XML 51 R37.htm IDEA: XBRL DOCUMENT v3.25.1
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2024
LOANS AND ALLOWANCE FOR CREDIT LOSSES  
Schedule of classes of the loan portfolio summarized by risk rating

As of December 31, 2024:

(Dollars in thousands)

Real Estate:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

103,734

114,854

167,390

119,406

101,748

216,890

$

824,022

7    Special Mention

76

225

1,239

1,540

8    Substandard

4,529

568

4,093

16,641

25,831

9    Doubtful

Unearned discount

Net deferred loan fees and costs

76

(30)

133

123

93

13

408

Total Real Estate Loans

$

103,810

$

114,824

$

172,128

$

120,322

$

105,934

$

234,783

$

851,801

Agricultural:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

59

223

43

611

$

936

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

2

1

3

Total Agricultural Loans

$

61

$

224

$

43

$

$

$

611

$

939

Commercial and Industrial:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

8,481

16,252

8,888

4,544

3,086

24,998

$

66,249

7    Special Mention

8    Substandard

420

12

25

457

9    Doubtful

Unearned discount

Net deferred loan fees and costs

86

49

59

5

8

192

399

Total Commercial and
Industrial Loans

$

8,567

$

16,721

$

8,947

$

4,549

$

3,106

$

25,215

$

67,105

Consumer:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

2,962

1,292

718

577

71

764

$

6,384

7    Special Mention

8    Substandard

6

6

9    Doubtful

Unearned discount

Net deferred loan fees and costs

38

18

10

3

69

Total Consumer Loans

$

3,000

$

1,310

$

728

$

580

$

71

$

770

$

6,459

State and Political Subdivisions:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

1,232

2,739

13,338

4,829

$

22,138

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

2

1

3

3

9

Total State and Political Subdivision Loans

$

$

1,234

$

2,740

$

13,341

$

$

4,832

$

22,147

Total Loans:

2024

2023

2022

2021

2020

Prior

Total

1-6 Pass

$

115,236

$

133,853

$

179,778

$

137,865

$

104,905

$

248,092

$

919,729

7    Special Mention

76

225

1,239

1,540

8    Substandard

420

4,529

568

4,105

16,672

26,294

9    Doubtful

Unearned discount

Net deferred loan fees and costs

202

40

203

134

101

208

888

Total Loans

$

115,438

$

134,313

$

184,586

$

138,792

$

109,111

$

266,211

$

948,451

2024

2023

2022

2021

2020

Prior

Total

Gross Charge Offs:

Real Estate

$

345

$

345

Agricultural

Commercial and Industrial

20

504

524

Consumer

15

29

11

8

6

69

State and Political Subdivisions

Total Gross Charge Offs

$

$

15

$

29

$

31

$

8

$

855

$

938

As of December 31, 2023:

(Dollars in thousands)

Real Estate:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

110,819

$

186,729

$

132,724

$

110,038

$

54,543

$

192,686

$

787,539

7    Special Mention

8    Substandard

86

587

3,661

9,452

9,598

23,384

9    Doubtful

Unearned discount

Net deferred loan fees and costs

130

176

153

116

(13)

8

570

Total Real Estate Loans

$

110,949

$

186,991

$

133,464

$

113,815

$

63,982

$

202,292

$

811,493

Agricultural:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

$

59

$

$

$

$

611

$

670

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

1

1

Total Agricultural Loans

$

$

60

$

$

$

$

611

$

671

Commercial and Industrial:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

12,672

$

10,186

$

5,776

$

7,439

$

6,833

$

22,927

$

65,833

7    Special Mention

8    Substandard

650

650

9    Doubtful

Unearned discount

Net deferred loan fees and costs

95

83

24

17

208

(1)

426

Total Commercial and
Industrial Loans

$

12,767

$

10,269

$

5,800

$

7,456

$

7,041

$

23,576

$

66,909

Consumer:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

2,415

$

1,238

$

926

$

206

$

110

$

802

$

5,697

7    Special Mention

58

58

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

38

20

8

2

1

69

Total Consumer Loans

$

2,511

$

1,258

$

934

$

208

$

111

$

802

$

5,824

State and Political Subdivisions:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

731

$

4,095

$

14,139

$

1,905

$

$

5,303

$

26,173

7    Special Mention

8    Substandard

9    Doubtful

Unearned discount

Net deferred loan fees and costs

2

1

4

1

8

Total State and Political Subdivision Loans

$

733

$

4,096

$

14,143

$

1,906

$

$

5,303

$

26,181

Total Loans:

2023

2022

2021

2020

2019

Prior

Total

1-6 Pass

$

126,637

$

202,307

$

153,565

$

119,588

$

61,486

$

222,329

$

885,912

7    Special Mention

58

58

8    Substandard

86

587

3,661

9,452

10,248

24,034

9    Doubtful

Unearned discount

Net deferred loan fees and costs

265

281

189

136

196

7

1,074

Total Loans

$

126,960

$

202,674

$

154,341

$

123,385

$

71,134

$

232,584

$

911,078

2023

2022

2021

2020

2019

Prior

Total

Gross Charge Offs:

Real Estate

$

$

$

$

$

$

$

Agricultural

Commercial and Industrial

Consumer

2

23

13

2

4

13

57

State and Political Subdivisions

Total Gross Charge Offs

$

2

$

23

$

13

$

2

$

4

$

13

$

57

Loans individually or collectively evaluated for their impairment and related allowance, by loan class

(Dollars in thousands)

    

    

    

    

State and

    

Real

Commercial

Political

Estate

Agricultural

and Industrial

Consumer

Subdivisions

Total

As of and for the year ended December 31, 2024:

Beginning balance January 1, 2024

$

6,539

$

1

$

265

$

78

$

42

$

6,925

Charge-offs

 

(345)

 

 

(524)

 

(69)

 

 

(938)

Recoveries

 

21

 

 

19

 

5

 

 

45

Provision

 

1,000

 

1

 

553

 

84

 

2

 

1,640

Ending Balance

$

7,215

$

2

$

313

$

98

$

44

$

7,672

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

7,215

$

2

$

313

$

98

$

44

$

7,672

Reserve for Unfunded Lending Commitments

$

85

$

$

17

$

$

$

102

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

851,801

$

939

$

67,105

$

6,459

$

22,147

$

948,451

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

4,214

$

309

$

$

$

$

4,523

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

847,587

$

630

$

67,105

$

6,459

$

22,147

$

943,928

(Dollars in thousands)

    

    

    

    

State and

    

Real

Commercial

Political

Estate

Agricultural

and Industrial

Consumer

Subdivisions

Total

As of and for the year ended December 31, 2023:

Allowance for Credit Losses:

Balance at December 31, 2022

$

7,483

$

6

$

504

$

84

$

197

$

8,274

CECL adoption adjustment

(717)

(4)

(261)

11

(148)

(1,119)

Beginning balance January 1, 2023

6,766

2

243

95

49

7,155

Charge-offs

 

 

 

 

(57)

 

 

(57)

Recoveries

 

37

 

 

2

 

5

 

 

44

(Credit) Provision

 

(264)

 

(1)

 

20

 

35

 

(7)

 

(217)

Ending Balance

$

6,539

$

1

$

265

$

78

$

42

$

6,925

Ending balance: individually

 

  

 

 

 

 

 

evaluated for impairment

$

$

$

$

$

$

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

6,539

$

1

$

265

$

78

$

42

$

6,925

Reserve for Unfunded Lending Commitments

$

140

$

$

25

$

$

1

$

166

Loans Receivable:

 

 

 

 

 

 

Ending Balance

$

811,493

$

671

$

66,909

$

5,824

$

26,181

$

911,078

Ending balance: individually

 

 

 

 

 

 

evaluated for impairment

$

4,005

$

309

$

611

$

$

$

4,925

Ending balance: collectively

 

 

 

 

 

 

evaluated for impairment

$

807,488

$

362

$

66,298

$

5,824

$

26,181

$

906,153

(Dollars in thousands)

2024

    

2023

Balance at January 1

$

166

$

68

CECL adoption adjustment

147

Reserve for credit losses on unfunded commitments

(64)

(49)

Balance at December 31

$

102

 

$

166

Summary of outstanding loan balances by loan class prior to allocation of net deferred fees and costs

(Dollars in thousands)

    

December 31,

 

December 31,

2024

 

2023

Real Estate

$

851,393

$

810,923

Agricultural

936

670

Commercial and Industrial

66,706

66,483

Consumer

6,390

5,755

State and Political Subdivisions

22,138

26,173

Subtotal

947,563

910,004

Net Deferred Fees and Costs

888

1,074

Allowance for Credit Losses

 

(7,672)

(6,925)

Loans, Net

$

940,779

$

904,153

Schedule of the outstanding recorded investment of TDRs

(Dollars in thousands)

    

December 31,

2024

Modifications of Loans to Borrowers Experiencing Financial Difficulty:

Non-Accrual

$

Accruing

 

10,193

Total

$

10,193

Schedule of the loan modifications categorized as TDRs

(Dollars in thousands)

For the Year Ended December 31, 2024

Pre-Modification

Post-Modification

Outstanding

Outstanding

Number of

Recorded

Recorded

Recorded

Contracts

Investment

Investment

Investment

Real Estate

3

$

10,009

$

10,009

$

10,019

Commercial and Industrial

1

174

174

174

Total

4

$

10,183

$

10,183

$

10,193

Schedule of loan modifications made for loans categorized as TDRs

For the Year Ended December 31, 2024

    

Rate

Term

Payment

Release of

Number

Modification

Modification

Modification

Collateral

Modified

Real Estate

1

1

1

3

Commercial and Industrial

1

1

Total

2

1

1

4

Schedule of average recorded investment and interest income recognized for the Corporation's non-accrual loans

(Dollars in thousands)

December 31, 2024

Recorded

Recorded

Unpaid

Unpaid

Investment

Investment

Principal

Principal

Total

    

With

With No

Total

Balance With

Balance With

Unpaid

Related

Related

Recorded

Related

No Related

Principal

Related

Allowance

Allowance

Investment

Allowance

Allowance

Balance

Allowance

 

  

  

  

Real Estate

$

$

4,214

$

4,214

$

$

6,203

$

6,203

$

Commercial and Industrial

Total

$

$

4,214

$

4,214

$

$

6,203

$

6,203

$

(Dollars in thousands)

December 31, 2023

Recorded

Recorded

Unpaid

Unpaid

Investment

Investment

Principal

Principal

Total

    

With

With No

Total

Balance With

Balance With

Unpaid

Related

Related

Recorded

Related

No Related

Principal

Related

Allowance

Allowance

Investment

Allowance

Allowance

Balance

Allowance

 

  

  

  

Real Estate

$

$

4,005

$

4,005

$

$

5,994

$

5,994

$

Commercial and Industrial

611

611

611

611

Total

$

$

4,616

$

4,616

$

$

6,605

$

6,605

$

Schedule of average recorded investment and interest income recognized for the corporation's non-accrual loans

(Dollars in thousands)

Year Ended December 31, 2024

Average

Average

Interest

Interest

Recorded

Recorded

Income

Income

Investment

Investment

Total

Recognized

Recognized

Total

    

With

With No

Average

With

With No

Interest

Related

Related

Recorded

Related

Related

Income

Allowance

Allowance

Investment

Allowance

Allowance

Recognized

 

  

  

Real Estate

$

$

3,698

$

3,698

$

$

55

$

55

Commercial and Industrial

467

467

Total

$

$

4,165

$

4,165

$

$

55

$

55

(Dollars in thousands)

Year Ended December 31, 2023

Average

Average

Interest

Interest

Recorded

Recorded

Income

Income

Investment

Investment

Total

Recognized

Recognized

Total

    

With

With No

Average

With

With No

Interest

Related

Related

Recorded

Related

Related

Income

Allowance

Allowance

Investment

Allowance

Allowance

Recognized

 

  

  

Real Estate

$

$

4,380

$

4,380

$

$

$

Commercial and Industrial

643

643

Total

$

$

5,023

$

5,023

$

$

$

Schedule of financial receivables that are collateral-dependent loans

(Dollars in thousands)

December 31, 2024

    

Real Estate

    

Other

Real Estate

$

4,214

$

Agricultural

309

Commercial and Industrial

Total

$

4,214

$

309

(Dollars in thousands)

December 31, 2023

    

Real Estate

    

Other

Real Estate

$

4,005

$

Agricultural

309

Commercial and Industrial

611

Total

$

4,005

$

920

Schedule of total non-performing assets

(Dollars in thousands)

December 31, 

December 31, 

    

2024

    

2023

Real Estate

$

4,214

$

4,005

Agricultural

Commercial and Industrial

611

Consumer

 

State and Political Subdivisions

 

 

Total non-accrual loans

 

4,214

 

4,616

Foreclosed assets held for resale

 

 

Loans past-due 90 days or more and still accruing interest

 

756

 

1,065

Total non-performing assets

$

4,970

$

5,681

Schedule of the classes of the loan portfolio, including non-accrual loans and TDRs, summarized by past-due status

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

December 31, 2024:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Real Estate

$

4,247

$

221

$

4,970

$

9,438

$

842,363

$

851,801

$

756

Agricultural

939

939

Commercial and Industrial

378

378

66,727

67,105

Consumer

 

11

 

2

 

 

13

 

6,446

 

6,459

 

State and Political Subdivisions

 

 

 

 

 

22,147

 

22,147

 

Total

$

4,636

$

223

$

4,970

$

9,829

$

938,622

$

948,451

$

756

(Dollars in thousands)

    

    

    

    

    

    

    

90 Days

Or Greater

Past Due

90 Days

Current-

and Still

30-59 Days

60-89 Days

or Greater

Total

29 Days

Total

Accruing

Past Due

Past Due

Past Due

Past Due

Past Due

Loans

Interest

December 31, 2023:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Real Estate

$

2,155

$

379

$

5,069

$

7,603

$

803,890

$

811,493

$

1,065

Agricultural

671

671

Commercial and Industrial

6

591

597

66,312

66,909

Consumer

 

21

 

4

 

 

25

 

5,799

 

5,824

 

State and Political Subdivisions

 

 

 

 

 

26,181

 

26,181

 

Total

$

2,182

$

383

$

5,660

$

8,225

$

902,853

$

911,078

$

1,065