Loans Receivable and Allowance for Loan Losses (Tables)

6 Months Ended

Jun. 30, 2023

Loans Receivable and Allowance for Loan Losses [Abstract]



	June 30, 2023				December 31, 2022
Real Estate Loans:
Residential	$	307,462	19.5	%	$	298,813	20.3	%
Commercial		670,353	42.5			651,544	44.2
Agricultural		67,729	4.3			68,915	4.7
Construction		38,245	2.4			32,469	2.2
Commercial loans		211,714	13.4			187,257	12.7
Other agricultural loans		34,722	2.2			35,277	2.4
Consumer loans to individuals		247,758	15.7			200,149	13.5
Total loans		1,577,983	100.0	%		1,474,424	100.0	%
Deferred fees, net		(284)				(479)
Total loans receivable		1,577,699				1,473,945
Allowance for credit losses		(17,483)				(16,999)
Net loans receivable	$	1,560,216			$	1,456,946

Summary of Amount of Loans in Each Category that were Individually and Collectively Evaluated for Impairment



	Real Estate Loans
									Commercial			Other	Consumer
	Residential		Commercial			Agricultural	Construction		Loans			Agricultural	Loans		Total
June 30, 2023	(In thousands)
Individually evaluated	$	—	$	423	$	—	$	—	$	67	$	—	$	—	$	490
Collectively evaluated		307,462		669,930		67,729		38,245		211,647		34,722		247,758		1,577,493
Total Loans	$	307,462	$	670,353	$	67,729	$	38,245	$	211,714	$	34,722	$	247,758	$	1,577,983

The following table shows the amount of loans in each category that were individually and collectively evaluated for impairment at the dates indicated:



	Real Estate Loans
									Commercial			Other	Consumer
	Residential		Commercial			Agricultural	Construction		Loans			Agricultural	Loans		Total
	(In thousands)
December 31, 2022
Individually evaluated for impairment	$	-	$	402	$	—	$	-	$	61	$	—	$	-	$	463
Loans acquired with deteriorated credit quality		567		2,049		2,034		-		1,640		—		-		6,290
Collectively evaluated for impairment		298,246		649,093		66,881		32,469		185,556		35,277		200,149		1,467,671
Total Loans	$	298,813	$	651,544	$	68,915	$	32,469	$	187,257	$	35,277	$	200,149	$	1,474,424

Impaired Loans and Related Interest Income by Loan Portfolio Class



	Real Estate Loans
									Commercial			Other	Consumer
	Residential		Commercial			Agricultural	Construction		Loans			Agricultural	Loans		Total
	(In thousands)
December 31, 2022
Individually evaluated for impairment	$	-	$	402	$	—	$	-	$	61	$	—	$	-	$	463
Loans acquired with deteriorated credit quality		567		2,049		2,034		-		1,640		—		-		6,290
Collectively evaluated for impairment		298,246		649,093		66,881		32,469		185,556		35,277		200,149		1,467,671
Total Loans	$	298,813	$	651,544	$	68,915	$	32,469	$	187,257	$	35,277	$	200,149	$	1,474,424

The following table includes the recorded investment and unpaid principal balances for impaired loans with the associated allowance amount, if applicable.



			Unpaid
	Recorded		Principal		Associated
	Investment		Balance		Allowance
December 31, 2022				(in thousands)
With no related allowance recorded:
Real Estate Loans:
Commercial	$	402	$	402	$	—
Commercial Loans		11		11		—
Subtotal		413		413		—

With an allowance recorded:
Commercial Loans		50		50		50
Subtotal		50		50		50
Total:
Real Estate Loans:
Commercial		402		402		—
Commercial Loans		61		61		50
Total Impaired Loans	$	463	$	463	$	50

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month period ended June 30, 2022 (in thousands):



		Average Recorded		Interest Income
		Investment		Recognized
	2022		2022
Real Estate Loans:
Commercial	$	822	$	20
Commercial Loans		13		3
Total	$	835	$	23

Loan Portfolio Summarized by the Past Due Status



	Current		31-60 Days Past Due		61-90 Days Past Due		Greater than 90 Days Past Due and still accruing			Non-accrual	Total Past Due and Non-Accrual		Total Loans
June 30, 2023
Real Estate loans
Residential	$	306,101	$	741	$	48	$	-	$	572	$	1,361	$	307,462
Commercial		668,321		60		26		-		1,946		2,032		670,353
Agricultural		67,729		-		-		-		-		-		67,729
Construction		38,245		-		-		-		-		-		38,245
Commercial loans		211,168		430		-		-		116		546		211,714
Other agricultural loans		34,468		254				-		-		254		34,722
Consumer loans		246,219		770		180		-		589		1,539		247,758
Total	$	1,572,251	$	2,255	$	254	$	-	$	3,223	$	5,732	$	1,577,983



	Current		31-60 Days Past Due		61-90 Days Past Due		Greater than 90 Days Past Due and still accruing			Non-accrual	Total Past Due and Non-Accrual			Purchased Credit Impaired Loans	Total Loans
December 31, 2022
Real Estate loans
Residential	$	297,350	$	187	$	223	$	-	$	486	$	896	$	567	$	298,813
Commercial		648,688		405		-		-		402		807		2,049		651,544
Agricultural		66,751		130		-				-		130		2,034		68,915
Construction		32,469		-		-		-		-		-		-		32,469
Commercial loans		185,485		71		-		-		61		132		1,640		187,257
Other agricultural loans		35,277		-		-				-		-		-		35,277
Consumer loans		198,893		853		239		-		164		1,256		-		200,149
Total	$	1,464,913	$	1,646	$	462	$	-	$	1,113	$	3,221	$	6,290	$	1,474,424

Allowance for Loan Losses and Recorded Investment in Financing Receivables


(In thousands)	Residential Real Estate		Commercial Real Estate			Agricultural		Construction	Commercial			Other Agricultural	Consumer		Total
Beginning balance, December 31, 2022	$	2,833	$	8,293	$	259	$	409	$	2,445	$	124	$	2,636	$	16,999
Impact of adopting ASC 326		(1,545)		5,527		(200)		388		(1,156)		3		(551)		2,466
Charge Offs		(6)		(154)		-		-		(147)		-		(308)		(615)
Recoveries		6		9		-		-		6		-		46		67
(Release of) Provision for credit losses		(24)		(2,422)		(4)		22		133		(41)		902		(1,434)
Ending balance, June 30, 2023	$	1,264	$	11,253	$	55	$	819	$	1,281	$	86	$	2,725	$	17,483
Ending balance individually evaluated	$	-	$	—	$	-	$	-	$	—	$	-	$	-	$	—
Ending balance collectively evaluated	$	1,264	$	11,253	$	55	$	819	$	1,281	$	86	$	2,725	$	17,483



(In thousands)	Residential Real Estate		Commercial Real Estate			Agricultural		Construction	Commercial			Other Agricultural	Consumer		Total
Beginning balance, December 31, 2021	$	2,175	$	10,878	$	-	$	133	$	1,490	$	-	$	1,766	$	16,442
Charge Offs		(120)		-		-		-		(15)		-		(134)		(269)
Recoveries		118		80		-		-		23		-		23		244
Provision for loan losses		567		(1,803)		218		109		1,006		112		391		600
Ending balance, June 30, 2022	$	2,740	$	9,155	$	218	$	242	$	2,504	$	112	$	2,046	$	17,017
Ending balance individually evaluated ‎for impairment	$	-	$	-	$	-	$	-	$	—	$	-	$	—	$	—
Ending balance collectively evaluated ‎for impairment	$	2,740	$	9,155	$	218	$	242	$	2,504	$	112	$	2,046	$	17,017


(In thousands)	Residential Real Estate		Commercial Real Estate			Farmland		Construction	Commercial			Other Agricultural	Consumer		Total
Beginning balance, March 31, 2023	$	1,359	$	13,725	$	121	$	703	$	1,158	$	82	$	2,297	$	19,445
Charge Offs		(6)		(42)		-		-		(97)		-		(106)		(251)
Recoveries		-		3		-		-		-		-		20		23
(Release of) Provision for credit losses		(89)		(2,433)		(66)		116		220		4		514		(1,734)
Ending balance, June 30, 2023	$	1,264	$	11,253	$	55	$	819	$	1,281	$	86	$	2,725	$	17,483



(In thousands)	Residential Real Estate		Commercial Real Estate			Farmland		Construction	Commercial			Other Agricultural	Consumer		Total
Beginning balance, March 31, 2022	$	2,326	$	10,287	$	504	$	134	$	1,495	$	292	$	1,622	$	16,660
Charge Offs		(5)		—		-		—		—		-		(82)		(87)
Recoveries		116		6		-		—		14		-		8		144
Provision for loan losses		303		(1,138)		(286)		108		995		(180)		498		300
Ending balance, June 30, 2022	$	2,740	$	9,155	$	218	$	242	$	2,504	$	112	$	2,046	$	17,017

Summary of Recorded Investment by Internal Risk Rating Systems

Based on the most recent analysis performed, the following table presents the recorded investment in non-homogenous pools by internal risk rating systems (in thousands):


														Revolving		Revolving
	Term Loans Amortized Costs Basis by Origination Year													Loans		Loans
														Amortized		Converted
June 30, 2023		2023		2022		2021		2020		2019		Prior		Cost Basis		to Term		Total
Commercial real estate
Risk Rating
Pass	$	42,820	$	132,576	$	115,797	$	71,807	$	75,625	$	204,184	$	16,172	$	-	$	658,981
Special Mention		1,000		417		243		1,351		-		4,486		-		-		7,497
Substandard		-		-		59		1,471		-		2,345		-		-		3,875
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	43,820	$	132,993	$	116,099	$	74,629	$	75,625	$	211,015	$	16,172	$	-	$	670,353

Commercial real estate
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	112	$	42	$	-	$	-	$	154

Real Estate - Agriculture
Risk Rating
Pass	$	1,343	$	13,045	$	5,655	$	9,078	$	8,493	$	26,877	$	616	$	-	$	65,107
Special Mention		-		-		-		-		-		496		-		-		496
Substandard		-		541		-		1,067		-		193		325		-		2,126
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	1,343	$	13,586	$	5,655	$	10,145	$	8,493	$	27,566	$	941	$	-	$	67,729

Real Estate - Agriculture
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Commercial loans
Risk Rating
Pass	$	41,554	$	49,515	$	27,604	$	21,117	$	13,043	$	20,061	$	34,156	$	-	$	207,050
Special Mention		601		1,528		315		186		49		211		1,344		-		4,234
Substandard		-		-		-		-		-		430		-		-		430
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	42,155	$	51,043	$	27,919	$	21,303	$	13,092	$	20,702	$	35,500	$	-	$	211,714

Commercial loans
Current period gross charge-offs	$	-	$	32	$	24	$	50	$	-	$	41	$	-	$	-	$	147

Other agricultural loans
Risk Rating
Pass	$	1,507	$	5,868	$	3,599	$	3,133	$	2,640	$	4,768	$	12,351	$	-	$	33,866
Special Mention		-		-		3		185		100		-		155		-		443
Substandard		-		-		-		-		413		-		-		-		413
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	1,507	$	5,868	$	3,602	$	3,318	$	3,153	$	4,768	$	12,506	$	-	$	34,722

Other agricultural loans
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Total
Risk Rating
Pass	$	87,224	$	201,004	$	152,655	$	105,135	$	99,801	$	255,890	$	63,295	$	-	$	965,004
Special Mention		1,601		1,945		561		1,722		149		5,193		1,499		-		12,670
Substandard		-		541		59		2,538		413		2,968		325		-		6,844
Doubtful		-		-		-		-		-		-		-		-		-
Total	$	88,825	$	203,490	$	153,275	$	109,395	$	100,363	$	264,051	$	65,119	$	-	$	984,518

The following table presents the classes of the loan portfolio summarized by the aggregate Pass and the criticized categories of Special Mention, Substandard, Doubtful and Loss within the internal risk rating system as of December 31, 2022 (in thousands):



			Special				Doubtful
	Pass		Mention		Substandard		or Loss		Total
December 31, 2022
Commercial real estate loans	$	646,775	$	1,079	$	3,690	$	—	$	651,544
Real estate - agricultural		66,444		368		2,103		—		68,915
Commercial loans		186,966		184		107		—		187,257
Other agricultural loans		34,071		556		650		—		35,277
Total	$	934,256	$	2,187	$	6,550	$	—	$	942,993

Summary of Recorded Investment in Loan Classes Based on Payment Activity

The Company monitors the credit risk profile by payment activity for residential and consumer loan classes. Loans past due over 90 days and loans on nonaccrual status are considered nonperforming. Nonperforming loans are reviewed monthly. The following table presents the carrying value of residential and consumer loans based on payment activity (in thousands):


														Revolving		Revolving
	Term Loans Amortized Costs Basis by Origination Year													Loans		Loans
														Amortized		Converted
June 30, 2023		2023		2022		2021		2020		2019		Prior		Cost Basis		to Term		Total
Residential real estate
Payment Performance
Performing	$	13,560	$	55,863	$	59,707	$	37,220	$	17,375	$	94,858	$	28,307	$	-	$	306,890
Nonperforming		-		-		-		-		58		463		51		-		572
Total	$	13,560	$	55,863	$	59,707	$	37,220	$	17,433	$	95,321	$	28,358	$	-	$	307,462

Residential real estate
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	6	$	-	$	-	$	6

Construction										-
Payment Performance
Performing	$	5,220	$	21,705	$	6,786	$	1,528	$	1,911	$	788	$	307	$	-	$	38,245
Nonperforming		-		-		-		-		-		-		-		-		-
Total	$	5,220	$	21,705	$	6,786	$	1,528	$	1,911	$	788	$	307	$	-	$	38,245

Construction
Current period gross charge-offs	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-	$	-

Consumer loans to individuals										-
Payment Performance
Performing	$	81,233	$	89,832	$	30,125	$	18,044	$	14,013	$	12,800	$	1,122	$	-	$	247,169
Nonperforming		-		461		41		21		63		3		-		-		589
Total	$	81,233	$	90,293	$	30,166	$	18,065	$	14,076	$	12,803	$	1,122	$	-	$	247,758

Consumer loans to individuals
Current period gross charge-offs	$	3	$	146	$	98	$	28	$	15	$	7	$	11	$	-	$	308

Total										-
Payment Performance
Performing	$	100,013	$	167,400	$	96,618	$	56,792	$	33,299	$	108,446	$	29,736	$	-	$	592,304
Nonperforming		-		461		41		21		121		466		51		-		1,161
Total	$	100,013	$	167,861	$	96,659	$	56,813	$	33,420	$	108,912	$	29,787	$	-	$	593,465

For residential real estate loans, construction loans and consumer loans, the Company evaluates credit quality based on the performance of the individual credits. The following table presents the recorded investment in the loan classes based on payment activity as of December 31, 2022 (in thousands):



	Performing		Nonperforming		Total
December 31, 2022
Residential real estate loans	$	298,327	$	486	$	298,813
Construction		32,469		—		32,469
Consumer loans to individuals		199,985		164		200,149
Total	$	530,781	$	650	$	531,431