XML 29 R14.htm IDEA: XBRL DOCUMENT v3.24.0.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES
12 Months Ended
Dec. 31, 2023
Receivables [Abstract]  
LOANS AND ALLOWANCE FOR CREDIT LOSSES

NOTE 3 - LOANS AND ALLOWANCE FOR CREDIT LOSSES

The following table summarizes the Company’s loan portfolio by type of loan as of:

 

 

2023

 

 

2022

 

Commercial and industrial

 

$

287,565

 

 

$

314,067

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

296,639

 

 

 

377,135

 

Commercial real estate

 

 

923,195

 

 

 

887,587

 

Farmland

 

 

186,295

 

 

 

185,817

 

1-4 family residential

 

 

514,603

 

 

 

493,061

 

Multi-family residential

 

 

44,292

 

 

 

45,147

 

Consumer

 

 

57,059

 

 

 

61,394

 

Agricultural

 

 

12,685

 

 

 

13,686

 

Overdrafts

 

 

243

 

 

 

282

 

Total loans

 

 

2,322,576

 

 

 

2,378,176

 

Net of:

 

 

 

 

 

 

Deferred loan fees, net

 

 

(775

)

 

 

(1,957

)

Allowance for credit losses

 

 

(30,920

)

 

 

(31,974

)

Total net loans(1)

 

$

2,290,881

 

 

$

2,344,245

 

 

 

 

 

 

 

 

(1) Excludes accrued interest receivable on loans of $9.5 million and $7.6 million as of December 31, 2023 and 2022, respectively, which is presented separately on the consolidated balance sheets.

 

The Company has entered into transactions, at prevailing market rates and terms, with certain directors, executive officers, significant shareholders and their affiliates. Loans to such related parties at December 31, 2023 and 2022, totaled $63,551 and $72,539, respectively. Unfunded commitments to such related parties at December 31, 2023 totaled $30,716.

Loans to principal officers, directors, and their affiliates during the year ended December 31, 2023, was as follows:

 

 

December 31, 2023

 

Beginning balance

 

$

72,539

 

New loans

 

 

42,661

 

Effect of changes in composition of related parties

 

 

(492

)

Repayments

 

 

(51,157

)

Ending balance

 

$

63,551

 

Allowance for Credit Losses

The Company’s estimate of the allowance for credit losses (“ACL”) reflects losses expected over the remaining contractual life of the assets. The contractual term does not consider extensions, renewals or modifications unless the Company has identified an expected modification for borrower experiencing financial difficulty. The following tables present the activity in the ACL by class of loans for the years ended December 31, 2023, 2022 and 2021:

For the Year Ended
December 31, 2023

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,382

 

 

$

4,889

 

 

$

12,658

 

 

$

2,008

 

 

$

6,617

 

 

$

490

 

 

$

778

 

 

$

149

 

 

$

3

 

 

$

31,974

 

(Reversal of) provision for credit losses

 

 

(209

)

 

 

(1,266

)

 

 

(124

)

 

 

223

 

 

 

853

 

 

 

31

 

 

 

238

 

 

 

4

 

 

 

250

 

 

 

 

Loans charged-off

 

 

(473

)

 

 

 

 

 

(277

)

 

 

 

 

 

 

 

 

 

 

 

(139

)

 

 

(3

)

 

 

(312

)

 

 

(1,204

)

Recoveries

 

 

19

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

2

 

 

 

61

 

 

 

150

 

Ending balance

 

$

3,719

 

 

$

3,623

 

 

$

12,257

 

 

$

2,231

 

 

$

7,470

 

 

$

521

 

 

$

945

 

 

$

152

 

 

$

2

 

 

$

30,920

 

 

For the Year Ended
December 31, 2022

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

$

30,433

 

Provision for (reversal of) credit losses

 

 

902

 

 

 

668

 

 

 

(1,108

)

 

 

310

 

 

 

769

 

 

 

94

 

 

 

283

 

 

 

(20

)

 

 

252

 

 

 

2,150

 

Loans charged-off

 

 

(192

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(322

)

 

 

 

 

 

(335

)

 

 

(849

)

Recoveries

 

 

72

 

 

 

 

 

 

1

 

 

 

 

 

 

30

 

 

 

 

 

 

55

 

 

 

 

 

 

82

 

 

 

240

 

Ending balance

 

$

4,382

 

 

$

4,889

 

 

$

12,658

 

 

$

2,008

 

 

$

6,617

 

 

$

490

 

 

$

778

 

 

$

149

 

 

$

3

 

 

$

31,974

 

 

For the Year Ended
December 31, 2021

 

Commercial
and
industrial

 

 

Construction
and
development

 

 

Commercial
real
estate

 

 

Farmland

 

 

1-4 family
residential

 

 

Multi-family
residential

 

 

Consumer

 

 

Agricultural

 

 

Overdrafts

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

4,033

 

 

$

4,735

 

 

$

15,780

 

 

$

1,220

 

 

$

6,313

 

 

$

363

 

 

$

929

 

 

$

239

 

 

$

7

 

 

 

33,619

 

Provision for (reversal of) credit losses

 

 

(43

)

 

 

(515

)

 

 

(1,229

)

 

 

478

 

 

 

(495

)

 

 

33

 

 

 

(51

)

 

 

(78

)

 

 

200

 

 

 

(1,700

)

Loans charged-off

 

 

(411

)

 

 

 

 

 

(816

)

 

 

 

 

 

 

 

 

 

 

 

(151

)

 

 

 

 

 

(263

)

 

 

(1,641

)

Recoveries

 

 

21

 

 

 

1

 

 

 

30

 

 

 

 

 

 

 

 

 

 

 

 

35

 

 

 

8

 

 

 

60

 

 

 

155

 

Ending balance

 

$

3,600

 

 

$

4,221

 

 

$

13,765

 

 

$

1,698

 

 

$

5,818

 

 

$

396

 

 

$

762

 

 

$

169

 

 

$

4

 

 

$

30,433

 

During 2021, a reverse provision of $1,700 was recorded as a result of improvements that occurred to macroeconomic factors evaluated at the onset of the pandemic as well as risk rating upgrades for specific loans. During 2022, the remaining COVID-specific qualitative factors were removed. However, growth in the loan portfolio, as well as declines in economic outlooks during the year and an adjustment to qualitative factors for expected recession forecasts, resulted in a $2,150 provision expense for the year ended December 31, 2022. During 2023, certain minor adjustments were made to qualitative factors to incorporate changes in some economic and portfolio activities, however, we recorded no provision for credit losses during 2023.

Credit Quality

Assets are graded “pass” when the relationship exhibits acceptable credit risk and indicates repayment ability, tolerable collateral coverage and reasonable performance history. Lending relationships exhibiting potentially significant credit risk and marginal repayment ability and/or asset protection are graded “special mention.” Assets classified as “substandard” are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified must have a well-defined weakness that jeopardizes the liquidation of the debt. Substandard graded loans are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected. Assets graded “doubtful” are substandard graded loans that have added characteristics that make collection or liquidation in full improbable. Loans that are on nonaccrual status are generally classified as substandard.

In general, the loans in our portfolio have low historical credit losses. The Company closely monitors economic conditions and loan performance trends to manage and evaluate the exposure to credit risk. Key factors tracked by the Company and utilized in evaluating the credit quality of the loan portfolio include trends in delinquency ratios, the level of nonperforming assets, borrower’s repayment capacity, and collateral coverage.

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2023:

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

42,646

 

 

$

72,376

 

 

$

38,328

 

 

$

12,864

 

 

$

8,249

 

 

$

12,524

 

 

$

96,215

 

 

$

283,202

 

Special mention

 

 

 

 

 

16

 

 

 

132

 

 

 

958

 

 

 

147

 

 

 

 

 

 

250

 

 

 

1,503

 

Substandard

 

 

 

 

 

190

 

 

 

 

 

 

370

 

 

 

370

 

 

 

153

 

 

 

 

 

 

1,083

 

Nonaccrual

 

 

 

 

 

129

 

 

 

1,528

 

 

 

7

 

 

 

 

 

 

79

 

 

 

34

 

 

 

1,777

 

Total commercial and industrial loans

 

$

42,646

 

 

$

72,711

 

 

$

39,988

 

 

$

14,199

 

 

$

8,766

 

 

$

12,756

 

 

$

96,499

 

 

$

287,565

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(79

)

 

$

 

 

$

(25

)

 

$

(41

)

 

$

(31

)

 

$

(4

)

 

$

(293

)

 

$

(473

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

15

 

 

 

19

 

Current period net

 

$

(79

)

 

$

 

 

$

(25

)

 

$

(41

)

 

$

(31

)

 

$

 

 

$

(278

)

 

$

(454

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

86,641

 

 

$

112,347

 

 

$

62,548

 

 

$

7,074

 

 

$

5,915

 

 

$

12,504

 

 

$

9,237

 

 

$

296,266

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

189

 

 

 

 

 

 

 

 

 

 

 

 

67

 

 

 

 

 

 

256

 

Nonaccrual

 

 

 

 

 

73

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

 

 

 

117

 

Total construction and development loans

 

$

86,641

 

 

$

112,609

 

 

$

62,548

 

 

$

7,074

 

 

$

5,915

 

 

$

12,615

 

 

$

9,237

 

 

$

296,639

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

46,655

 

 

$

368,933

 

 

$

149,536

 

 

$

81,765

 

 

$

54,100

 

 

$

176,509

 

 

$

15,065

 

 

$

892,563

 

Special mention

 

 

 

 

 

7,000

 

 

 

 

 

 

 

 

 

 

 

 

333

 

 

 

 

 

 

7,333

 

Substandard

 

 

 

 

 

15,831

 

 

 

6,950

 

 

 

 

 

 

49

 

 

 

337

 

 

 

 

 

 

23,167

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

100

 

 

 

 

 

 

132

 

Total commercial real estate loans

 

$

46,655

 

 

$

391,764

 

 

$

156,486

 

 

$

81,765

 

 

$

54,181

 

 

$

177,279

 

 

$

15,065

 

 

$

923,195

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(190

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(277

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

(190

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(87

)

 

$

 

 

$

(277

)

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

25,009

 

 

$

77,371

 

 

$

46,817

 

 

$

8,556

 

 

$

5,599

 

 

$

15,850

 

 

$

6,849

 

 

$

186,051

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

27

 

 

 

53

 

 

 

 

 

 

80

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

 

 

 

164

 

Total farmland loans

 

$

25,009

 

 

$

77,371

 

 

$

46,817

 

 

$

8,556

 

 

$

5,626

 

 

$

16,067

 

 

$

6,849

 

 

$

186,295

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

57,348

 

 

$

143,992

 

 

$

120,964

 

 

$

42,535

 

 

$

28,764

 

 

$

95,198

 

 

$

22,146

 

 

$

510,947

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

863

 

 

 

 

 

 

863

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

1,249

 

 

 

53

 

 

 

175

 

 

 

1,316

 

 

 

 

 

 

2,793

 

Total 1-4 family residential loans

 

$

57,348

 

 

$

143,992

 

 

$

122,213

 

 

$

42,588

 

 

$

28,939

 

 

$

97,377

 

 

$

22,146

 

 

$

514,603

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,984

 

 

$

18,041

 

 

$

16,496

 

 

$

2,363

 

 

$

3,862

 

 

$

1,492

 

 

$

54

 

 

$

44,292

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

1,984

 

 

$

18,041

 

 

$

16,496

 

 

$

2,363

 

 

$

3,862

 

 

$

1,492

 

 

$

54

 

 

$

44,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

26,161

 

 

$

15,181

 

 

$

5,840

 

 

$

2,449

 

 

$

589

 

 

$

2,307

 

 

$

4,488

 

 

$

57,015

 

Special mention

 

 

6

 

 

 

26

 

 

 

5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

37

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

19

 

 

 

52

 

 

 

75

 

 

 

25

 

 

 

42

 

 

 

37

 

 

 

 

 

 

250

 

Total consumer loans and overdrafts

 

$

26,186

 

 

$

15,259

 

 

$

5,920

 

 

$

2,474

 

 

$

631

 

 

$

2,344

 

 

$

4,488

 

 

$

57,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(346

)

 

$

(38

)

 

$

(51

)

 

$

(11

)

 

$

(5

)

 

$

 

 

$

 

 

$

(451

)

Recoveries

 

 

61

 

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

23

 

 

 

40

 

 

 

129

 

Current period net

 

$

(285

)

 

$

(38

)

 

$

(47

)

 

$

(10

)

 

$

(5

)

 

$

23

 

 

$

40

 

 

$

(322

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

1,857

 

 

$

1,962

 

 

$

1,078

 

 

$

685

 

 

$

236

 

 

$

604

 

 

$

5,879

 

 

$

12,301

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

25

 

Nonaccrual

 

 

 

 

 

 

 

 

256

 

 

 

 

 

 

74

 

 

 

29

 

 

 

 

 

 

359

 

Total agricultural loans

 

$

1,857

 

 

$

1,962

 

 

$

1,334

 

 

$

685

 

 

$

310

 

 

$

658

 

 

$

5,879

 

 

$

12,685

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(3

)

 

$

 

 

$

(3

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

2

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

(1

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

288,301

 

 

$

810,203

 

 

$

441,607

 

 

$

158,291

 

 

$

107,314

 

 

$

316,988

 

 

$

159,933

 

 

$

2,282,637

 

Special mention

 

 

6

 

 

 

7,042

 

 

 

137

 

 

 

958

 

 

 

147

 

 

 

1,196

 

 

 

250

 

 

 

9,736

 

Substandard

 

 

 

 

 

16,210

 

 

 

6,950

 

 

 

370

 

 

 

446

 

 

 

635

 

 

 

 

 

 

24,611

 

Nonaccrual

 

 

19

 

 

 

254

 

 

 

3,108

 

 

 

85

 

 

 

323

 

 

 

1,769

 

 

 

34

 

 

 

5,592

 

Total loans

 

$

288,326

 

 

$

833,709

 

 

$

451,802

 

 

$

159,704

 

 

$

108,230

 

 

$

320,588

 

 

$

160,217

 

 

$

2,322,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(615

)

 

$

(38

)

 

$

(76

)

 

$

(52

)

 

$

(36

)

 

$

(94

)

 

$

(293

)

 

$

(1,204

)

Recoveries

 

 

61

 

 

 

 

 

 

4

 

 

 

1

 

 

 

 

 

 

29

 

 

 

55

 

 

 

150

 

Total current period net (charge-offs) recoveries

 

$

(554

)

 

$

(38

)

 

$

(72

)

 

$

(51

)

 

$

(36

)

 

$

(65

)

 

$

(238

)

 

$

(1,054

)

The following table summarizes the credit exposure in the Company’s loan portfolio, by year of origination, as of December 31, 2022:

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Commercial and industrial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

99,750

 

 

$

57,854

 

 

$

19,577

 

 

$

11,797

 

 

$

4,172

 

 

$

12,907

 

 

$

105,628

 

 

$

311,685

 

Special mention

 

 

 

 

 

131

 

 

 

 

 

 

333

 

 

 

 

 

 

 

 

 

905

 

 

 

1,369

 

Substandard

 

 

14

 

 

 

 

 

 

246

 

 

 

423

 

 

 

192

 

 

 

23

 

 

 

 

 

 

898

 

Nonaccrual

 

 

72

 

 

 

33

 

 

 

10

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115

 

Total commercial and industrial loans

 

$

99,836

 

 

$

58,018

 

 

$

19,833

 

 

$

12,553

 

 

$

4,364

 

 

$

12,930

 

 

$

106,533

 

 

$

314,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

 

 

$

(125

)

 

$

(192

)

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

40

 

 

 

72

 

Current period net

 

$

 

 

$

 

 

$

(67

)

 

$

 

 

$

 

 

$

32

 

 

$

(85

)

 

$

(120

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

179,501

 

 

$

138,388

 

 

$

17,361

 

 

$

8,697

 

 

$

3,443

 

 

$

10,535

 

 

$

16,870

 

 

$

374,795

 

Special mention

 

 

905

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

905

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,435

 

 

 

 

 

 

 

 

 

1,435

 

Total construction and development loans

 

$

180,406

 

 

$

138,388

 

 

$

17,361

 

 

$

8,697

 

 

$

4,878

 

 

$

10,535

 

 

$

16,870

 

 

$

377,135

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

347,162

 

 

$

147,986

 

 

$

86,897

 

 

$

63,988

 

 

$

51,002

 

 

$

158,384

 

 

$

12,007

 

 

$

867,426

 

Special mention

 

 

 

 

 

 

 

 

1,300

 

 

 

 

 

 

2,594

 

 

 

3,427

 

 

 

 

 

 

7,321

 

Substandard

 

 

1,336

 

 

 

 

 

 

 

 

 

 

 

 

26

 

 

 

4,207

 

 

 

 

 

 

5,569

 

Nonaccrual

 

 

 

 

 

 

 

 

251

 

 

 

96

 

 

 

 

 

 

6,924

 

 

 

 

 

 

7,271

 

Total commercial real estate loans

 

$

348,498

 

 

$

147,986

 

 

$

88,448

 

 

$

64,084

 

 

$

53,622

 

 

$

172,942

 

 

$

12,007

 

 

$

887,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

1

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

1

 

 

$

 

 

$

 

 

$

1

 

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Farmland:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

93,128

 

 

$

51,912

 

 

$

10,284

 

 

$

6,646

 

 

$

5,956

 

 

$

11,741

 

 

$

5,948

 

 

$

185,615

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

31

 

 

 

 

 

 

62

 

 

 

 

 

 

93

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

109

 

 

 

 

 

 

109

 

Total farmland loans

 

$

93,128

 

 

$

51,912

 

 

$

10,284

 

 

$

6,677

 

 

$

5,956

 

 

$

11,912

 

 

$

5,948

 

 

$

185,817

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-4 family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

143,268

 

 

$

128,957

 

 

$

50,140

 

 

$

30,068

 

 

$

27,104

 

 

$

89,678

 

 

$

21,956

 

 

$

491,171

 

Special mention

 

 

 

 

 

 

 

 

43

 

 

 

 

 

 

 

 

 

156

 

 

 

 

 

 

199

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

148

 

 

 

 

 

 

116

 

 

 

118

 

 

 

1,309

 

 

 

 

 

 

1,691

 

Total 1-4 family residential loans

 

$

143,268

 

 

$

129,105

 

 

$

50,183

 

 

$

30,184

 

 

$

27,222

 

 

$

91,143

 

 

$

21,956

 

 

$

493,061

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30

 

 

 

 

 

 

30

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

30

 

 

$

 

 

$

30

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Multi-family residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

18,183

 

 

$

18,331

 

 

$

2,463

 

 

$

4,216

 

 

$

878

 

 

$

985

 

 

$

91

 

 

$

45,147

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total multi-family residential loans

 

$

18,183

 

 

$

18,331

 

 

$

2,463

 

 

$

4,216

 

 

$

878

 

 

$

985

 

 

$

91

 

 

$

45,147

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

December 31, 2022

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

2018

 

 

Prior

 

 

Revolving Loans Amortized Cost

 

 

Total

 

Consumer and overdrafts:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

32,817

 

 

$

11,789

 

 

$

5,455

 

 

$

1,835

 

 

$

3,079

 

 

$

473

 

 

$

6,008

 

 

$

61,456

 

Special mention

 

 

14

 

 

 

4

 

 

 

 

 

 

28

 

 

 

4

 

 

 

 

 

 

 

 

 

50

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual

 

 

17

 

 

 

93

 

 

 

21

 

 

 

12

 

 

 

23

 

 

 

4

 

 

 

 

 

 

170

 

Total consumer loans and overdrafts

 

$

32,848

 

 

$

11,886

 

 

$

5,476

 

 

$

1,875

 

 

$

3,106

 

 

$

477

 

 

$

6,008

 

 

$

61,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(335

)

 

$

(26

)

 

$

(25

)

 

$

(21

)

 

$

 

 

$

 

 

$

(250

)

 

$

(657

)

Recoveries

 

 

83

 

 

 

3

 

 

 

6

 

 

 

11

 

 

 

1

 

 

 

33

 

 

 

 

 

 

137

 

Current period net

 

$

(252

)

 

$

(23

)

 

$

(19

)

 

$

(10

)

 

$

1

 

 

$

33

 

 

$

(250

)

 

$

(520

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

3,148

 

 

$

1,914

 

 

$

984

 

 

$

491

 

 

$

392

 

 

$

422

 

 

$

6,243

 

 

$

13,594

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

3

 

Substandard

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

32

 

 

 

 

 

 

32

 

Nonaccrual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4

 

 

 

53

 

 

 

 

 

 

57

 

Total agricultural loans

 

$

3,148

 

 

$

1,914

 

 

$

984

 

 

$

491

 

 

$

396

 

 

$

510

 

 

$

6,243

 

 

$

13,686

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current period net

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

916,957

 

 

$

557,131

 

 

$

193,161

 

 

$

127,738

 

 

$

96,026

 

 

$

285,125

 

 

$

174,751

 

 

$

2,350,889

 

Special mention

 

 

919

 

 

 

135

 

 

 

1,343

 

 

 

361

 

 

 

2,598

 

 

 

3,586

 

 

 

905

 

 

 

9,847

 

Substandard

 

 

1,350

 

 

 

 

 

 

246

 

 

 

454

 

 

 

218

 

 

 

4,324

 

 

 

 

 

 

6,592

 

Nonaccrual

 

 

89

 

 

 

274

 

 

 

282

 

 

 

224

 

 

 

1,580

 

 

 

8,399

 

 

 

 

 

 

10,848

 

Total loans

 

$

919,315

 

 

$

557,540

 

 

$

195,032

 

 

$

128,777

 

 

$

100,422

 

 

$

301,434

 

 

$

175,656

 

 

$

2,378,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Charge-offs

 

$

(335

)

 

$

(26

)

 

$

(92

)

 

$

(21

)

 

$

 

 

$

 

 

$

(375

)

 

$

(849

)

Recoveries

 

 

83

 

 

 

3

 

 

 

6

 

 

 

11

 

 

 

2

 

 

 

95

 

 

 

40

 

 

 

240

 

Total current period net charge-offs

 

$

(252

)

 

$

(23

)

 

$

(86

)

 

$

(10

)

 

$

2

 

 

$

95

 

 

$

(335

)

 

$

(609

)

There were no loans classified in the “doubtful” or “loss” risk rating categories as of December 31, 2023 and 2022.

The following table presents the amortized cost basis of individually evaluated collateral-dependent loans by class of loans, and their impact on the ACL, as of December 31, 2023:

December 31, 2023

 

Real Estate

 

 

Non-RE

 

 

Total

 

 

Allowance for Credit Losses Allocation

 

Commercial and industrial

 

$

 

 

$

217

 

 

$

217

 

 

$

217

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

14,527

 

 

 

 

 

 

14,527

 

 

 

 

Total

 

$

14,527

 

 

$

217

 

 

$

14,744

 

 

$

217

 

 

There were no individually evaluated collateral-dependent loans within the ACL model as of December 31, 2022.

The following tables summarize the payment status of loans in the Company’s total loan portfolio, including an aging of delinquent loans and loans 90 days or more past due continuing to accrue interest as of:

December 31, 2023

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

621

 

 

$

30

 

 

$

1,656

 

 

$

2,307

 

 

$

285,258

 

 

$

287,565

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

315

 

 

 

288

 

 

 

117

 

 

 

720

 

 

 

295,919

 

 

 

296,639

 

 

 

 

Commercial real
estate

 

 

356

 

 

 

 

 

 

132

 

 

 

488

 

 

 

922,707

 

 

 

923,195

 

 

 

 

Farmland

 

 

226

 

 

 

84

 

 

 

 

 

 

310

 

 

 

185,985

 

 

 

186,295

 

 

 

 

1-4 family residential

 

 

2,827

 

 

 

1,110

 

 

 

1,612

 

 

 

5,549

 

 

 

509,054

 

 

 

514,603

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44,292

 

 

 

44,292

 

 

 

 

Consumer

 

 

169

 

 

 

77

 

 

 

162

 

 

 

408

 

 

 

56,651

 

 

 

57,059

 

 

 

 

Agricultural

 

 

16

 

 

 

 

 

 

 

 

 

16

 

 

 

12,669

 

 

 

12,685

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

243

 

 

 

 

Total

 

$

4,530

 

 

$

1,589

 

 

$

3,679

 

 

$

9,798

 

 

$

2,312,778

 

 

$

2,322,576

 

 

$

 

 

December 31, 2022

 

30 to 59 Days
Past Due

 

 

60 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

 

Total
Past Due

 

 

Current

 

 

Total
Loans

 

 

Recorded
Investment >
90 Days and
Accruing

 

Commercial and industrial

 

$

440

 

 

$

44

 

 

$

105

 

 

$

589

 

 

$

313,478

 

 

$

314,067

 

 

$

 

Real estate:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and
development

 

 

258

 

 

 

73

 

 

 

1,435

 

 

 

1,766

 

 

 

375,369

 

 

 

377,135

 

 

 

 

Commercial real
estate

 

 

882

 

 

 

354

 

 

 

6,708

 

 

 

7,944

 

 

 

879,643

 

 

 

887,587

 

 

 

 

Farmland

 

 

129

 

 

 

79

 

 

 

 

 

 

208

 

 

 

185,609

 

 

 

185,817

 

 

 

 

1-4 family residential

 

 

2,101

 

 

 

547

 

 

 

572

 

 

 

3,220

 

 

 

489,841

 

 

 

493,061

 

 

 

 

Multi-family residential

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,147

 

 

 

45,147

 

 

 

 

Consumer

 

 

164

 

 

 

118

 

 

 

70

 

 

 

352

 

 

 

61,042

 

 

 

61,394

 

 

 

 

Agricultural

 

 

37

 

 

 

10

 

 

 

 

 

 

47

 

 

 

13,639

 

 

 

13,686

 

 

 

 

Overdrafts

 

 

 

 

 

 

 

 

 

 

 

 

 

 

282

 

 

 

282

 

 

 

 

Total

 

$

4,011

 

 

$

1,225

 

 

$

8,890

 

 

$

14,126

 

 

$

2,364,050

 

 

$

2,378,176

 

 

$

 

The following table presents information regarding nonaccrual loans as of:

 

2023

 

 

2022

 

Commercial and industrial

 

$

1,777

 

 

$

115

 

Real estate:

 

 

 

 

 

 

Construction and development

 

 

117

 

 

 

1,435

 

Commercial real estate

 

 

132

 

 

 

7,271

 

Farmland

 

 

164

 

 

 

109

 

1-4 family residential

 

 

2,793

 

 

 

1,691

 

Consumer and overdrafts

 

 

250

 

 

 

170

 

Agricultural

 

 

359

 

 

 

57

 

Total

 

$

5,592

 

 

$

10,848

 

If interest on nonaccrual loans had been accrued, such income would have been approximately $167 and $434 for the years ended December 31, 2023 and 2022, respectively. There were no commitments to lend additional funds to borrowers whose loans were classified as nonaccrual. There were no individually analyzed loans classified as nonaccrual with an associated allowance for credit losses applied as of December 31, 2023 and 2022.

Modifications to Borrowers Experiencing Financial Difficulty

The Company adopted Accounting Standards Update (“ASU”) 2022-02, Financial Instruments - Credit Losses (Topic 326) Troubled Debt Restructurings and Vintage Disclosures (“ASU 2022-02”) effective January 1, 2023. The amendments in ASU 2022-02 eliminated the recognition and measure of troubled debt restructurings and enhanced disclosures for loan modifications to borrowers experiencing financial difficulty.

The following table presents the amortized cost basis of loans modified during the year ended December 31, 2023 to borrowers experiencing financial difficulty:

For the Year Ended
December 31, 2023

 

Term
Extension

 

 

Total Class of Financing Receivable

 

Commercial and industrial

 

$

900

 

 

 

0.00

%

1-4 family residential

 

 

57

 

 

 

0.01

%

Consumer

 

 

12

 

 

 

0.02

%

Total loans

 

$

969

 

 

 

0.03

%

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty during the year ended December 31, 2023:

Term Extension

Loan Type

 

Financial Effect

Commercial and industrial

 

Amortization period was extended by a weighted-average period of 0.25 years.

1-4 family residential

 

Amortization period was extended by a weighted-average period of 5.00 years.

Consumer

 

Amortization period was extended by a weighted-average period of 0.26 years.

The following table provides an age analysis of loans made to borrowers experiencing financial difficult that were modified on or after our ASU 2022-02 adoption date of January 1, 2023:

 

 

Current

 

 

30 to 89 Days
Past Due

 

 

90 Days
or Greater
Past Due

 

Commercial and industrial

 

$

900

 

 

$

 

 

$

 

1-4 family residential

 

 

 

 

 

57

 

 

 

 

Consumer

 

 

12

 

 

 

 

 

 

 

Total loans

 

$

912

 

 

$

57

 

 

$

 

As of December 31, 2023, the Company did not have any loans made to borrowers experiencing financial difficulty that were modified during the year ended December 31, 2023 that subsequently defaulted. There were no commitments to lend additional funds to borrowers experiencing financial difficulty as of December 31, 2023.

There were no loans restructured during the year ended December 31, 2022.