XML 26 R12.htm IDEA: XBRL DOCUMENT v3.25.0.1
Loans and Allowance for Credit Losses
12 Months Ended
Dec. 31, 2024
Loans and Allowance for Credit Losses [Abstract]  
Loans and Allowance for Credit Losses
(3)
Loans and Allowance for Credit Losses

The composition of the Company’s loan portfolio, by loan class, as of December 31, is as follows:


 
2024
   
2023
 
Commercial
 
$
117,921
   
$
106,897
 
Commercial Real Estate
   
723,650
     
721,729
 
Agriculture
   
92,564
     
105,838
 
Residential Mortgage
   
105,886
     
107,328
 
Residential Construction
   
6,858
     
12,323
 
Consumer
   
15,716
     
14,868
 
                 
     
1,062,595
     
1,068,983
 
Allowance for credit losses
   
(15,885
)
   
(16,596
)
Net deferred origination fees and costs
   
142

   
78
                 
Loans, net
 
$
1,046,852
   
$
1,052,465
 

At December 31, 2024 and 2023, all loans were pledged under a blanket collateral lien to secure actual and potential borrowings from the Federal Home Loan Bank.
 
Allowance for Credit Losses
The following table summarizes the activity in the allowance for credit losses on loans which is recorded as a contra asset, and the reserve for unfunded commitments which is recorded on the Consolidated Balance Sheets within other liabilities as of December 31, 2024:

   
Allowance for Credit Losses – Year ended December 31, 2024
 
($ in thousands)
 
Beginning balance
   
Charge-offs
   
Recoveries
   
Provision
(Recovery)
   
Ending Balance
 
Commercial
 
$
2,041
   
$
(956
)
 
$
60
   
$
477
   
$
1,622
 
Commercial Real Estate
   
10,864
     
     
     
(619
)
   
10,245
 
Agriculture
   
997
     
     
     
558
     
1,555
 
Residential Mortgage
   
2,005
     
     
     
(226
)
   
1,779
 
Residential Construction
   
334
     
     
     
99
     
433
 
Consumer
   
355
     
(28
)
   
13
     
(89
)
   
251
 
Allowance for credit losses on loans
   
16,596
     
(984
)
   
73
     
200
     
15,885
 
Reserve for unfunded commitments
   
1,150
     
     
     
(450
)
   
700
 
Total
 
$
17,746
   
$
(984
)
 
$
73
   
$
(250
)
 
$
16,585
 

The following table summarizes the activity in the allowance for credit losses on loans which is recorded as a contra asset, and the reserve for unfunded commitments which is recorded on the Consolidated Balance Sheets within other liabilities as of December 31, 2023:

   
Allowance for Credit Losses – Year ended December 31, 2023
 
($ in thousands)
 
Beginning balance
   
Adoption of CECL
   
Charge-offs
   
Recoveries
   
Provision
(Recovery)
   
Ending Balance
 
Commercial
 
$
1,491
   
$
689
   
$
(366
)
 
$
235
   
$
(8
)
 
$
2,041
 
Commercial Real Estate
   
10,259
     
(513
)
   
     
     
1,118
     
10,864
 
Agriculture
   
1,789
     
(742
)
   
(2,567
)
   
2,567
     
(50
)
   
997
 
Residential Mortgage
   
896
     
923
     
(3
)
   
     
189
     
2,005
 
Residential Construction
   
181
     
221
     
     
     
(68
)
   
334
 
Consumer
   
176
     
222
     
(13
)
   
1
     
(31
)
   
355
 
Allowance for credit losses on loans
   
14,792
     
800
     
(2,949
)
   
2,803
     
1,150
     
16,596
 
Reserve for unfunded commitments
   
700
     
500
     
     
     
(50
)
   
1,150
 
Total
 
$
15,492
   
$
1,300
   
$
(2,949
)
 
$
2,803
   
$
1,100
   
$
17,746
 

The Company utilizes two economic variables, forecasted unemployment and gross domestic product, as loss drivers for its allowance for credit losses. The Company moved from California state loss drivers to national loss drivers at the beginning of 2024. The reason for the change is a higher credit loss correlation between the national loss driver variables than the state loss driver variables. The levels of forecasted national unemployment and forecasted gross domestic product are forecasted to be relatively stable. A decrease in unfunded commitments was the primary driver for the reversal of provision expense of $250 recognized for the year ended December

31, 2024. Management believes that the allowance for credit losses at December 31, 2024 appropriately reflected expected credit losses in the loan portfolio at that date.

Collateral-Dependent Loans

In accordance with ASC 326, a loan is considered collateral-dependent when the borrower is experiencing financial difficulty and repayment is expected to be provided substantially through the operation or sale of the collateral. All loans individually analyzed were collateral-dependent loans as of December 31, 2024 and December 31, 2023. The following table presents the amortized cost basis of collateral-dependent loans by class, which are individually evaluated to determine expected credit losses as of December 31, 2024 and December 31, 2023:

December 31, 2024
 
($ in thousands)
 
Secured by 1-4
Family Residential
Properties-1st lien
   
Secured by 1-4 Family
Residential Properties-
junior lien
   
Secured by 1-4
Family Residential
Properties-
revolving
   
Commercial
   
Construction and
land development
 
Commercial
 
$
   
$
   
$
   
$
139
   
$
 
Commercial Real Estate
   
     
     
     
     
 
Agriculture
   
     
     
     
     
 
Residential Mortgage
   
202
     
     
     
     
 
Residential Construction
   
     
     
     
     
 
Consumer
   
     
282
     
360
     
     
 
Total
 
$
202
   
$
282
   
$
360
   
$
139
   
$
 


 
($ in thousands)
 
Secured by farmland
   
Agriculture production
loans
   
Loans secured
by owner-
occupied,
nonfarm
nonresidential
properties
   
Loans secured by
other nonfarm
nonresidential
properties
   
Total
 
Commercial
 
$
   
$
   
$
   
$
   
$
139
 
Commercial Real Estate
   
     
     
     
7,993
     
7,993
 
Agriculture
   
740
     
1,496
     
     
     
2,236
 
Residential Mortgage
   
     
     
     
     
202
 
Residential Construction
   
     
     
     
     
 
Consumer
   
     
     
     
     
642
 
Total
 
$
740
   
$
1,496
   
$
   
$
7,993
   
$
11,212
 

December 31, 2023
 
($ in thousands)
 
Secured by 1-4
Family Residential
Properties-1st lien
   
Secured by 1-4 Family
Residential Properties-
junior lien
   
Secured by 1-4
Family Residential
Properties-
revolving
   
Commercial
   
Construction and
land development
 
Commercial
 
$
   
$
   
$
   
$
   
$
 
Commercial Real Estate
 
     
     
     
     
 
Agriculture
   
     
     
     
     
 
Residential Mortgage
   
424
     
     
     
     
 
Residential Construction
   
     
     
     
     
 
Consumer
   
     
351
     
352
     
     
 
Total
 
$
424
   
$
351
   
$
352
   
$
   
$
 


 
($ in thousands)
 
Secured by farmland
   
Agriculture production
loans
   
Loans secured
by owner-
occupied,
nonfarm
nonresidential
properties
   
Loans secured by
other nonfarm
nonresidential
properties
   
Total
 
Commercial
 
$
   
$
   
$
   
$
   
$
 
Commercial Real Estate
   
     
     
     
     
 
Agriculture
   
946
     
1,925
     
     
     
2,871
 
Residential Mortgage
   
     
     
     
     
424
 
Residential Construction
   
     
     
     
     
 
Consumer
   
     
     
     
     
703
 
Total
 
$
946
   
$
1,925
   
$
   
$
   
$
3,998
 


Foreclosure Proceedings



The Company had no residential real estate property in the process of foreclosure at December 31, 2024 and December 31, 2023.


Non-accrual and Past Due Loans

The Company’s loans by delinquency and non-accrual status, as of December 31, 2024 and December 31, 2023, was as follows:

($ in thousands)
 
30-59 days
Past Due
&
Accruing
   
60-89 days
Past Due
&
Accruing
   
90 days or
More Past
Due &
Accruing
   
Nonaccrual
Loans
   
Total Past
Due
&
Nonaccrual
Loans
   
Current &
Accruing
Loans
   
Total
Loans
   
Nonaccrual
loans with
No ACL
 
December 31, 2024
                                               
Commercial
 
$
2,287
   
$
   
$
   
$
139
    $ 2,426     $ 115,495    
$
117,921
    $ 139  
Commercial Real Estate
   
     
     
     
7,993
      7,993       715,657      
723,650
      7,993  
Agriculture
   
1,354
     
500
     
     
2,236
      4,090       88,474      
92,564
      2,236  
Residential Mortgage
   
749
     
     
     
202
      951       104,935      
105,886
      202  
Residential Construction
   
     
     
     
            6,858      
6,858
       
Consumer
   
     
10
     
     
642
      652       15,064      
15,716
      642  
Total
 
$
4,390
   
$
510
   
$
   
$
11,212
    $ 16,112     $ 1,046,483    
$
1,062,595
    $ 11,212  
                                                                 
December 31, 2023
                                                               
Commercial
 
$
91
   
$
178
   
$
   
$
    $ 269     $ 106,628    
$
106,897
    $  
Commercial Real Estate
   
     
     
     
            721,729      
721,729
       
Agriculture
   
     
     
     
2,871
      2,871       102,967      
105,838
      2,871  
Residential Mortgage
   
976
     
     
916
     
424
      2,316       105,012      
107,328
      424  
Residential Construction
   
     
     
3,420
     
      3,420       8,903      
12,323
       
Consumer
   
194
     
     
     
703
      897       13,971      
14,868
      703  
Total
 
$
1,261
   
$
178
   
$
4,336
   
$
3,998
    $ 9,773     $ 1,059,210    
$
1,068,983
    $ 3,998  

The Company recognized $450 and $1,626 of interest income on nonaccrual loans during the years ended December 31, 2024 and December 31, 2023, respectively.

Loan Modifications

Occasionally, the Company modifies loans to borrowers in financial difficulty by providing principal forgiveness, term extension, payment delays or interest rate reduction. When principal forgiveness is provided, the amount of forgiveness is charged-off against the ACL.

In some cases, the Company provides multiple types of concessions on one loan. Typically, one type of concession, such as a term extension, is granted initially. If the borrower continues to experience financial difficulty, another concession, such as principal forgiveness, may be granted. For the loans included in the “combination” columns below, multiple types of modifications have been made on the same loan within the current reporting period. The combination is at least two of the following: a term extension, principal forgiveness, an other-than-insignificant payment delay and/or an interest rate reduction.

The following tables present the amortized cost basis of loans that were experiencing both financial difficulty and modification during the periods indicated, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial difficulty as compared to the amortized cost basis of each class of financing receivable is also presented below.

The amortized cost basis of loans that were experiencing both financial difficulty and modification during the year ended December 31, 2024 were as follows:

($ in thousands)
 
Term Extension
   
Combination Term Extension
and Interest Rate Reduction
   
Total Class of Financing
Receivable
 
 
                 
Commercial
 
$
1,832
   
$
45
     
1.59
%
Commercial Real Estate
   
     
     
 
Agriculture
   
     
     
 
Residential Mortgage
   
     
     
 
Residential Construction
   
     
     

Consumer
   
     
     
 
Total
 
$
1,832
   
$
45
     
0.18
%

The Company had no commitments to lend additional funds to borrowers whose loans were modified at December 31, 2024.

The amortized cost basis of loans that were experiencing both financial difficulty and modification during the year ended December 31, 2023 were as follows:

($ in thousands)
 
Term Extension
   
Combination Term Extension
and Interest Rate Reduction
   
Total Class of Financing
Receivable
 
 
                 
Commercial
 
$
1,990
   
$
41
     
1.90
%
Commercial Real Estate
   
     
395
     
0.05
%
Agriculture
   
4,005
     
     
3.78
%
Residential Mortgage
   
     
     
 
Residential Construction
   
3,420
     
     
27.75
%
Consumer
   
     
     
 
Total
 
$
9,415
   
$
436
     
0.92
%

The Company had no commitments to lend additional funds to borrowers whose loans were modified at December 31, 2023.

The following table presents the financial effect of the loan modifications to borrowers experiencing financial difficulty during the year ended December 31, 2024:

($ in thousands)
 
Weighted-Average
Interest Rate
Reduction
   
Weighted-Average
Term Extension (in
months)
 
Commercial
   
3.00
%
 
$
9
 
Commercial Real Estate
   
     
 
Agriculture
   
     
 
Residential Mortgage
   
     
 
Residential Construction
   
     
 
Consumer
   
     
 
Total
   
3.00
%
 
$
9
 
The following table presents the financial effect of the loan modifications to borrowers experiencing financial difficulty during the year ended December 31, 2023:

($ in thousands)
 
Weighted-Average
Interest Rate
Reduction
   
Weighted-Average
Term Extension (in
months)
 
Commercial
   
0.50
%
 
$
3
 
Commercial Real Estate
   
0.25
%
   
26
 
Agriculture
   
     
4
 
Residential Mortgage
   
     
 
Residential Construction
   
     
1
 
Consumer
   
     
 
Total
   
0.27
%
 
$
3
 

Loans that were modified within the previous twelve months were current on payments as of December 31, 2024. There were no loans modified within the previous twelve months and for which there was a payment default during the year ended December 31, 2024. There were two agricultural loans totaling $4,005 and a residential construction loan totaling $3,420 that were modified within the previous twelve months and for which there was a payment default during the year ended December 31, 2023. In 2023, the Company recorded charge-offs on two agricultural loans totaling $2,567 that were subsequently recovered later in the year at payoff. The residential construction loan was 90 days or more past due as of December 31, 2023 and was subsequently paid off in 2024.

Upon the Company’s determination that a modified loan (or portion of a loan) has subsequently become uncollectible, the loan (or a portion of the loan) is written off.  Therefore, the amortized cost basis of the loan is reduced by the uncollectible amount and the ACL is adjusted by the same amount.

Credit Quality Indicators

All new loans are rated using the credit risk ratings and criteria adopted by the Company. Risk ratings are adjusted as future circumstances warrant. All credits risk rated 1, 2, 3 or 4 equate to a Pass as indicated by Federal and State regulatory agencies; a 5 equates to a Special Mention; a 6 equates to Substandard; a 7 equates to Doubtful; and an 8 equates to a Loss. General definitions for each risk rating are as follows:

Risk Rating “1” – Pass (High Quality):  This category is reserved for loans fully secured by Company CDs or savings accounts and properly margined (as defined in the Company’s Credit Policy) and actively traded securities (including stocks, as well as corporate, municipal and U.S. Government bonds).

Risk Rating “2” – Pass (Above Average Quality): This category is reserved for borrowers with strong balance sheets that are well structured with manageable levels of debt and good liquidity. Cash flow is sufficient to service all debt, including the Company’s, as agreed. Historical earnings, cash flow, and payment performance have all been strong and trends are positive and consistent.  Collateral protection is better than the Company’s Credit Policy guidelines.

Risk Rating “3” – Pass (Average Quality): Credits within this category are considered to be of average, but acceptable, quality.  Loan characteristics, including term and collateral advance rates, meet the Company’s Credit Policy guidelines; unsecured lines to borrowers with above average liquidity and cash flow may be considered for this category; the borrower’s financial strength is well documented, with adequate, but consistent, cash flow to meet all obligations. Liquidity should be sufficient and leverage should be moderate. Monitoring of collateral may be required, including a borrowing base or construction budget. Alternative financing is typically available.

Risk Rating “4” – Pass (Below Average Quality): Credits within this category are considered sound, but merit additional attention due to industry concentrations within the borrower’s customer base, problems within their industry, deteriorating financial or earnings trends, declining collateral values, increased frequency of past due payments and/or overdrafts, discovery of documentation deficiencies which may impair our borrower’s ability to repay, or the Company’s ability to liquidate collateral. Financial performance is average but inconsistent. There also may be changes of ownership, management or professional advisors, which could be detrimental to the borrower’s future performance.

Risk Rating “5” – Special Mention (Criticized): Loans in this category are currently protected by their collateral value and have no loss potential identified, but have potential weaknesses which may, if not monitored or corrected, weaken our ability to collect payments from the borrower or satisfactorily liquidate our collateral position. Loans where terms have been modified due to their failure to perform as agreed may be included in this category. Adverse trends in the borrower’s operation, such as reporting losses or inadequate cash flow, increasing and unsatisfactory leverage, or an adverse change in economic or market conditions may have weakened the borrower’s business and impaired their ability to repay based on original terms. The condition or value of the collateral has deteriorated to the point where adequate protection for our loan may be jeopardized in the future. Loans in this category are in transition and, generally, do not remain in this category beyond 12 months. During this time, efforts are focused on strategies aimed at upgrading the credit or locating alternative financing.

Risk Rating “6” – Substandard (Classified): Loans in this category are inadequately protected by the borrower’s net worth, capacity to repay or collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the repayment of the debt. There exists a strong possibility of loss if the deficiencies are not corrected. Loans that are dependent on the liquidation of collateral to repay are included in this category, as well as borrowers in bankruptcy or where legal action is required to effect collection of our debt.

Risk Rating “7” – Doubtful (Classified): Loans in this category indicate all of the weaknesses of a Substandard classification, however, collection of loan principal, in full, is highly questionable and improbable; possibility of loss is very high, but there is still a possibility that certain collection strategies may, yet, be successful, rendering a definitive loss difficult to estimate, at this time. Loans in this category are in transition and, generally, do not remain in this category more than 6 months.

Risk Rating “8” – Loss (Classified):

Active Charge-Off. Loans in this category are considered uncollectible and of such little value that their removal from the Company’s books is required. The charge-off is pending or already processed. Collateral positions have been or are in the process of being liquidated and the borrower/guarantor may or may not be cooperative in repayment of the debt. Recovery prospects are unknown, but the Company is actively engaged in the collection of the loan.

Inactive Charge-Off. Loans in this category are considered uncollectible and of such little value that their removal from the Company’s books is required. The charge-off is pending or already processed. Collateral positions have been liquidated and the

borrower/guarantor has nothing of any value remaining to apply to the repayment of our loan. Any further collection activities would be of little value.

The following tables present the loan portfolio by loan class, origination year, and internal risk rating as of December 31, 2024 and December 31, 2023. Generally, existing term loans that were re-underwritten are reflected in the table in the year of renewal. Lines of credit that have a conversion feature at the time of origination, such as construction to permanent loans, are presented by year of origination. Revolving loans converted to term loans totaled $3,121 and $881 as of December 31, 2024 and December 31, 2023, respectively.

(in thousands)
                 

 
Term Loans Amortized Cost Basis by Origination Year - As of December 31, 2024
             
 
 
2024
   
2023
   
2022
   
2021
   
2020
   
Prior
   
Revolving
Loans
Amortized
Cost Basis
   
Total
 
Commercial
                                               
Pass
 
$
36,065
   
$
14,319
   
$
11,885
   
$
11,894
   
$
3,442
   
$
8,030
   
$
27,272
   
$
112,907
 
Special Mention
   
     
     
874
     
1,561
     
     
     
1,590
     
4,025
 
Substandard
   
227
     
     
     
32
     
471
     
     
259
     
989
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Commercial loans
 
$
36,292
   
$
14,319
   
$
12,759
   
$
13,487
   
$
3,913
   
$
8,030
   
$
29,121
   
$
117,921
 
Year-to-date Charge-offs
   
(47
)
   
(508
)
   
(224
)
   
(5
)
   
(163
)
   
(9
)
   
     
(956
)
Year-to-date Recoveries
   
     
     
4
     
     
     
56
     
     
60
 
Year-to-date Net Charge-offs
   
(47
)
   
(508
)
   
(220
)
   
(5
)
   
(163
)
   
47
     
     
(896
)
 
                                                               
Commercial Real Estate
                                                               
Pass
 
$
68,278
   
$
113,937
   
$
178,142
   
$
160,484
   
$
39,913
   
$
121,862
   
$
6,529
   
$
689,145
 
Special Mention
   
2,909
     
     
     
7,156
     
     
5,737
     
     
15,802
 
Substandard
   
     
381
     
     
2,052
     
1,638
     
14,632
     
     
18,703
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Commercial Real Estate loans
 
$
71,187
   
$
114,318
   
$
178,142
   
$
169,692
   
$
41,551
   
$
142,231
   
$
6,529
   
$
723,650
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
                                                               
Agriculture
                                                               
Pass
 
$
4,857
   
$
6,562
   
$
14,846
   
$
17,245
   
$
5,675
     
10,252
   
$
20,420
   
$
79,857
 
Special Mention
   
     
     
3,884
     
5,477
     
726
     
     
300
     
10,387
 
Substandard
   
     
     
     
740
     
     
     
1,580
     
2,320
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Agriculture loans
 
$
4,857
   
$
6,562
   
$
18,730
   
$
23,462
   
$
6,401
   
$
10,252
   
$
22,300
   
$
92,564
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
(in thousands)
                 

 
Term Loans Amortized Cost Basis by Origination Year - As of December 31, 2024
             
 
 
2024
   
2023
   
2022
   
2021
   
2020
   
Prior
   
Revolving
Loans
Amortized
Cost Basis
   
Total
 
Residential Mortgage
                                               
Pass
 
$
4,873
   
$
20,162
   
$
22,408
   
$
26,123
   
$
13,233
   
$
18,886
   
$
   
$
105,685
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
79
     
     
     
34
     
     
88
     
     
201
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Residential Mortgage loans
 
$
4,952
   
$
20,162
   
$
22,408
   
$
26,157
   
$
13,233
   
$
18,974
   
$
   
$
105,886
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
                                                               
Residential Construction
                                                               
Pass
 
$
1,525
   
$
2,117
   
$
1,998
   
$
1,218
   
$
   
$
   
$
   
$
6,858
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
     
     
     
     
     
     
     
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Residential Construction loans
 
$
1,525
   
$
2,117
   
$
1,998
   
$
1,218
   
$
   
$
   
$
   
$
6,858
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
                                                               
Consumer
                                                               
Pass
 
$
212
   
$
145
   
$
1,129
   
$
109
   
$
122
   
$
286
   
$
13,071
   
$
15,074
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
     
     
     
     
     
     
642
     
642
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Consumer loans
 
$
212
   
$
145
   
$
1,129
   
$
109
   
$
122
   
$
286
   
$
13,713
   
$
15,716
 
Year-to-date Charge-offs
   
(28
)
   
     
     
     
     
     
     
(28
)
Year-to-date Recoveries
   
10
     
     
     
     
     
3
     
     
13
 
Year-to-date Net Charge-offs
   
(18
)
   
     
     
     
     
3
     
     
(15
)
 
                                                               
Total Loans
                                                               
Pass
 
$
115,810
   
$
157,242
   
$
230,408
   
$
217,073
   
$
62,385
   
$
159,316
   
$
67,292
   
$
1,009,526
 
Special Mention
   
2,909
     
     
4,758
     
14,194
     
726
     
5,737
     
1,890
     
30,214
 
Substandard
   
306
     
381
     
     
2,858
     
2,109
     
14,720
     
2,481
     
22,855
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Loans
 
$
119,025
   
$
157,623
   
$
235,166
   
$
234,125
   
$
65,220
   
$
179,773
   
$
71,663
   
$
1,062,595
 
Year-to-date Charge-offs
 
$
(75
)
 
$
(508
)
 
$
(224
)
 
$
(5
)
 
$
(163
)
 
$
(9
)
 
$
   
$
(984
)
Year-to-date Recoveries
 
$
10
   
$
   
$
4
   
$
   
$
   
$
59
   
$
   
$
73
 
Year-to-date Net Charge-offs
 
$
(65
)
 
$
(508
)
 
$
(220
)
 
$
(5
)
 
$
(163
)
 
$
50
   
$
   
$
(911
)

(in thousands)
                 

 
Term Loans Amortized Cost Basis by Origination Year - As of December 31, 2023
             
 
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Revolving
Loans
Amortized
Cost Basis
   
Total
 
Commercial
                                               
Pass
 
$
19,776
   
$
16,961
   
$
15,833
   
$
5,381
   
$
7,420
   
$
6,298
   
$
26,183
   
$
97,852
 
Special Mention
   
     
1,122
     
2,530
     
235
     
308
     
     
2,936
     
7,131
 
Substandard
   
     
32
     
1,152
     
542
     
     
     
188
     
1,914
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Commercial loans
 
$
19,776
   
$
18,115
   
$
19,515
   
$
6,158
   
$
7,728
   
$
6,298
   
$
29,307
   
$
106,897
 
Year-to-date Charge-offs
   
(47
)
   
(196
)
   
(36
)
   
     
(87
)
   
     
     
(366
)
Year-to-date Recoveries
   
     
     
     
     
87
     
148
     
     
235
 
Year-to-date Net Charge-offs
   
(47
)
   
(196
)
   
(36
)
   
     
     
148
     
     
(131
)
 
                                                               
Commercial Real Estate
                                                               
Pass
 
$
115,807
   
$
173,918
   
$
191,907
   
$
50,150
   
$
52,157
   
$
107,909
   
$
6,879
   
$
698,727
 
Special Mention
   
     
     
7,448
     
     
2,869
     
1,273
     
     
11,590
 
Substandard
   
395
     
     
1,712
     
1,684
     
6,604
     
1,017
     
     
11,412
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Commercial Real Estate loans
 
$
116,202
   
$
173,918
   
$
201,067
   
$
51,834
   
$
61,630
   
$
110,199
   
$
6,879
   
$
721,729
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
                                                               
Agriculture
                                                               
Pass
 
$
6,842
   
$
16,985
   
$
20,511
   
$
8,792
   
$
2,509
     
11,437
   
$
29,893
   
$
96,969
 
Special Mention
   
     
1,937
     
2,996
     
     
     
1,064
     
     
5,997
 
Substandard
   
     
     
946
     
     
1,926
     
     
     
2,872
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Agriculture loans
 
$
6,842
   
$
18,922
   
$
24,453
   
$
8,792
   
$
4,435
   
$
12,501
   
$
29,893
   
$
105,838
 
Year-to-date Charge-offs
   
(1,825
)
   
     
     
     
     
     
(742
)
   
(2,567
)
Year-to-date Recoveries
   
1,825
     
     
     
     
     
     
742
     
2,567
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 

(in thousands)
                 

 
Term Loans Amortized Cost Basis by Origination Year - As of December 31, 2023
             
 
 
2023
   
2022
   
2021
   
2020
   
2019
   
Prior
   
Revolving
Loans
Amortized
Cost Basis
   
Total
 
Residential Mortgage
                                               
Pass
 
$
20,239
   
$
24,906
   
$
26,429
   
$
14,500
   
$
5,481
   
$
15,349
   
$
   
$
106,904
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
     
     
39
     
     
     
385
     
     
424
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Residential Mortgage loans
 
$
20,239
   
$
24,906
   
$
26,468
   
$
14,500
   
$
5,481
   
$
15,734
   
$
   
$
107,328
 
Year-to-date Charge-offs
   
     
     
     
     
     
(3
)
   
     
(3
)
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
(3
)
   
     
(3
)
 
                                                               
Residential Construction
                                                               
Pass
 
$
3,714
   
$
1,991
   
$
3,198
   
$
   
$
   
$
   
$
   
$
8,903
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
     
3,420
     
     
     
     
     
     
3,420
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Residential Construction loans
 
$
3,714
   
$
5,411
   
$
3,198
   
$
   
$
   
$
   
$
   
$
12,323
 
Year-to-date Charge-offs
   
     
     
     
     
     
     
     
 
Year-to-date Recoveries
   
     
     
     
     
     
     
     
 
Year-to-date Net Charge-offs
   
     
     
     
     
     
     
     
 
 
                                                               
Consumer
                                                               
Pass
 
$
350
   
$
758
   
$
133
   
$
149
   
$
70
   
$
273
   
$
12,516
   
$
14,249
 
Special Mention
   
     
     
     
     
     
     
     
 
Substandard
   
     
     
     
     
     
     
619
     
619
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Consumer loans
 
$
350
   
$
758
   
$
133
   
$
149
   
$
70
   
$
273
   
$
13,135
   
$
14,868
 
Year-to-date Charge-offs
   
(13
)
   
     
     
     
     
     
     
(13
)
Year-to-date Recoveries
   
     
     
     
     
     
1
     
     
1
 
Year-to-date Net Charge-offs
   
(13
)
   
     
     
     
     
1
     
     
(12
)
 
                                                               
Total Loans
                                                               
Pass
 
$
166,728
   
$
235,519
   
$
258,011
   
$
78,972
   
$
67,637
   
$
141,266
   
$
75,471
   
$
1,023,604
 
Special Mention
   
     
3,059
     
12,974
     
235
     
3,177
     
2,337
     
2,936
     
24,718
 
Substandard
   
395
     
3,452
     
3,849
     
2,226
     
8,530
     
1,402
     
807
     
20,661
 
Doubtful/Loss
   
     
     
     
     
     
     
     
 
Total Loans
 
$
167,123
   
$
242,030
   
$
274,834
   
$
81,433
   
$
79,344
   
$
145,005
   
$
79,214
   
$
1,068,983
 
Year-to-date Charge-offs
 
$
(1,885
)
 
$
(196
)
 
$
(36
)
 
$
   
$
(87
)
 
$
(3
)
 
$
(742
)
 
$
(2,949
)
Year-to-date Recoveries
 
$
1,825
   
$
   
$
   
$
   
$
87
   
$
149
   
$
742
   
$
2,803
 
Year-to-date Net Charge-offs
 
$
(60
)
 
$
(196
)
 
$
(36
)
 
$
   
$
   
$
146
   
$
   
$
(146
)