XML 36 R29.htm IDEA: XBRL DOCUMENT v3.24.2.u1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Categories of Loans

The following table lists categories of loans at June 30, 2024, and December 31, 2023.

 

 

June 30, 2024

 

 

December 31, 2023

 

Commercial real estate

 

$

1,793,544

 

 

$

1,759,855

 

Commercial and industrial

 

 

663,718

 

 

 

598,327

 

Residential real estate

 

 

572,523

 

 

 

556,328

 

Agricultural real estate

 

 

219,226

 

 

 

196,114

 

Agricultural

 

 

104,342

 

 

 

118,587

 

Consumer

 

 

101,054

 

 

 

103,690

 

Total loans

 

 

3,454,407

 

 

 

3,332,901

 

Allowance for credit losses

 

 

(43,487

)

 

 

(43,520

)

Net loans

 

$

3,410,920

 

 

$

3,289,381

 

Schedule of Allowance for Loan Losses by Portfolio Segment Allowance

The following tables present the activity in the allowance for credit losses by class for the three month periods ended June 30, 2024, and 2023.

June 30, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,582

 

 

$

17,651

 

 

$

8,319

 

 

$

1,688

 

 

$

1,612

 

 

$

1,597

 

 

$

44,449

 

Provision for credit losses

 

 

888

 

 

 

(87

)

 

 

(256

)

 

 

566

 

 

 

(1,090

)

 

 

244

 

 

 

265

 

Initial PCD on Acquired loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans charged-off

 

 

(2

)

 

 

(1,211

)

 

 

(6

)

 

 

(1

)

 

 

(1

)

 

 

(159

)

 

 

(1,380

)

Recoveries

 

 

24

 

 

 

54

 

 

 

9

 

 

 

1

 

 

 

1

 

 

 

64

 

 

 

153

 

Total ending allowance balance

 

$

14,492

 

 

$

16,407

 

 

$

8,066

 

 

$

2,254

 

 

$

522

 

 

$

1,746

 

 

$

43,487

 

June 30, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

16,611

 

 

$

15,620

 

 

$

8,751

 

 

$

586

 

 

$

1,547

 

 

$

1,988

 

 

$

45,103

 

Provision for credit losses

 

 

(20

)

 

 

167

 

 

 

114

 

 

 

(6

)

 

 

(150

)

 

 

193

 

 

 

298

 

Loans charged-off

 

 

(9

)

 

 

(640

)

 

 

(52

)

 

 

 

 

 

(108

)

 

 

(259

)

 

 

(1,068

)

Recoveries

 

 

70

 

 

 

47

 

 

 

42

 

 

 

3

 

 

 

 

 

 

49

 

 

 

211

 

Total ending allowance balance

 

$

16,652

 

 

$

15,194

 

 

$

8,855

 

 

$

583

 

 

$

1,289

 

 

$

1,971

 

 

$

44,544

 

The following tables present the activity in the allowance for credit losses by class for the six month periods ended June 30, 2024, and 2023.

June 30, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Provision for credit losses

 

 

1,004

 

 

 

(20

)

 

 

112

 

 

 

535

 

 

 

(731

)

 

 

365

 

 

 

1,265

 

Initial PCD on Acquired loans

 

 

 

 

 

119

 

 

 

184

 

 

 

 

 

 

284

 

 

 

9

 

 

 

596

 

Loans charged-off

 

 

(19

)

 

 

(1,842

)

 

 

(33

)

 

 

(1

)

 

 

(27

)

 

 

(340

)

 

 

(2,262

)

Recoveries

 

 

31

 

 

 

196

 

 

 

19

 

 

 

2

 

 

 

1

 

 

 

119

 

 

 

368

 

Total ending allowance balance

 

$

14,492

 

 

$

16,407

 

 

$

8,066

 

 

$

2,254

 

 

$

522

 

 

$

1,746

 

 

$

43,487

 

 

June 30, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

16,731

 

 

$

14,951

 

 

$

8,608

 

 

$

819

 

 

$

2,457

 

 

$

2,281

 

 

$

45,847

 

Provision for credit losses

 

 

(146

)

 

 

1,267

 

 

 

246

 

 

 

(239

)

 

 

(1,215

)

 

 

19

 

 

 

(68

)

Loans charged-off

 

 

(10

)

 

 

(1,075

)

 

 

(57

)

 

 

 

 

 

(108

)

 

 

(456

)

 

 

(1,706

)

Recoveries

 

 

77

 

 

 

51

 

 

 

58

 

 

 

3

 

 

 

155

 

 

 

127

 

 

 

471

 

Total ending allowance balance

 

$

16,652

 

 

$

15,194

 

 

$

8,855

 

 

$

583

 

 

$

1,289

 

 

$

1,971

 

 

$

44,544

 

Schedule of Loans Evaluated for Impairment

The following tables present the recorded investment in loans and the balance in the allowance for credit losses by portfolio and class based on the method to determine allowance for credit loss as of June 30, 2024, and December 31, 2023.

 

June 30, 2024

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

853

 

 

$

2,153

 

 

$

1,205

 

 

$

652

 

 

$

250

 

 

$

202

 

 

$

5,315

 

Collectively evaluated for credit losses

 

 

13,639

 

 

 

14,254

 

 

 

6,861

 

 

 

1,602

 

 

 

272

 

 

 

1,544

 

 

 

38,172

 

Total

 

$

14,492

 

 

$

16,407

 

 

$

8,066

 

 

$

2,254

 

 

$

522

 

 

$

1,746

 

 

$

43,487

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

7,158

 

 

$

7,143

 

 

$

5,127

 

 

$

7,058

 

 

$

2,611

 

 

$

915

 

 

$

30,012

 

Collectively evaluated for credit losses

 

 

1,786,386

 

 

 

656,575

 

 

 

567,396

 

 

 

212,168

 

 

 

101,731

 

 

 

100,139

 

 

 

3,424,395

 

Total

 

$

1,793,544

 

 

$

663,718

 

 

$

572,523

 

 

$

219,226

 

 

$

104,342

 

 

$

101,054

 

 

$

3,454,407

 

 

 

 

December 31, 2023

 

Commercial
Real Estate

 

 

Commercial
and
Industrial

 

 

Residential
Real
Estate

 

 

Agricultural
Real
Estate

 

 

Agricultural

 

 

Consumer

 

 

Total

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

582

 

 

$

1,644

 

 

$

1,113

 

 

$

674

 

 

$

598

 

 

$

154

 

 

$

4,765

 

Collectively evaluated for credit losses

 

 

12,894

 

 

 

16,310

 

 

 

6,671

 

 

 

1,044

 

 

 

397

 

 

 

1,439

 

 

 

38,755

 

Total

 

$

13,476

 

 

$

17,954

 

 

$

7,784

 

 

$

1,718

 

 

$

995

 

 

$

1,593

 

 

$

43,520

 

Loan Balance:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Individually evaluated for credit losses

 

$

6,031

 

 

$

5,498

 

 

$

7,495

 

 

$

4,672

 

 

$

3,598

 

 

$

669

 

 

$

27,963

 

Collectively evaluated for credit losses

 

 

1,753,824

 

 

 

592,829

 

 

 

548,833

 

 

 

191,442

 

 

 

114,989

 

 

 

103,021

 

 

 

3,304,938

 

Total

 

$

1,759,855

 

 

$

598,327

 

 

$

556,328

 

 

$

196,114

 

 

$

118,587

 

 

$

103,690

 

 

$

3,332,901

 

Non-Accrual Loans, Segregated by Class of Loans

The following tables present information related to nonaccrual loans at June 30, 2024, and December 31, 2023.

 

 

June 30, 2024

 

 

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,927

 

 

$

3,363

 

 

$

 

Commercial and industrial

 

 

2,928

 

 

 

 

 

 

 

Residential real estate

 

 

18

 

 

 

 

 

 

 

Agricultural real estate

 

 

3,511

 

 

 

3,108

 

 

 

 

Agricultural

 

 

545

 

 

 

545

 

 

 

 

Consumer

 

 

37

 

 

 

 

 

 

 

Subtotal

 

 

10,966

 

 

 

7,016

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

3,788

 

 

 

3,536

 

 

 

770

 

Commercial and industrial

 

 

10,461

 

 

 

6,436

 

 

 

1,817

 

Residential real estate

 

 

5,249

 

 

 

4,772

 

 

 

1,161

 

Agricultural real estate

 

 

4,678

 

 

 

3,322

 

 

 

619

 

Agricultural

 

 

1,042

 

 

 

672

 

 

 

69

 

Consumer

 

 

877

 

 

 

798

 

 

 

197

 

Subtotal

 

 

26,095

 

 

 

19,536

 

 

 

4,633

 

Total

 

$

37,061

 

 

$

26,552

 

 

$

4,633

 

 

 

 

December 31, 2023

 

 

 

Unpaid
Principal
Balance

 

 

Recorded
Investment

 

 

Allowance for
Credit Losses
Allocated

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,948

 

 

$

3,376

 

 

$

 

Commercial and industrial

 

 

2,925

 

 

 

 

 

 

 

Residential real estate

 

 

21

 

 

 

 

 

 

 

Agricultural real estate

 

 

1,342

 

 

 

948

 

 

 

 

Agricultural

 

 

2,303

 

 

 

 

 

 

 

Consumer

 

 

23

 

 

 

 

 

 

 

Subtotal

 

 

10,562

 

 

 

4,324

 

 

 

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2,297

 

 

 

2,071

 

 

 

455

 

Commercial and industrial

 

 

8,452

 

 

 

5,041

 

 

 

1,335

 

Residential real estate

 

 

7,605

 

 

 

7,251

 

 

 

1,086

 

Agricultural real estate

 

 

4,753

 

 

 

3,266

 

 

 

660

 

Agricultural

 

 

2,946

 

 

 

2,470

 

 

 

481

 

Consumer

 

 

689

 

 

 

603

 

 

 

150

 

Subtotal

 

 

26,742

 

 

 

20,702

 

 

 

4,167

 

Total

 

$

37,304

 

 

$

25,026

 

 

$

4,167

 

 

The tables below present average recorded investment and interest income related to nonaccrual loans for the three and six months ended June 30, 2024, and 2023. Interest income recognized in the following table was substantially recognized on the cash basis. The recorded investment in loans excludes accrued interest receivable due to immateriality.

 

 

As of and for the three months ended

 

 

 

June 30, 2024

 

 

June 30, 2023

 

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,365

 

 

$

 

 

$

1,833

 

 

$

 

Commercial and industrial

 

 

996

 

 

 

 

 

 

 

 

 

2

 

Residential real estate

 

 

 

 

 

1

 

 

 

 

 

 

1

 

Agricultural real estate

 

 

2,027

 

 

 

 

 

 

1,068

 

 

 

 

Agricultural

 

 

272

 

 

 

5

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

3

 

 

 

 

 

 

 

Subtotal

 

 

6,660

 

 

 

9

 

 

 

2,901

 

 

 

3

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

3,101

 

 

 

7

 

 

 

882

 

 

 

 

Commercial and industrial

 

 

5,594

 

 

 

6

 

 

 

5,027

 

 

 

2

 

Residential real estate

 

 

4,270

 

 

 

10

 

 

 

3,002

 

 

 

4

 

Agricultural real estate

 

 

3,302

 

 

 

1

 

 

 

842

 

 

 

 

Agricultural

 

 

1,676

 

 

 

1

 

 

 

2,717

 

 

 

 

Consumer

 

 

785

 

 

 

2

 

 

 

388

 

 

 

 

Subtotal

 

 

18,728

 

 

 

27

 

 

 

12,858

 

 

 

6

 

Total

 

$

25,388

 

 

$

36

 

 

$

15,759

 

 

$

9

 

 

 

 

 

As of and for the six months ended

 

 

 

June 30, 2024

 

 

June 30, 2023

 

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

$

3,369

 

 

$

 

 

$

1,845

 

 

$

 

Commercial and industrial

 

 

664

 

 

 

 

 

 

 

 

 

2

 

Residential real estate

 

 

 

 

 

1

 

 

 

8

 

 

 

1

 

Agricultural real estate

 

 

1,667

 

 

 

 

 

 

906

 

 

 

 

Agricultural

 

 

182

 

 

 

5

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

3

 

 

 

 

 

 

 

Subtotal

 

 

5,882

 

 

 

9

 

 

 

2,759

 

 

 

3

 

With an allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial real estate

 

 

2,758

 

 

 

9

 

 

 

862

 

 

 

 

Commercial and industrial

 

 

5,410

 

 

 

6

 

 

 

5,297

 

 

 

2

 

Residential real estate

 

 

5,264

 

 

 

10

 

 

 

3,062

 

 

 

4

 

Agricultural real estate

 

 

3,290

 

 

 

1

 

 

 

1,051

 

 

 

1

 

Agricultural

 

 

1,940

 

 

 

1

 

 

 

2,967

 

 

 

 

Consumer

 

 

724

 

 

 

2

 

 

 

375

 

 

 

 

Subtotal

 

 

19,386

 

 

 

29

 

 

 

13,614

 

 

 

7

 

Total

 

$

25,268

 

 

$

38

 

 

$

16,373

 

 

$

10

 

 

Schedule of Aging of Recorded Investment in Past Due Loans by Segment and Class of Loans

The following tables present the aging of the recorded investment in past due loans as of June 30, 2024, and December 31, 2023, by portfolio and class of loans.

June 30, 2024

 

30 - 59
Days
Past Due

 

 

60 - 89
Days
Past Due

 

 

Greater
Than
90 Days
Past
Due Still On
Accrual

 

 

Nonaccrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

2,789

 

 

$

1,386

 

 

$

74

 

 

$

6,899

 

 

$

1,782,396

 

 

$

1,793,544

 

Commercial and industrial

 

 

1,225

 

 

 

987

 

 

 

 

 

 

6,436

 

 

 

655,070

 

 

 

663,718

 

Residential real estate

 

 

1,426

 

 

 

669

 

 

 

 

 

 

4,772

 

 

 

565,656

 

 

 

572,523

 

Agricultural real estate

 

 

1,716

 

 

 

721

 

 

 

 

 

 

6,430

 

 

 

210,359

 

 

 

219,226

 

Agricultural

 

 

1,024

 

 

 

296

 

 

 

 

 

 

1,217

 

 

 

101,805

 

 

 

104,342

 

Consumer

 

 

537

 

 

 

212

 

 

 

 

 

 

798

 

 

 

99,507

 

 

 

101,054

 

Total

 

$

8,717

 

 

$

4,271

 

 

$

74

 

 

$

26,552

 

 

$

3,414,793

 

 

$

3,454,407

 

 

December 31, 2023

 

30 - 59
Days
Past Due

 

 

60 - 89
Days
Past Due

 

 

Greater
Than
90 Days
Past
Due Still On
Accrual

 

 

Nonaccrual

 

 

Loans Not
Past Due

 

 

Total

 

Commercial real estate

 

$

2,397

 

 

$

198

 

 

$

189

 

 

$

5,447

 

 

$

1,751,624

 

 

$

1,759,855

 

Commercial and industrial

 

 

1,853

 

 

 

2,713

 

 

 

71

 

 

 

5,041

 

 

 

588,649

 

 

 

598,327

 

Residential real estate

 

 

1,444

 

 

 

676

 

 

 

 

 

 

7,251

 

 

 

546,957

 

 

 

556,328

 

Agricultural real estate

 

 

949

 

 

 

 

 

 

 

 

 

4,214

 

 

 

190,951

 

 

 

196,114

 

Agricultural

 

 

559

 

 

 

65

 

 

 

19

 

 

 

2,470

 

 

 

115,474

 

 

 

118,587

 

Consumer

 

 

443

 

 

 

118

 

 

 

 

 

 

603

 

 

 

102,526

 

 

 

103,690

 

Total

 

$

7,645

 

 

$

3,770

 

 

$

279

 

 

$

25,026

 

 

$

3,296,181

 

 

$

3,332,901

 

Summary of Risk Category of Loans by Class of Loans

Based on the analysis performed at June 30, 2024, the risk category of loans by type and year of origination is as follows.

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

92,952

 

 

$

217,209

 

 

$

357,362

 

 

$

216,129

 

 

$

170,417

 

 

$

235,221

 

 

$

491,548

 

 

$

896

 

 

$

1,781,734

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

116

 

 

 

 

 

 

380

 

 

 

143

 

 

 

 

 

 

639

 

Substandard

 

 

 

 

 

83

 

 

 

2,191

 

 

 

3,800

 

 

 

235

 

 

 

4,342

 

 

 

483

 

 

 

37

 

 

 

11,171

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

92,952

 

 

$

217,292

 

 

$

359,553

 

 

$

220,045

 

 

$

170,652

 

 

$

239,943

 

 

$

492,174

 

 

$

933

 

 

$

1,793,544

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

50,622

 

 

$

95,651

 

 

$

90,877

 

 

$

43,813

 

 

$

67,128

 

 

$

32,781

 

 

$

261,926

 

 

$

1,792

 

 

$

644,590

 

Special mention

 

 

 

 

 

 

 

 

136

 

 

 

 

 

 

807

 

 

 

1,041

 

 

 

1,202

 

 

 

 

 

 

3,186

 

Substandard

 

 

1,548

 

 

 

1,350

 

 

 

485

 

 

 

352

 

 

 

2,680

 

 

 

2,175

 

 

 

7,273

 

 

 

 

 

 

15,863

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

79

 

Total commercial and industrial

 

$

52,170

 

 

$

97,001

 

 

$

91,498

 

 

$

44,165

 

 

$

70,615

 

 

$

36,076

 

 

$

270,401

 

 

$

1,792

 

 

$

663,718

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,433

 

 

$

35,081

 

 

$

36,426

 

 

$

271,236

 

 

$

8,170

 

 

$

143,137

 

 

$

59,664

 

 

$

726

 

 

$

566,873

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

346

 

 

 

72

 

 

 

 

 

 

418

 

Substandard

 

 

 

 

 

154

 

 

 

291

 

 

 

331

 

 

 

20

 

 

 

3,595

 

 

 

780

 

 

 

61

 

 

 

5,232

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

12,433

 

 

$

35,235

 

 

$

36,717

 

 

$

271,567

 

 

$

8,190

 

 

$

147,078

 

 

$

60,516

 

 

$

787

 

 

$

572,523

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

11,476

 

 

$

20,602

 

 

$

29,089

 

 

$

17,708

 

 

$

20,063

 

 

$

39,164

 

 

$

72,318

 

 

$

287

 

 

$

210,707

 

Special mention

 

 

1,695

 

 

 

 

 

 

150

 

 

 

 

 

 

 

 

 

 

 

 

711

 

 

 

 

 

 

2,556

 

Substandard

 

 

43

 

 

 

2,229

 

 

 

16

 

 

 

40

 

 

 

 

 

 

3,555

 

 

 

80

 

 

 

 

 

 

5,963

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

13,214

 

 

$

22,831

 

 

$

29,255

 

 

$

17,748

 

 

$

20,063

 

 

$

42,719

 

 

$

73,109

 

 

$

287

 

 

$

219,226

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

10,325

 

 

$

5,530

 

 

$

6,180

 

 

$

3,620

 

 

$

7,483

 

 

$

2,996

 

 

$

66,187

 

 

$

74

 

 

$

102,395

 

Special mention

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

33

 

 

 

 

 

 

 

 

 

34

 

Substandard

 

 

34

 

 

 

128

 

 

 

134

 

 

 

445

 

 

 

407

 

 

 

37

 

 

 

728

 

 

 

 

 

 

1,913

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

10,359

 

 

$

5,658

 

 

$

6,315

 

 

$

4,065

 

 

$

7,890

 

 

$

3,066

 

 

$

66,915

 

 

$

74

 

 

$

104,342

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

31,145

 

 

$

22,235

 

 

$

18,835

 

 

$

7,862

 

 

$

3,619

 

 

$

3,237

 

 

$

13,318

 

 

$

 

 

$

100,251

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

92

 

 

 

326

 

 

 

266

 

 

 

64

 

 

 

54

 

 

 

1

 

 

 

 

 

 

803

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

31,145

 

 

$

22,327

 

 

$

19,161

 

 

$

8,128

 

 

$

3,683

 

 

$

3,291

 

 

$

13,319

 

 

$

 

 

$

101,054

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

208,953

 

 

$

396,308

 

 

$

538,769

 

 

$

560,368

 

 

$

276,880

 

 

$

456,536

 

 

$

964,961

 

 

$

3,775

 

 

$

3,406,550

 

Special mention

 

 

1,695

 

 

 

 

 

 

287

 

 

 

116

 

 

 

807

 

 

 

1,800

 

 

 

2,128

 

 

 

 

 

 

6,833

 

Substandard

 

 

1,625

 

 

 

4,036

 

 

 

3,443

 

 

 

5,234

 

 

 

3,406

 

 

 

13,758

 

 

 

9,345

 

 

 

98

 

 

 

40,945

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

79

 

Total loans

 

$

212,273

 

 

$

400,344

 

 

$

542,499

 

 

$

565,718

 

 

$

281,093

 

 

$

472,173

 

 

$

976,434

 

 

$

3,873

 

 

$

3,454,407

 

 

Based on the analysis performed at December 31, 2023, the risk category of loans by type and year of origination is as follows.

December 31, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

212,229

 

 

$

379,233

 

 

$

253,837

 

 

$

179,935

 

 

$

75,472

 

 

$

186,073

 

 

$

461,346

 

 

$

753

 

 

$

1,748,878

 

Special mention

 

 

257

 

 

 

 

 

 

119

 

 

 

 

 

 

 

 

 

399

 

 

 

 

 

 

 

 

 

775

 

Substandard

 

 

84

 

 

 

2,501

 

 

 

3,481

 

 

 

256

 

 

 

1,463

 

 

 

2,336

 

 

 

81

 

 

 

 

 

 

10,202

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial real estate

 

$

212,570

 

 

$

381,734

 

 

$

257,437

 

 

$

180,191

 

 

$

76,935

 

 

$

188,808

 

 

$

461,427

 

 

$

753

 

 

$

1,759,855

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

128,598

 

 

$

110,817

 

 

$

54,416

 

 

$

49,557

 

 

$

29,931

 

 

$

7,293

 

 

$

204,237

 

 

$

1,780

 

 

$

586,629

 

Special mention

 

 

 

 

 

 

 

 

15

 

 

 

 

 

 

 

 

 

992

 

 

 

 

 

 

 

 

 

1,007

 

Substandard

 

 

1,317

 

 

 

468

 

 

 

230

 

 

 

2,922

 

 

 

237

 

 

 

2,171

 

 

 

3,346

 

 

 

 

 

 

10,691

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total commercial and industrial

 

$

129,915

 

 

$

111,285

 

 

$

54,661

 

 

$

52,479

 

 

$

30,168

 

 

$

10,456

 

 

$

207,583

 

 

$

1,780

 

 

$

598,327

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

35,040

 

 

$

29,766

 

 

$

277,611

 

 

$

5,183

 

 

$

12,506

 

 

$

130,144

 

 

$

57,699

 

 

$

1,065

 

 

$

549,014

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

213

 

 

 

187

 

 

 

22

 

 

 

156

 

 

 

1,960

 

 

 

4,710

 

 

 

66

 

 

 

7,314

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total residential real estate

 

$

35,040

 

 

$

29,979

 

 

$

277,798

 

 

$

5,205

 

 

$

12,662

 

 

$

132,104

 

 

$

62,409

 

 

$

1,131

 

 

$

556,328

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

22,368

 

 

$

26,762

 

 

$

17,987

 

 

$

18,551

 

 

$

10,653

 

 

$

20,039

 

 

$

74,010

 

 

$

289

 

 

$

190,659

 

Special mention

 

 

903

 

 

 

158

 

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

605

 

 

 

 

 

 

1,830

 

Substandard

 

 

40

 

 

 

 

 

 

24

 

 

 

 

 

 

101

 

 

 

3,423

 

 

 

37

 

 

 

 

 

 

3,625

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural real estate

 

$

23,311

 

 

$

26,920

 

 

$

18,011

 

 

$

18,551

 

 

$

10,754

 

 

$

23,626

 

 

$

74,652

 

 

$

289

 

 

$

196,114

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

12,424

 

 

$

7,363

 

 

$

4,815

 

 

$

7,148

 

 

$

1,385

 

 

$

3,809

 

 

$

78,285

 

 

$

55

 

 

$

115,284

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

9

 

 

 

 

 

 

42

 

Substandard

 

 

39

 

 

 

10

 

 

 

464

 

 

 

629

 

 

 

1,861

 

 

 

52

 

 

 

206

 

 

 

 

 

 

3,261

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total agricultural

 

$

12,463

 

 

$

7,373

 

 

$

5,279

 

 

$

7,777

 

 

$

3,246

 

 

$

3,894

 

 

$

78,500

 

 

$

55

 

 

$

118,587

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

47,019

 

 

$

24,620

 

 

$

10,384

 

 

$

4,841

 

 

$

1,281

 

 

$

2,885

 

 

$

12,035

 

 

$

1

 

 

$

103,066

 

Special mention

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Substandard

 

 

50

 

 

 

241

 

 

 

163

 

 

 

98

 

 

 

49

 

 

 

23

 

 

 

 

 

 

 

 

 

624

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consumer

 

$

47,069

 

 

$

24,861

 

 

$

10,547

 

 

$

4,939

 

 

$

1,330

 

 

$

2,908

 

 

$

12,035

 

 

$

1

 

 

$

103,690

 

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Risk rating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pass

 

$

457,678

 

 

$

578,561

 

 

$

619,050

 

 

$

265,215

 

 

$

131,228

 

 

$

350,243

 

 

$

887,612

 

 

$

3,943

 

 

$

3,293,530

 

Special mention

 

 

1,160

 

 

 

158

 

 

 

134

 

 

 

 

 

 

 

 

 

1,588

 

 

 

614

 

 

 

 

 

 

3,654

 

Substandard

 

 

1,530

 

 

 

3,433

 

 

 

4,549

 

 

 

3,927

 

 

 

3,867

 

 

 

9,965

 

 

 

8,380

 

 

 

66

 

 

 

35,717

 

Doubtful

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total loans

 

$

460,368

 

 

$

582,152

 

 

$

623,733

 

 

$

269,142

 

 

$

135,095

 

 

$

361,796

 

 

$

896,606

 

 

$

4,009

 

 

$

3,332,901

 

 

 

Schedule of Charge-off and Recovery Activity by Loan Type and Year of Origination

The following table discloses the charge-off and recovery activity by loan type and year of origination for the six month period ending June 30, 2024.

 

June 30, 2024

 

2024

 

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(17

)

 

$

 

 

$

 

 

$

 

 

$

(2

)

 

$

 

 

$

(19

)

Gross recoveries

 

 

 

 

 

 

 

 

8

 

 

 

 

 

 

1

 

 

 

21

 

 

 

1

 

 

 

 

 

 

31

 

Net charge-offs

 

$

 

 

$

 

 

$

(9

)

 

$

 

 

$

1

 

 

$

21

 

 

$

(1

)

 

$

 

 

$

12

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(1

)

 

$

(186

)

 

$

(106

)

 

$

(40

)

 

$

(390

)

 

$

(1,119

)

 

$

 

 

$

(1,842

)

Gross recoveries

 

 

 

 

 

 

 

 

125

 

 

 

1

 

 

 

20

 

 

 

42

 

 

 

7

 

 

 

1

 

 

 

196

 

Net charge-offs

 

$

 

 

$

(1

)

 

$

(61

)

 

$

(105

)

 

$

(20

)

 

$

(348

)

 

$

(1,112

)

 

$

1

 

 

$

(1,646

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

(2

)

 

$

 

 

$

(21

)

 

$

(10

)

 

$

 

 

$

(33

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

19

 

 

 

 

 

 

 

 

 

20

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

(2

)

 

$

(10

)

 

$

 

 

$

(13

)

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(1

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

 

 

 

 

 

 

2

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

2

 

 

$

 

 

$

 

 

$

1

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(25

)

 

$

(2

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(27

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

Net charge-offs

 

$

 

 

$

 

 

$

(25

)

 

$

(1

)

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(26

)

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(69

)

 

$

(61

)

 

$

(42

)

 

$

(53

)

 

$

(15

)

 

$

(73

)

 

$

(27

)

 

$

 

 

$

(340

)

Gross recoveries

 

 

3

 

 

 

4

 

 

 

9

 

 

 

21

 

 

 

8

 

 

 

67

 

 

 

6

 

 

 

 

 

 

118

 

Net charge-offs

 

$

(66

)

 

$

(57

)

 

$

(33

)

 

$

(32

)

 

$

(7

)

 

$

(6

)

 

$

(21

)

 

$

 

 

$

(222

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(69

)

 

$

(62

)

 

$

(270

)

 

$

(164

)

 

$

(55

)

 

$

(484

)

 

$

(1,158

)

 

$

 

 

$

(2,262

)

Gross recoveries

 

 

3

 

 

 

4

 

 

 

142

 

 

 

24

 

 

 

29

 

 

 

151

 

 

 

14

 

 

 

1

 

 

 

368

 

Net charge-offs

 

$

(66

)

 

$

(58

)

 

$

(128

)

 

$

(140

)

 

$

(26

)

 

$

(333

)

 

$

(1,144

)

 

$

1

 

 

$

(1,894

)

 

 

The following table discloses the charge-off and recovery activity by loan type and year of origination for the six month period ending June 30, 2023.

 

June 30, 2023

 

2023

 

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Revolving Loans
Amortized Cost

 

 

Revolving Loans
Converted to Term

 

 

Total

 

Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(9

)

 

$

(1

)

 

$

 

 

$

 

 

$

(10

)

Gross recoveries

 

 

 

 

 

64

 

 

 

 

 

 

 

 

 

 

 

 

13

 

 

 

 

 

 

 

 

 

77

 

Net charge-offs

 

$

 

 

$

64

 

 

$

 

 

$

 

 

$

(9

)

 

$

12

 

 

$

 

 

$

 

 

$

67

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

(5

)

 

$

(10

)

 

$

(19

)

 

$

(2

)

 

$

 

 

$

(1,039

)

 

$

 

 

$

(1,075

)

Gross recoveries

 

 

 

 

 

29

 

 

 

 

 

 

15

 

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

51

 

Net charge-offs

 

$

 

 

$

24

 

 

$

(10

)

 

$

(4

)

 

$

(2

)

 

$

7

 

 

$

(1,039

)

 

$

 

 

$

(1,024

)

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

(53

)

 

$

(4

)

 

$

 

 

$

(57

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

 

 

 

 

 

 

58

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

5

 

 

$

(4

)

 

$

 

 

$

1

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3

 

 

 

 

 

 

 

 

 

3

 

Net charge-offs

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3

 

 

$

 

 

$

 

 

$

3

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

(1

)

 

$

 

 

$

 

 

$

(108

)

Gross recoveries

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

155

 

 

 

 

 

 

 

 

 

155

 

Net charge-offs

 

$

 

 

$

 

 

$

(107

)

 

$

 

 

$

 

 

$

154

 

 

$

 

 

$

 

 

$

47

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(61

)

 

$

(108

)

 

$

(71

)

 

$

(28

)

 

$

(39

)

 

$

(118

)

 

$

(31

)

 

$

 

 

$

(456

)

Gross recoveries

 

 

 

 

 

9

 

 

 

37

 

 

 

8

 

 

 

5

 

 

 

60

 

 

 

8

 

 

 

 

 

 

127

 

Net charge-offs

 

$

(61

)

 

$

(99

)

 

$

(34

)

 

$

(20

)

 

$

(34

)

 

$

(58

)

 

$

(23

)

 

$

 

 

$

(329

)

Total loans

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs

 

$

(61

)

 

$

(113

)

 

$

(188

)

 

$

(47

)

 

$

(50

)

 

$

(173

)

 

$

(1,074

)

 

$

 

 

$

(1,706

)

Gross recoveries

 

 

 

 

 

102

 

 

 

37

 

 

 

23

 

 

 

5

 

 

 

296

 

 

 

8

 

 

 

 

 

 

471

 

Net charge-offs

 

$

(61

)

 

$

(11

)

 

$

(151

)

 

$

(24

)

 

$

(45

)

 

$

123

 

 

$

(1,066

)

 

$

 

 

$

(1,235

)

 

 

Summary of Amortized Cost Basis of Loans Modified

The following table presents the amortized cost basis of loans at June 30, 2024, and 2023, that were both experiencing financial difficulty and modified during the three months ended June 30, 2024, and 2023, by class and by type of modification. The percentage of the amortized cost basis of loans that were modified to borrowers in financial distress as compared to the amortized cost basis of each class of financing receivable is also presented below.

 

June 30, 2024

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

200

 

 

$

 

 

$

 

 

$

200

 

 

0.01

%

Commercial and industrial

 

 

3,601

 

 

 

 

 

 

 

 

 

 

 

 

3,601

 

 

0.54

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

 

 

 

109

 

 

 

 

 

 

109

 

 

0.05

%

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

3,601

 

 

$

200

 

 

$

109

 

 

$

 

 

$

3,910

 

 

0.11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

443

 

 

$

443

 

 

0.03

%

Commercial and industrial

 

 

 

 

 

1,324

 

 

 

 

 

 

3,098

 

 

 

4,422

 

 

0.76

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

12

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

 

 

$

1,324

 

 

$

 

 

$

3,553

 

 

$

4,877

 

 

0.15

%

 

The following table presents the amortized cost basis of loans at June 30, 2024, and 2023, that were both experiencing financial difficulty and modified during the six months ended June 30, 2024, and 2023, by class and by type of modification.

June 30, 2024

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change, Payment Delay and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

237

 

 

$

 

 

$

 

 

$

237

 

 

0.01

%

Commercial and industrial

 

 

3,601

 

 

 

 

 

 

 

 

 

 

 

 

3,601

 

 

0.54

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

354

 

 

 

109

 

 

 

 

 

 

463

 

 

0.21

%

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

0.00

%

Total

 

$

3,601

 

 

$

591

 

 

$

109

 

 

$

 

 

$

4,301

 

 

0.12

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

Payment Delay

 

 

Term Extension

 

 

Combination Rate Change, Payment Delay and Term Extension

 

 

Combination Payment Delay and Term Extension

 

 

Total Modifications

 

Total Class of Financing Receivable

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

443

 

 

$

443

 

 

0.03

%

Commercial and industrial

 

 

 

 

 

1,566

 

 

 

 

 

 

9,079

 

 

 

10,645

 

 

1.82

%

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

12

 

 

0.00

%

Agricultural real estate

 

 

 

 

 

400

 

 

 

 

 

 

171

 

 

 

571

 

 

0.28

%

Agricultural

 

 

122

 

 

 

 

 

 

 

 

 

475

 

 

 

597

 

 

0.57

%

Consumer

 

 

 

 

 

 

 

 

25

 

 

 

 

 

 

25

 

 

0.02

%

Total

 

$

122

 

 

$

1,966

 

 

$

25

 

 

$

10,180

 

 

$

12,293

 

 

0.37

%

Summary of Performance of Loans Modified The following table presents the performance of such loans that have been modified during the twelve months ended June 30, 2024, and 2023.

 

June 30, 2024

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

Commercial and industrial

 

 

 

 

 

 

 

 

211

 

 

 

211

 

Residential real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

 

 

$

 

 

$

211

 

 

$

211

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

30 - 59 Days Past Due

 

 

60 - 89 Days Past Due

 

 

Greater Than 89 days Past Due

 

 

Total Past Due

 

Commercial real estate

 

$

 

 

$

 

 

$

 

 

$

 

Commercial and industrial

 

 

 

 

 

 

 

 

 

 

 

 

Residential real estate

 

 

 

 

 

 

 

 

12

 

 

 

12

 

Agricultural real estate

 

 

 

 

 

 

 

 

 

 

 

 

Agricultural

 

 

 

 

 

 

 

 

 

 

 

 

Consumer

 

 

 

 

 

25

 

 

 

 

 

 

25

 

Total

 

$

 

 

$

25

 

 

$

12

 

 

$

37

 

Schedule of Financial Effect of Loan Modifications to Borrowers Experiencing Financial Difficulty

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the three months ended June 30, 2024, and 2023.

 

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.15

 

Commercial and industrial

 

 

 

 

 

 

%

 

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

0.32

 

%

 

1.00

 

Agricultural

 

 

 

 

 

 

%

 

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

0.32

 

%

 

0.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension

 

Commercial real estate

 

$

 

 

 

 

%

 

0.49

 

Commercial and industrial

 

 

 

 

 

 

%

 

3.11

 

Residential real estate

 

 

 

 

 

 

%

 

3.42

 

Agricultural real estate

 

 

 

 

 

 

%

 

 

Agricultural

 

 

 

 

 

 

%

 

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

 

%

 

2.88

 

 

 

The following table presents the financial effect of the loan modifications presented above to borrowers experiencing financial difficulty for the six months ended June 30, 2024, and 2023.

 

 

 

 

 

 

 

 

 

 

June 30, 2024

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension in Years

 

Commercial real estate

 

$

 

 

 

 

%

 

0.23

 

Commercial and industrial

 

 

 

 

 

 

%

 

 

Residential real estate

 

 

 

 

 

 

%

 

 

Agricultural real estate

 

 

 

 

 

0.32

 

%

 

0.85

 

Agricultural

 

 

 

 

 

 

%

 

 

Consumer

 

 

 

 

 

 

%

 

 

Total loans

 

$

 

 

 

0.32

 

%

 

0.64

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2023

 

Principal Forgiveness

 

 

Weighted Average Interest Rate Reduction

 

 

Weighted Average Term Extension

 

Commercial real estate

 

$

 

 

 

 

%

 

0.49

 

Commercial and industrial

 

 

 

 

 

 

%

 

1.36

 

Residential real estate

 

 

 

 

 

 

%

 

3.42

 

Agricultural real estate

 

 

 

 

 

 

%

 

1.00

 

Agricultural

 

 

 

 

 

 

%

 

0.58

 

Consumer

 

 

 

 

 

(0.24

)

%

 

2.16

 

Total loans

 

$

 

 

 

(0.24

)

%

 

1.28

 

 

Off Balance Sheet Credit Exposure

The following table lists allowance for credit losses on off-balance-sheet credit exposures as of June 30, 2024, and December 31, 2023.

 

 

Allowance for
Credit Losses

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Commercial real estate

 

$

322

 

 

$

285

 

Commercial and industrial

 

 

1,071

 

 

 

1,053

 

Agricultural real estate

 

 

6

 

 

 

2

 

Residential real estate

 

 

36

 

 

 

35

 

Agricultural

 

 

 

 

 

3

 

Consumer

 

 

11

 

 

 

247

 

Total allowance for credit losses

 

$

1,446

 

 

$

1,625