL). The ALLL does not include an accretable yield of $2.2 million and $1.7 million as June 30, 2021 and December 31, 2020 respectively, related to the acquisitions of Bank of Geneva in 2019 and Ossian State Bank in 2021 as previously discussed in Note 2. The AULC is reported within other liabilities on the balance sheet while the ALLL is netted within the loans, net asset line. The ACL presented above represents the full amount of reserves available to absorb possible credit losses. [ Remainder of this page intentionally left blank ] 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. Additional analysis, presented in thousands, related to the allowance for credit losses for the three and six months ended June 30, 2021 and June 30, 2020 in addition to the ending balances as of December 31, 2020 is as follows: Consumer Real Estate Agricultural Real Estate Agricultural Commercial Real Estate Commercial and Industrial Consumer Unfunded Loan Commitment & Letters of Credit Unallocated Total Three Months Ended June 30, 2021 ALLOWANCE FOR CREDIT LOSSES: Beginning balance $ 624 $ 1,386 $ 616 $ 7,668 $ 2,608 $ 595 $ 1,052 $ 928 $ 15,477 Charge Offs - - - - - (38 ) - - (38 ) Recoveries 3 - 6 3 5 42 - - 59 Provision (Credit) 22 (169 ) 98 1,160 224 14 - (708 ) 641 Other Non-interest expense related to unfunded - - - - - - 93 - 93 Ending Balance $ 649 $ 1,217 $ 720 $ 8,831 $ 2,837 $ 613 $ 1,145 $ 220 $ 16,232 Ending balance: individually evaluated for impairment $ - $ 914 $ 117 $ 125 $ - $ - $ - $ - $ 1,156 Ending balance: collectively evaluated for impairment $ 649 $ 303 $ 603 $ 8,706 $ 2,837 $ 613 $ 1,145 $ 220 $ 15,076 Ending balance: loans acquired with deteriorated credit quality $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 194,574 $ 189,426 $ 100,905 $ 689,728 $ 227,256 $ 56,534 $ - $ - $ 1,458,423 Ending balance: individually evaluated for impairment $ 770 $ 6,522 $ 248 $ 3,246 $ 1,236 $ 17 $ - $ - $ 12,039 Ending balance: collectively evaluated for impairment $ 193,741 $ 181,923 $ 100,657 $ 686,172 $ 225,635 $ 56,517 $ - $ - $ 1,444,645 Ending balance: loans acquired with deteriorated credit quality $ 63 $ 981 $ - $ 310 $ 385 $ - $ - $ - $ 1,739 December 31, 2020 Consumer Real Estate Agricultural Real Estate Agricultural Commercial Real Estate Commercial and Industrial Consumer Unfunded Loan Commitment & Letters of Credit Unallocated Total ALLOWANCE FOR CREDIT LOSSES: Ending Balance $ 633 $ 958 $ 701 $ 7,415 $ 3,346 $ 606 $ 641 $ 13 $ 14,313 Ending balance: individually evaluated for impairment $ 31 $ 600 $ 116 $ 20 $ 890 $ - $ - $ - $ 1,657 Ending balance: collectively evaluated for impairment $ 602 $ 358 $ 585 $ 7,395 $ 2,456 $ 606 $ 641 $ 13 $ 12,656 Ending balance: loans acquired with deteriorated credit quality $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 175,316 $ 188,826 $ 94,490 $ 587,654 $ 204,043 $ 52,661 $ - $ - $ 1,302,990 Ending balance: individually evaluated for impairment $ 1,001 $ 6,756 $ 467 $ 2,950 $ 3,335 $ 23 $ - $ - $ 14,532 Ending balance: collectively evaluated for impairment $ 174,273 $ 182,070 $ 94,023 $ 584,704 $ 200,602 $ 52,638 $ - $ - $ 1,288,310 Ending balance: loans acquired with deteriorated credit quality $ 42 $ - $ - $ - $ 106 $ - $ - $ - $ 148 Consumer Real Estate Agricultural Real Estate Agricultural Commercial Real Estate Commercial and Industrial Consumer Unfunded Loan Commitment & Letters of Credit Unallocated Total Three Months Ended June 30, 2020 ALLOWANCE FOR CREDIT LOSSES: Beginning balance $ 345 $ 327 $ 665 $ 3,873 $ 2,750 $ 533 $ 470 $ 40 $ 9,003 Charge Offs - - - (8 ) (165 ) (64 ) - - (237 ) Recoveries 2 - - 2 6 58 - - 68 Provision (Credit) 223 486 371 591 (168 ) 34 - 32 1,569 Other Non-interest expense related to unfunded - - - - - - 135 - 135 Ending Balance $ 570 $ 813 $ 1,036 $ 4,458 $ 2,423 $ 561 $ 605 $ 72 $ 10,538 Ending balance: individually evaluated for impairment $ 16 $ 438 $ 98 $ 58 $ 560 $ - $ - $ - $ 1,170 Ending balance: collectively evaluated for impairment $ 554 $ 375 $ 938 $ 4,400 $ 1,863 $ 561 $ 605 $ 72 $ 9,368 Ending balance: loans acquired with deteriorated credit quality $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 173,615 $ 194,310 $ 107,615 $ 588,176 $ 230,748 $ 50,259 $ - $ - $ 1,344,723 Ending balance: individually evaluated for impairment $ 847 $ 5,990 $ 623 $ 3,258 $ 1,822 $ 27 $ - $ - $ 12,567 Ending balance: collectively evaluated for impairment $ 172,724 $ 188,320 $ 106,992 $ 584,918 $ 228,830 $ 49,159 $ - $ - $ 1,330,943 Ending balance: loans acquired with deteriorated credit quality $ 44 $ - $ - $ - $ 96 $ - $ - $ - $ 140 Consumer Real Estate Agricultural Real Estate Agricultural Commercial Real Estate Commercial and Industrial Consumer Unfunded Loan Commitment & Letters of Credit Unallocated Total Six Months Ended June 30, 2021 ALLOWANCE FOR CREDIT LOSSES: Beginning balance $ 633 $ 958 $ 701 $ 7,415 $ 3,346 $ 606 $ 641 $ 13 $ 14,313 Charge Offs - - (142 ) - (809 ) (100 ) - - (1,051 ) Recoveries 6 - 6 5 10 98 - - 125 Provision (Credit) 10 259 155 1,411 290 9 - 207 2,341 Other Non-interest expense related to unfunded - - - - - - 504 - 504 Ending Balance $ 649 $ 1,217 $ 720 $ 8,831 $ 2,837 $ 613 $ 1,145 $ 220 $ 16,232 Ending balance: individually evaluated for impairment $ - $ 914 $ 117 $ 125 $ - $ - $ - $ - $ 1,156 Ending balance: collectively evaluated for impairment $ 649 $ 303 $ 603 $ 8,706 $ 2,837 $ 613 $ 1,145 $ 220 $ 15,076 Ending balance: loans acquired with deteriorated credit quality $ - $ - $ - $ - $ - $ - $ - $ - $ - FINANCING RECEIVABLES: Ending balance $ 194,574 $ 189,426 $ 100,905 $ 689,728 $ 227,256 $ 56,534 $ - $ - $ 1,458,423 Ending balance: individually evaluated for impairment $ 770 $ 6,522 $ 248 $ 3,246 $ 1,236 $ 17 $ - $ - $ 12,039 Ending balance |