XML 28 R13.htm IDEA: XBRL DOCUMENT v3.20.4
Loans
12 Months Ended
Dec. 31, 2020
Receivables [Abstract]  
Loans

Note 4 - Loans

The Company had $7.7 million in loans held for sale at December 31, 2020 as compared to $4.2 million in loans held for sale at December 31, 2019.  

Loans at December 31 are summarized below:  

 

 

 

(In Thousands)

 

Loans:

 

2020

 

 

2019

 

Consumer Real Estate

 

$

175,588

 

 

$

165,349

 

Agricultural Real Estate

 

 

189,159

 

 

 

199,105

 

Agricultural

 

 

94,358

 

 

 

111,820

 

Commercial Real Estate

 

 

588,825

 

 

 

551,309

 

Commercial and Industrial

 

 

189,246

 

 

 

135,631

 

Consumer

 

 

52,540

 

 

 

49,237

 

Other

 

 

15,757

 

 

 

8,314

 

 

 

$

1,305,473

 

 

$

1,220,765

 

Less: Net deferred loan fees and costs

 

 

(2,483

)

 

 

(1,766

)

 

 

 

1,302,990

 

 

 

1,218,999

 

Less: Allowance for loan losses

 

 

(13,672

)

 

 

(7,228

)

Loans - Net

 

$

1,289,318

 

 

$

1,211,771

 

 

Following are the characteristics and underwriting criteria for each major type of loan the Bank offers:

Consumer Real Estate: Purchase, refinance, or equity financing of one to four family owner occupied dwelling. Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

Agricultural Real Estate: Purchase of farm real estate or for permanent improvements to the farm real estate. Cash flow from the farm operation is the repayment source and is therefore subject to the financial success of the farm operation.

Agricultural: Loans for the production and housing of crops, fruits, vegetables, and livestock or to fund the purchase or re-finance of capital assets such as machinery and equipment and livestock. The production of crops and livestock is especially vulnerable to commodity prices and weather. The vulnerability to commodity prices is offset by the farmer’s ability to hedge their position by the use of the future contracts. The risk related to weather is often mitigated by requiring crop insurance.

Commercial Real Estate: Construction, purchase, and refinance of business purpose real estate. Risks include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others.  The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval.

Commercial and Industrial: Loans to proprietorships, partnerships, or corporations to provide temporary working capital and seasonal loans as well as long term loans for capital asset acquisition.  Risks include adequacy of cash flow, reasonableness of projections, financial leverage, economic trends, management ability and estimated capital expenditures during the fiscal year. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer's ability to repay in a changing rate environment before granting loan approval.  Included in commercial loans for 2020 are $36.2 million of Paycheck Protection Program (PPP) loans, administered by the Small Business Administration (SBA).  The PPP provides loans to eligible business through financial institutions like the Bank, with loans being eligible for forgiveness of some or all of the principal amount by the SBA if the borrower meets certain requirements.  The SBA guarantees repayment of the loans to the Bank if the borrower’s loan is not forgiven and is then not repaid by the customer.  Therefore, there is no allowance for loan losses related to these loans.

Consumer: Funding for individual and family purposes.  Success in repayment is subject to borrower’s income, debt level, character in fulfilling payment obligations, employment, and others.

Other: Primarily funds public improvements in the Bank’s service area.  Repayment ability is based on the continuance of the taxation revenue as the source of repayment.

 

The following is a maturity schedule by major category of loans excluding fair value adjustments at December 31, 2020:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

After One

 

 

 

 

 

 

 

 

 

 

 

Within

 

 

Year Within

 

 

After

 

 

 

 

 

 

 

One Year

 

 

Five Years

 

 

Five Years

 

 

Total

 

Consumer Real Estate

 

$

5,810

 

 

$

31,538

 

 

$

138,295

 

 

$

175,643

 

Agricultural Real Estate

 

 

5,612

 

 

 

4,045

 

 

 

180,123

 

 

 

189,780

 

Agricultural

 

 

53,083

 

 

 

27,835

 

 

 

13,443

 

 

 

94,361

 

Commercial Real Estate

 

 

21,532

 

 

 

307,834

 

 

 

259,571

 

 

 

588,937

 

Commercial and Industrial

 

 

61,416

 

 

 

109,373

 

 

 

18,642

 

 

 

189,431

 

Consumer

 

 

1,520

 

 

 

38,099

 

 

 

12,900

 

 

 

52,519

 

Other

 

 

2,223

 

 

 

134

 

 

 

13,397

 

 

 

15,754

 

 

 

$

151,196

 

 

$

518,858

 

 

$

636,371

 

 

$

1,306,425

 

 

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of December 31, 2020:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

128,948

 

 

$

46,640

 

Agricultural Real Estate

 

 

102,993

 

 

 

86,166

 

Agricultural

 

 

81,089

 

 

 

13,269

 

Commercial Real Estate

 

 

456,997

 

 

 

131,828

 

Commercial and Industrial

 

 

163,688

 

 

 

25,558

 

Consumer

 

 

48,558

 

 

 

3,982

 

Other

 

 

15,705

 

 

 

52

 

 

Other loans are included in the commercial and industrial category for the remainder of the tables in this Note 4, unless specifically noted separately.

The following table represents the contractual aging of the recorded investment in past due loans by portfolio classification of loans as of December 31, 2020 and 2019, net of deferred loan fees and costs:

 

December 31, 2020

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater Than

90 Days

 

 

Total

Past Due

 

 

Current

 

 

Total

Financing

Receivables

 

 

Recorded Investment > 90 Days and Accruing

 

Consumer Real Estate

 

$

269

 

 

$

191

 

 

$

1,032

 

 

$

1,492

 

 

$

173,824

 

 

$

175,316

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

88

 

 

 

88

 

 

 

188,738

 

 

 

188,826

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

176

 

 

 

176

 

 

 

94,314

 

 

 

94,490

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

185

 

 

 

185

 

 

 

587,469

 

 

 

587,654

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

750

 

 

 

983

 

 

 

1,733

 

 

 

202,310

 

 

 

204,043

 

 

 

-

 

Consumer

 

 

53

 

 

 

-

 

 

 

-

 

 

 

53

 

 

 

52,608

 

 

 

52,661

 

 

 

-

 

Total

 

$

322

 

 

$

941

 

 

$

2,464

 

 

$

3,727

 

 

$

1,299,263

 

 

$

1,302,990

 

 

$

-

 

 

December 31, 2019

 

30-59 Days

Past Due

 

 

60-89 Days

Past Due

 

 

Greater Than

90 Days

 

 

Total

Past Due

 

 

Current

 

 

Total

Financing

Receivables

 

 

Recorded Investment > 90 Days and Accruing

 

Consumer Real Estate

 

$

355

 

 

$

70

 

 

$

-

 

 

$

425

 

 

$

164,266

 

 

$

164,691

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

107

 

 

 

-

 

 

 

107

 

 

 

198,752

 

 

 

198,859

 

 

 

-

 

Agricultural

 

 

78

 

 

 

7

 

 

 

-

 

 

 

85

 

 

 

111,864

 

 

 

111,949

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

550,082

 

 

 

550,082

 

 

 

-

 

Commercial and Industrial

 

 

201

 

 

 

267

 

 

 

-

 

 

 

468

 

 

 

143,541

 

 

 

144,009

 

 

 

-

 

Consumer

 

 

54

 

 

 

-

 

 

 

-

 

 

 

54

 

 

 

49,355

 

 

 

49,409

 

 

 

-

 

Total

 

$

688

 

 

$

451

 

 

$

-

 

 

$

1,139

 

 

$

1,217,860

 

 

$

1,218,999

 

 

$

-

 

 

The following table presents the recorded investment in nonaccrual loans by portfolio class of loans as of December 31, 2020 and December 31, 2019:  

 

 

 

(In Thousands)

 

 

 

2020

 

 

2019

 

Consumer Real Estate

 

$

1,546

 

 

$

1,209

 

Agricultural Real Estate

 

 

5,575

 

 

 

88

 

Agriculture

 

 

307

 

 

 

1,769

 

Commercial Real Estate

 

 

665

 

 

 

37

 

Commercial and Industrial

 

 

1,296

 

 

 

288

 

Consumer

 

 

15

 

 

 

9

 

Total

 

$

9,404

 

 

$

3,400

 

 

The Bank uses a nine tier risk rating system to grade its loans. The grade of a loan may change during the life of the loan.

 

The risk ratings are described as follows.

 

1.

Zero (0) Unclassified. Any loan which has not been assigned a classification.

 

2.

One (1) Excellent. Credit to premier customers having the highest credit rating based on an extremely strong financial condition, which compares favorably with industry standards (upper quartile of RMA ratios). Financial statements indicate a sound earnings and financial ratio trend for several years with satisfactory profit margins and excellent liquidity exhibited. Prime credits may also be borrowers with loans fully secured by highly liquid collateral such as traded stocks, bonds, certificates of deposit, savings account, etc. No credit or collateral exceptions exist, and the loan adheres to The Bank's loan policy in every respect. Financing alternatives would be readily available and would qualify for unsecured credit. This rate is summarized by high liquidity, minimum risk, strong ratios, and low handling costs.

 

3.

Two (2) Good. Desirable loans of somewhat less stature than rate 1, but with strong financial statements. Loan supported by financial statements containing strong balance sheets and a history of profitability. Probability of serious financial deterioration is unlikely. Possessing a sound repayment source (and a secondary source), which would allow repayment in a reasonable period of time. Individual loans backed by liquid personal assets, established history and unquestionable character.  

 

4.

Three (3) Satisfactory.  Satisfactory loans of average or slightly above average risk – having some deficiency or vulnerability to changing economic conditions, but still fully collectible. Projects should normally demonstrate acceptable debt service coverage. There may be some weakness but with offsetting features of other support readily available. Loans that are meeting the terms of repayment.

Loans may be rated 3 when there is no recent information on which to base a current risk evaluation and the following conditions apply:

At inception, the loan was properly underwritten and did not possess an unwarranted level of credit risk;

 

a.

At inception, the loan was secured with collateral possessing a loan-to-value adequate to protect The Bank from loss;

 

b.

The loan exhibited two or more years of satisfactory repayment with a reasonable reduction of the principal balance;

 

c.

During the period that the loan has been outstanding, there has been no evidence of any credit weakness. Some examples of weakness include slow payment, lack of cooperation by the borrower, breach of loan covenants, or the business is in an industry which is known to be experiencing problems. If any of these credit weaknesses is observed, a lower risk rating is warranted.

 

5.

Four (4) Satisfactory / Monitored. A “4” (Satisfactory/Monitored) risk rating may be established for a loan considered satisfactory but which is of average credit risk due to financial weakness or uncertainty. The loans warrant a higher than average level of monitoring to ensure that weaknesses do not advance. The level of risk in Satisfactory/Monitored classification is considered acceptable and within normal underwriting guidelines, so long as the loan is given management supervision.

 

6.

Five (5) Special Mention. Loans that possess some credit deficiency or potential weakness which deserve close attention, but which do not yet warrant substandard classification.  Such loans pose unwarranted financial risk that, if not corrected, could weaken the loan and increase risk in the future. The key distinctions of a 5 (Special Mention) classification are that (1) it is indicative of an unwarranted level of risk, and (2) weaknesses are considered “potential” versus “defined” impairments to the primary source of loan repayment and collateral.

 

7.

Six (6) Substandard.  One or more of the following characteristics may be exhibited in loans classified substandard:

 

a.

Loans which possess a defined credit weakness and the likelihood that a loan will be paid from the primary source are uncertain.  Financial deterioration is underway and very close attention is warranted to ensure that the loan is collected without loss.

 

b.

Loans are inadequately protected by the current net worth and paying capacity of the borrower.

 

c.

The primary source of repayment is weakened, and The Bank is forced to rely on a secondary source of repayment such as collateral liquidation or guarantees.

 

d.

Loans are characterized by the distinct possibility that The Bank will sustain some loss if deficiencies are not corrected.

 

e.

Unusual courses of action are needed to maintain a high probability of repayment.

 

f.

The borrower is not generating enough cash flow to repay loan principal; however, continues to make interest payments.

 

g.

The lender is forced into a subordinate position or unsecured collateral position due to flaws in documentation.

 

h.

Loans have been restructured so that payment schedules, terms and collateral represent concessions to the borrower when compared to the normal loan terms.

 

i.

The lender is seriously contemplating foreclosure or legal action due to the apparent deterioration in the loan

 

j.

There is significant deterioration in the market conditions and the borrower is highly vulnerable to these conditions.

 

8.

Seven (7) Doubtful. One or more of the following characteristics may be exhibited in loans classified Doubtful:

 

a.

Loans have all of the weaknesses of those classified as Substandard. Additionally, however, these weaknesses make collection or liquidation in full based on existing conditions improbable.

 

b.

The primary source of repayment is gone, and there is considerable doubt as to the quality of the secondary source of repayment.

 

c.

The possibility of loss is high, but, because of certain important pending factors which may strengthen the loan, loss classification is deferred until its exact status is known.  A Doubtful classification is established deferring the realization of the loss.

 

9.

Eight (8) Loss.  Loans are considered uncollectable and of such little value that continuing to carry them as assets on the institution’s financial statements is not feasible.  Loans will be classified Loss when it is neither practical nor desirable to defer writing off or reserving all or a portion of a basically worthless asset, even though partial recovery may be possible at some time in the future.

The following table represents the risk category of loans by portfolio class, net of deferred fees, based on the most recent analysis performed as of the time periods shown of December 31, 2020 and December 31, 2019.  

 

 

 

(In Thousands)

 

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Commercial Real Estate

 

 

Commercial and Industrial

 

 

Other

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

1-2

 

$

11,960

 

 

$

14,655

 

 

$

5,093

 

 

$

4,093

 

 

$

11,001

 

 

$

7,860

 

 

$

38,486

 

 

$

3,844

 

 

$

-

 

 

$

-

 

3

 

 

38,306

 

 

 

33,951

 

 

 

23,779

 

 

 

36,913

 

 

 

165,201

 

 

 

131,780

 

 

 

26,515

 

 

 

19,790

 

 

 

4,651

 

 

 

3,168

 

4

 

 

112,465

 

 

 

116,834

 

 

 

63,480

 

 

 

65,414

 

 

 

396,076

 

 

 

401,404

 

 

 

114,108

 

 

 

103,527

 

 

 

11,106

 

 

 

5,146

 

5

 

 

7,478

 

 

 

14,836

 

 

 

1,577

 

 

 

2,300

 

 

 

4,010

 

 

 

3,699

 

 

 

3,266

 

 

 

2,465

 

 

 

-

 

 

 

-

 

6

 

 

18,617

 

 

 

18,583

 

 

 

561

 

 

 

3,229

 

 

 

11,366

 

 

 

5,339

 

 

 

4,796

 

 

 

4,983

 

 

 

-

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,115

 

 

 

1,086

 

 

 

-

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

188,826

 

 

$

198,859

 

 

$

94,490

 

 

$

111,949

 

 

$

587,654

 

 

$

550,082

 

 

$

188,286

 

 

$

135,695

 

 

$

15,757

 

 

$

8,314

 

 

For consumer residential real estate, the Company also evaluates credit quality based on the aging status of the loan, which was previously stated, and by payment activity. The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of December 31, 2020 and December 31, 2019.

 

 

 

(In Thousands)

 

 

 

Consumer Real Estate

 

 

 

2020

 

 

2019

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

171,667

 

 

$

160,930

 

Special mention (5)

 

 

1,284

 

 

 

415

 

Substandard (6)

 

 

2,365

 

 

 

3,346

 

Doubtful (7)

 

 

-

 

 

 

-

 

Total

 

$

175,316

 

 

$

164,691

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit Card

 

 

Consumer - Other

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Performing

 

$

3,660

 

 

$

4,076

 

 

$

48,855

 

 

$

44,831

 

Nonperforming

 

 

10

 

 

 

15

 

 

 

136

 

 

 

487

 

Total

 

$

3,670

 

 

$

4,091

 

 

$

48,991

 

 

$

45,318

 

 

Information about impaired loans as of and for the years ended December 31, 2020 and 2019 are as follows:

 

 

 

(In Thousands)

 

 

 

2020

 

 

2019

 

Impaired loans without a valuation allowance

 

$

5,172

 

 

$

2,420

 

Impaired loans with a valuation allowance

 

 

9,360

 

 

 

641

 

Total impaired loans

 

$

14,532

 

 

$

3,061

 

Valuation allowance related to impaired loans

 

$

1,657

 

 

$

197

 

Total non-accrual loans

 

$

9,404

 

 

$

3,400

 

Total loans past-due ninety days or more and still accruing

 

$

-

 

 

$

-

 

 

 

 

(In Thousands)

 

 

 

2020

 

 

2019

 

 

2018

 

Average investment in impaired loans

 

$

10,234

 

 

$

2,649

 

 

$

1,958

 

Interest income recognized on impaired loans

 

$

269

 

 

$

118

 

 

$

69

 

Interest income recognized on a cash basis on impaired

   loans

 

$

135

 

 

$

9

 

 

$

17

 

 

Additional funds of $750 thousand are committed to be advanced in connection with impaired loans.

The Bank had approximately $6.0 million and $956 thousand of its impaired loans classified as troubled debt restructured as of December 31, 2020 and December 31, 2019.

 

 

 

 

 

 

 

 

 

[Remainder of this page intentionally left blank.]

 

Modification programs focused on payment pattern changes and/or modified maturity dates with most receiving a combination of the two concessions.  The modifications did not result in the contractual forgiveness of principal.  In 2020, two of the loans resulted in payment changes from a monthly payment to principal and interest at maturity. Four loans had rate concessions. All interest was paid current at the time of the modifications. One of the 2020 loans was paid off in May 2020. In 2019, four of the loans resulted in payment changes to interest only for an extended period of time and one loan had a lowering of payment to match an extended maturity.  Consequently, the financial impact of the modifications was immaterial.  The following table represents the years ended December 31, 2020 and 2019.

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

 

 

 

 

 

 

 

 

(In thousands)

 

Troubled Debt Restructurings

 

Number of Contracts Modified in the

Last 12 Months

 

 

Pre- Modification Outstanding Recorded Investment

 

 

Post-Modification Outstanding Recorded Investment

 

 

Troubled Debt Restructurings

 

Number of Contracts Modified in the

Last 12 Months

 

 

Pre- Modification Outstanding Recorded Investment

 

 

Post-Modification Outstanding Recorded Investment

 

Consumer Real Estate

 

 

-

 

 

$

-

 

 

$

-

 

 

Consumer Real Estate

 

 

1

 

 

$

74

 

 

$

74

 

Agricultural Real Estate

 

 

2

 

 

 

5,380

 

 

 

5,380

 

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

1

 

 

 

164

 

 

 

164

 

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

2

 

 

 

981

 

 

 

981

 

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

1

 

 

 

50

 

 

 

50

 

 

Commercial and Industrial

 

 

4

 

 

 

812

 

 

 

812

 

 

For the years ended December 31, 2020 and 2019, there were no TDR’s that subsequently defaulted after modification.  

For the Bank’s impaired TDR loans, the Bank may utilize a measurement incorporating the present value of expected future cash flows discounted at the loan's effective rate of interest or the fair value of collateral if the loan is collateral dependent.  To determine the fair value of collateral, collateral asset values securing an impaired loan are periodically evaluated. Maximum time of re-evaluation is every 12 months for chattels and titled vehicles and every two years for real estate.  In this process, third party evaluations are obtained and heavily relied upon. Until such time that updated appraisals are received, the Bank may discount the collateral value used.

The Bank uses the following guidelines as stated in policy to determine when to realize a charge-off, whether a partial or full loan balance.  A charge down in whole or in part is realized when unsecured consumer loans, credit card credits and overdraft lines of credit reach 90 days delinquency.  At 120 days delinquent, secured consumer loans are charged down to the value of the collateral, if repossession of the collateral is assured and/or in the process of repossession. Consumer mortgage loan deficiencies are charged down upon the sale of the collateral or sooner upon the recognition of collateral deficiency. Commercial and agricultural credits are charged down at 120 days delinquency, unless an established and approved work-out plan is in place or litigation of the credit will likely result in recovery of the loan balance.  Upon notification of bankruptcy, unsecured debt is charged off. Additional charge-off may be realized as further unsecured positions are recognized.

 

 

The following tables present loans individually evaluated for impairment by portfolio class of loans as of December 31, 2020 and 2019:

 

 

 

(In Thousands)

 

2020

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Interest Income Recognized Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

799

 

 

$

799

 

 

$

-

 

 

$

738

 

 

$

22

 

 

$

10

 

Agricultural Real Estate

 

 

1,546

 

 

 

1,549

 

 

 

-

 

 

 

729

 

 

 

18

 

 

 

12

 

Agricultural

 

 

291

 

 

 

291

 

 

 

-

 

 

 

392

 

 

 

3

 

 

 

3

 

Commercial Real Estate

 

 

185

 

 

 

185

 

 

 

-

 

 

 

195

 

 

 

13

 

 

 

-

 

Commercial and Industrial

 

 

2,328

 

 

 

2,328

 

 

 

-

 

 

 

1,222

 

 

 

26

 

 

 

5

 

Consumer

 

 

23

 

 

 

23

 

 

 

-

 

 

 

16

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

202

 

 

 

202

 

 

 

31

 

 

 

126

 

 

 

-

 

 

 

3

 

Agricultural Real Estate

 

 

5,210

 

 

 

5,210

 

 

 

600

 

 

 

3,175

 

 

 

6

 

 

 

102

 

Agricultural

 

 

176

 

 

 

176

 

 

 

116

 

 

 

188

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

2,765

 

 

 

2,765

 

 

 

20

 

 

 

2,524

 

 

 

128

 

 

 

-

 

Commercial and Industrial

 

 

1,007

 

 

 

1,007

 

 

 

890

 

 

 

916

 

 

 

52

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11

 

 

 

1

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,001

 

 

$

1,001

 

 

$

31

 

 

$

864

 

 

$

22

 

 

$

13

 

Agricultural Real Estate

 

$

6,756

 

 

$

6,759

 

 

$

600

 

 

$

3,904

 

 

$

24

 

 

$

114

 

Agricultural

 

$

467

 

 

$

467

 

 

$

116

 

 

$

580

 

 

$

3

 

 

$

3

 

Commercial Real Estate

 

$

2,950

 

 

$

2,950

 

 

$

20

 

 

$

2,719

 

 

$

141

 

 

$

-

 

Commercial and Industrial

 

$

3,335

 

 

$

3,335

 

 

$

890

 

 

$

2,138

 

 

$

78

 

 

$

5

 

Consumer

 

$

23

 

 

$

23

 

 

$

-

 

 

$

27

 

 

$

1

 

 

$

-

 

 

 

 

(In Thousands)

 

2019

 

Recorded Investment

 

 

Unpaid Principal Balance

 

 

Related Allowance

 

 

Average Recorded Investment

 

 

Interest Income Recognized

 

 

Interest Income Recognized Cash Basis

 

With no related allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

648

 

 

$

648

 

 

$

-

 

 

$

626

 

 

$

32

 

 

$

9

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

204

 

 

 

-

 

 

 

-

 

Agricultural

 

 

491

 

 

 

491

 

 

 

-

 

 

 

124

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

299

 

 

 

299

 

 

 

-

 

 

 

238

 

 

 

19

 

 

 

-

 

Commercial and Industrial

 

 

982

 

 

 

982

 

 

 

-

 

 

 

637

 

 

 

66

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

181

 

 

 

184

 

 

 

30

 

 

 

211

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22

 

 

 

1

 

 

 

-

 

Agricultural

 

 

200

 

 

 

200

 

 

 

21

 

 

 

29

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

227

 

 

 

377

 

 

 

142

 

 

 

555

 

 

 

-

 

 

 

-

 

Consumer

 

 

33

 

 

 

33

 

 

 

4

 

 

 

3

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

829

 

 

$

832

 

 

$

30

 

 

$

837

 

 

$

32

 

 

$

9

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

226

 

 

$

1

 

 

$

-

 

Agricultural

 

$

691

 

 

$

691

 

 

$

21

 

 

$

153

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

299

 

 

$

299

 

 

$

-

 

 

$

238

 

 

$

19

 

 

$

-

 

Commercial and Industrial

 

$

1,209

 

 

$

1,359

 

 

$

142

 

 

$

1,192

 

 

$

66

 

 

$

-

 

Consumer

 

$

33

 

 

$

33

 

 

$

4

 

 

$

3

 

 

$

-

 

 

$

-

 

 

As of December 31, 2020 the Company had $71 thousand of foreclosed residential real estate property obtained by physical possession and $910 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions. This compares to the Company having $50 thousand of foreclosed residential real estate property obtained by physical possession and $383 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions as of December 31, 2019.

The ALLL has a direct impact on the provision expense.  An increase in the ALLL is funded through recoveries and provision expense. The following tables summarize the activities in the allowance for credit losses.

The following is an analysis of the allowance for credit losses for the years ended December 31:

 

 

 

(In Thousands)

 

 

 

2020

 

 

2019

 

 

2018

 

Allowance for Loan Losses

 

 

 

 

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

7,228

 

 

$

6,775

 

 

$

6,868

 

Provision for loan loss

 

 

6,981

 

 

 

1,138

 

 

 

324

 

Loans charged off

 

 

(720

)

 

 

(841

)

 

 

(580

)

Recoveries

 

 

183

 

 

 

156

 

 

 

163

 

Balance at ending of year

 

$

13,672

 

 

$

7,228

 

 

$

6,775

 

Allowance for Unfunded Loan Commitments

   & Letters of Credit

 

$

641

 

 

$

479

 

 

$

274

 

Total Allowance for Credit Losses

 

$

14,313

 

 

$

7,707

 

 

$

7,049

 

 

The Company segregates its Allowance for Loan and Lease Losses (ALLL) into two reserves:  The ALLL and the Allowance for Unfunded Loan Commitments and Letters of Credit (AULC).  When combined, these reserves constitute the total Allowance for Credit Losses (ACL).

The AULC is reported within other liabilities on the balance sheet while the ALLL is netted within the loans on the consolidated balance sheet.  The ACL presented above represents the full amount of reserves available to absorb possible credit losses.

The following table breaks down the activity within ALLL for each loan portfolio segment and shows the contribution provided by both the recoveries and the provision along with the reduction of the allowance caused by charge-offs.

 

 

 

 

 

 

 

 

 

[Remainder of this page intentionally left blank.]

 

 

Additional analysis related to the allowance for credit losses as of December 31, 2020 and 2019 is as follows:  

 

 

 

(In Thousands)

 

2020

 

Consumer

Real Estate

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Commercial Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

311

 

 

$

314

 

 

$

691

 

 

$

3,634

 

 

$

1,727

 

 

$

551

 

 

$

479

 

 

$

-

 

 

$

7,707

 

Charge Offs

 

 

(35

)

 

 

-

 

 

 

-

 

 

 

(8

)

 

 

(297

)

 

 

(380

)

 

 

-

 

 

 

-

 

 

 

(720

)

Recoveries

 

 

9

 

 

 

-

 

 

 

-

 

 

 

10

 

 

 

24

 

 

 

140

 

 

 

-

 

 

 

-

 

 

 

183

 

Provision

 

 

348

 

 

 

644

 

 

 

10

 

 

 

3,779

 

 

 

1,892

 

 

 

295

 

 

 

-

 

 

 

13

 

 

 

6,981

 

Other Non-interest expense related to unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

162

 

 

 

-

 

 

 

162

 

Ending Balance

 

$

633

 

 

$

958

 

 

$

701

 

 

$

7,415

 

 

$

3,346

 

 

$

606

 

 

$

641

 

 

$

13

 

 

$

14,313

 

Ending balance: individually evaluated for

   impairment

 

$

31

 

 

$

600

 

 

$

116

 

 

$

20

 

 

$

890

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,657

 

Ending balance: collectively evaluated for

   impairment

 

$

602

 

 

$

358

 

 

$

585

 

 

$

7,395

 

 

$

2,456

 

 

$

606

 

 

$

641

 

 

$

13

 

 

$

12,656

 

Ending balance: loans acquired with deteriorated

   credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

175,316

 

 

$

188,826

 

 

$

94,490

 

 

$

587,654

 

 

$

204,043

 

 

$

52,661

 

 

$

-

 

 

$

-

 

 

$

1,302,990

 

Ending balance: individually evaluated for

   impairment

 

$

1,001

 

 

$

6,756

 

 

$

467

 

 

$

2,950

 

 

$

3,335

 

 

$

23

 

 

$

-

 

 

$

-

 

 

$

14,532

 

Ending balance: collectively evaluated for

   impairment

 

$

174,273

 

 

$

182,070

 

 

$

94,023

 

 

$

584,704

 

 

$

200,602

 

 

$

52,638

 

 

$

-

 

 

$

-

 

 

$

1,288,310

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

42

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

106

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

148

 

 

 

 

(In Thousands)

 

2019

 

Consumer

Real Estate

 

 

 

 

Agricultural Real Estate

 

 

Agricultural

 

 

Commercial Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

 

 

Unallocated

 

 

Total

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

247

 

 

 

 

$

250

 

 

$

768

 

 

$

3,217

 

 

$

1,305

 

 

$

484

 

 

$

274

 

 

 

 

$

504

 

 

$

7,049

 

Charge Offs

 

 

(98

)

 

 

 

 

-

 

 

 

(37

)

 

 

-

 

 

 

(215

)

 

 

(491

)

 

 

-

 

 

 

 

 

-

 

 

 

(841

)

Recoveries

 

 

-

 

 

 

 

 

-

 

 

 

3

 

 

 

11

 

 

 

22

 

 

 

120

 

 

 

-

 

 

 

 

 

-

 

 

 

156

 

Provision (Credit)

 

 

162

 

 

 

 

 

64

 

 

 

(43

)

 

 

406

 

 

 

615

 

 

 

438

 

 

 

-

 

 

 

 

 

(504

)

 

 

1,138

 

Other Non-interest expense related to unfunded

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

205

 

 

 

 

 

-

 

 

 

205

 

Ending Balance

 

$

311

 

 

 

 

$

314

 

 

$

691

 

 

$

3,634

 

 

$

1,727

 

 

$

551

 

 

$

479

 

 

 

 

$

-

 

 

$

7,707

 

Ending balance: individually evaluated for

   impairment

 

$

30

 

 

 

 

$

-

 

 

$

21

 

 

$

-

 

 

$

142

 

 

$

4

 

 

$

-

 

 

 

 

$

-

 

 

$

197

 

Ending balance: collectively evaluated for

   impairment

 

$

281

 

 

 

 

$

314

 

 

$

670

 

 

$

3,634

 

 

$

1,585

 

 

$

547

 

 

$

479

 

 

 

 

$

-

 

 

$

7,510

 

Ending balance: loans acquired with deteriorated

   credit quality

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

164,691

 

 

 

 

$

198,859

 

 

$

111,949

 

 

$

550,082

 

 

$

144,009

 

 

$

49,409

 

 

$

-

 

 

 

 

$

-

 

 

$

1,218,999

 

Ending balance: individually evaluated for

   impairment

 

$

829

 

 

 

 

$

-

 

 

$

691

 

 

$

299

 

 

$

1,209

 

 

$

33

 

 

$

-

 

 

 

 

$

-

 

 

$

3,061

 

Ending balance: collectively evaluated for

   impairment

 

$

163,816

 

 

 

 

$

198,859

 

 

$

111,258

 

 

$

549,783

 

 

$

142,694

 

 

$

49,376

 

 

$

-

 

 

 

 

$

-

 

 

$

1,215,786

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

46

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

106

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

 

$

152