XML 38 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Loans Receivable and Allowance for Loan Losses (Tables)
9 Months Ended
Sep. 30, 2020
Loans Receivable and Allowance for Loan Losses [Abstract]  
Composition of the Loan Portfolio

September 30, 2020

December 31, 2019

Real Estate Loans:

Residential

$

263,404

18.6

%

$

229,781

24.9

%

Commercial

574,123

40.5

391,327

42.3

Agricultural

68,340

4.8

Construction

20,797

1.5

17,732

1.9

Commercial loans

285,295

20.1

134,150

14.5

Other agricultural loans

42,297

3.0

Consumer loans to individuals

162,217

11.5

151,686

16.4

Total loans

1,416,473

100.0

%

924,676

100.0

%

Deferred fees, net

(1,811)

(95)

Total loans receivable

1,414,662

924,581

Allowance for loan losses

(11,674)

(8,509)

Net loans receivable

$

1,402,988

$

916,072

Information Regarding Loans Acquired and Accounted for in Accordance With ASC 310-30

September 30, 2020

December 31, 2019

Outstanding Balance

$

15,344

$

793

Carrying Amount

$

8,586

$

696

Changes in the Accretable Yield for Purchased Credit-impaired Loans

2020

2019

Balance at beginning of period

$

97

$

168

Additions

1,724

Accretion

(179)

(29)

Reclassification and other

(96)

Balance at end of period

$

1,546

$

139

Components Of Purchase Accounting Adjustments Related To Purchased Credit-impaired Loans Acquired

(In Thousands)

July 7, 2020

Contractually required principal and interest

$

15,410

Non-accretable discount

(5,213)

Expected cash flows

10,197

Accretable discount

(1,724)

Estimated fair value

$

8,473

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

September 30, 2020

(In thousands)

Individually evaluated for impairment

$

$

1,654

$

$

$

$

$

$

1,654

Loans acquired with deteriorated credit quality

122

3,771

2,078

190

245

2,180

8,586

Collectively evaluated for impairment

263,282

568,698

66,262

20,607

285,050

40,117

162,217

1,406,233

Total Loans

$

263,404

$

574,123

$

68,340

$

20,797

$

285,295

$

42,297

$

162,217

$

1,416,473

Real Estate Loans

Commercial

Consumer

Residential

Commercial

Construction

Loans

Loans

Total

December 31, 2019

(In thousands)

Individually evaluated for impairment

$

-

$

2,144

$

-

$

-

$

-

$

2,144

Loans acquired with deteriorated credit quality

476

220

-

-

-

696

Collectively evaluated for impairment

229,305

388,963

17,732

134,150

151,686

921,836

Total Loans

$

229,781

$

391,327

$

17,732

$

134,150

$

151,686

$

924,676

Impaired Loans and Related Interest Income by Loan Portfolio Class 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

September 30, 2020

(in thousands)

With no related allowance recorded:

Real Estate Loans:

Commercial

$

1,654

$

2,287

Total Impaired Loans

$

1,654

$

2,287

Unpaid

Recorded

Principal

Associated

Investment

Balance

Allowance

December 31, 2019

(in thousands)

With no related allowance recorded:

Real Estate Loans:

Commercial

$

143

$

394

$

Subtotal

143

394

With an allowance recorded:

Real Estate Loans

Commercial

2,001

2,001

417

Subtotal

2,001

2,001

417

Total:

Real Estate Loans:

Commercial

2,144

2,395

417

Total Impaired Loans

$

2,144

$

2,395

$

417

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the three-month periods ended September 30, 2020 and 2019, respectively (in thousands):

Average Recorded

Interest Income

Investment

Recognized

2020

2019

2020

2019

Real Estate Loans:

Commercial

1,874

633

2

Total

$

1,874

$

633

$

2

$

The following table presents the average recorded investment in impaired loans and the related amount of interest income recognized during the nine-month periods ended September 30, 2020 and 2019, respectively (in thousands):

Average Recorded

Interest Income

Investment

Recognized

2020

2019

2020

2019

Real Estate Loans:

Commercial

1,986

759

8

24

Total

$

1,986

$

759

$

8

$

24

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

Special

Doubtful

Pass

Mention

Substandard

or Loss

Total

September 30, 2020

Commercial real estate loans

$

558,137

$

10,341

$

5,645

$

$

574,123

Agricultural real estate loans

5,554

3,529

68,340

Commercial loans

284,625

275

395

285,295

Other agricultural loans

2,595

2,270

42,297

Total

$

842,762

$

18,765

$

11,839

$

$

970,055

Special

Doubtful

Pass

Mention

Substandard

or Loss

Total

December 31, 2019

Commercial real estate loans

$

376,109

$

12,268

$

2,950

$

$

391,327

Commercial loans

133,695

248

207

134,150

Total

$

509,804

$

12,516

$

3,157

$

$

525,477

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 September 30, 2020 and December 31, 2019 (in thousands):

Performing

Nonperforming

Total

September 30, 2020

Residential real estate loans

$

262,741

$

663

$

263,404

Construction

20,797

20,797

Consumer loans

162,078

139

162,217

Total

$

445,616

$

802

$

446,418

Performing

Nonperforming

Total

December 31, 2019

Residential real estate loans

$

229,214

$

567

$

229,781

Construction

17,732

17,732

Consumer loans

151,607

79

151,686

Total

$

398,553

$

646

$

399,199

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

Nonaccrual

Total Past Due and Non-Accrual

Purchased Credit-Impaired

Total Loans

September 30, 2020

Real Estate loans

Residential

$

261,906

$

443

$

270

$

-

$

663

$

1,376

$

122

$

263,404

Commercial

568,601

420

51

-

1,280

1,751

3,771

574,123

Agricultural

65,557

29

676

705

2,078

68,340

Construction

20,607

-

-

-

-

-

190

20,797

Commercial loans

283,130

878

19

1,000

23

1,920

245

285,295

Other agricultural loans

39,844

10

263

273

2,180

42,297

Consumer loans

161,682

346

50

-

139

535

-

162,217

Total

$

1,401,327

$

2,126

$

390

$

1,000

$

3,044

$

6,560

$

8,586

$

1,416,473

Current

31-60 Days Past Due

61-90 Days Past Due

Greater than 90 Days Past Due and still accruing

Nonaccrual

Total Past Due and Non-Accrual

Purchased Credit-Impaired

Total Loans

December 31, 2019

Real Estate loans

Residential

$

227,766

$

727

$

245

$

-

$

567

$

1,539

-

$

476

$

229,781

Commercial

387,897

176

2,935

-

99

3,210

-

220

391,327

Construction

17,695

-

37

-

-

37

-

-

17,732

Commercial loans

134,018

82

-

-

50

132

-

-

134,150

Consumer loans

151,309

233

65

-

79

377

-

-

151,686

Total

$

918,685

$

1,218

$

3,282

$

-

$

795

$

5,295

-

$

696

$

924,676

Allowance for Loan Losses and Recorded Investment in Financing Receivables

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, December 31, 2019

$

1,552

$

4,687

$

95

$

949

$

1,226

$

8,509

Charge Offs

(41)

(433)

(18)

(275)

(767)

Recoveries

5

10

36

31

82

Provision for loan losses

162

2,904

30

242

512

3,850

Ending balance, September 30, 2020

$

1,678

$

7,168

$

125

$

1,209

$

1,494

$

11,674

Ending balance individually evaluated
for impairment

$

$

$

$

$

$

Ending balance collectively evaluated
for impairment

$

1,678

$

7,168

$

125

$

1,209

$

1,494

$

11,674

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, June 30, 2020

$

1,652

$

6,079

$

86

$

1,076

$

1,419

$

10,312

Charge Offs

(40)

(400)

-

-

(83)

(523)

Recoveries

2

4

-

18

11

35

Provision for loan losses

64

1,485

39

115

147

1,850

Ending balance, September 30, 2020

$

1,678

$

7,168

$

125

$

1,209

$

1,494

$

11,674

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, December 31, 2018

$

1,328

$

5,455

$

93

$

712

$

864

$

8,452

Charge Offs

(90)

(615)

(254)

(246)

(1,205)

Recoveries

20

18

31

39

108

Provision for loan losses

310

(292)

14

454

564

1,050

Ending balance, September 30, 2019

$

1,568

$

4,566

$

107

$

943

$

1,221

$

8,405

Ending balance individually evaluated
for impairment

$

$

$

$

$

$

Ending balance collectively evaluated
for impairment

$

1,568

$

4,566

$

107

$

943

$

1,221

$

8,405

(In thousands)

Residential Real Estate

Commercial Real Estate

Construction

Commercial

Consumer

Total

Beginning balance, June 30, 2019

$

1,447

$

4,694

$

112

$

896

$

1,079

$

8,228

Charge Offs

(15)

(20)

(111)

(146)

Recoveries

5

4

10

4

23

Provision for loan losses

131

(132)

(5)

57

249

300

Ending balance, September 30, 2019

$

1,568

$

4,566

$

107

$

943

$

1,221

$

8,405