XML 23 R38.htm IDEA: XBRL DOCUMENT v3.20.1
LOANS (Details) - USD ($)
3 Months Ended
Mar. 31, 2020
Mar. 31, 2019
Dec. 31, 2019
Loans      
Total loans $ 1,044,177,000 $ 1,045,428,000 $ 1,058,776,000
Acquired portfolio      
Acquired with deteriorated credit quality 5,331,000 5,960,000  
Balance at the beginning of period 3,176,000 5,051,000  
Accretion (759,000) (541,000)  
Reclassification from nonaccretable difference 293,000 12,000  
Balance at the end of period 2,710,000 4,522,000  
Changes in the allowance for loan losses      
Net charge off activity 116,000 129,000  
Provision for loan losses 100,000 100,000  
PFC      
Acquired portfolio      
Loans acquired - contractual payments 67,139,000    
Nonaccretable difference (2,234,000)    
Expected cash flows 64,905,000    
Accretable yield (2,844,000)    
Carrying balance at acquisition date 62,061,000    
Balance at the beginning of period 105,000 128,000  
Accretion (90,000)    
Reclassification from nonaccretable difference 52,000    
Balance at the end of period 67,000 128,000  
Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 84,138,000    
Nonaccretable difference (1,172,000)    
Expected cash flows 82,966,000    
Accretable yield (2,091,000)    
Carrying balance at acquisition date 80,875,000    
Balance at the beginning of period 209,000 229,000  
Accretion (77,000) (16,000)  
Reclassification from nonaccretable difference 58,000    
Balance at the end of period 190,000 213,000  
Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 32,660,000    
Nonaccretable difference (265,000)    
Expected cash flows 32,395,000    
Accretable yield (688,000)    
Carrying balance at acquisition date 31,707,000    
Balance at the beginning of period 19,000 95,000  
Accretion (4,000) (51,000)  
Reclassification from nonaccretable difference 3,000    
Balance at the end of period 18,000 44,000  
FFNM      
Acquired portfolio      
Loans acquired - contractual payments 192,742,000    
Nonaccretable difference (2,100,000)    
Expected cash flows 190,642,000    
Accretable yield (5,198,000)    
Carrying balance at acquisition date 185,444,000    
Balance at the beginning of period 2,471,000 4,017,000  
Accretion (547,000) (410,000)  
Reclassification from nonaccretable difference 177,000    
Balance at the end of period 2,101,000 3,607,000  
Lincoln Community Bank      
Acquired portfolio      
Loans acquired - contractual payments 39,601,000    
Nonaccretable difference (421,000)    
Expected cash flows 39,180,000    
Accretable yield (633,000)    
Carrying balance at acquisition date 38,547,000    
Balance at the beginning of period 372,000 582,000  
Accretion (41,000) (64,000)  
Reclassification from nonaccretable difference 3,000 12,000  
Balance at the end of period 334,000 530,000  
Commercial real estate      
Loans      
Total loans 522,659,000 498,471,000 514,394,000
Acquired portfolio      
Acquired with deteriorated credit quality 1,739,000 2,763,000  
Changes in the allowance for loan losses      
Provision for loan losses 623,000 (109,000)  
Commercial, financial, and agricultural      
Loans      
Total loans 207,727,000 201,089,000 211,023,000
Acquired portfolio      
Acquired with deteriorated credit quality 2,416,000 1,419,000  
Changes in the allowance for loan losses      
Provision for loan losses 502,000 372,000  
Commercial construction      
Loans      
Total loans 29,971,000 33,118,000 40,107,000
Acquired portfolio      
Acquired with deteriorated credit quality 367,000 365,000  
Changes in the allowance for loan losses      
Provision for loan losses 27,000 (1,000)  
One to four family residential real estate      
Loans      
Total loans 244,059,000 281,104,000 253,918,000
Acquired portfolio      
Acquired with deteriorated credit quality 808,000 1,161,000  
Changes in the allowance for loan losses      
Provision for loan losses 291,000 60,000  
Consumer      
Loans      
Total loans 20,375,000 19,624,000 21,238,000
Acquired portfolio      
Acquired with deteriorated credit quality 1,000 39,000  
Changes in the allowance for loan losses      
Provision for loan losses 33,000 49,000  
Consumer construction      
Loans      
Total loans 19,386,000 12,022,000 $ 18,096,000
Acquired portfolio      
Acquired with deteriorated credit quality   213,000  
Changes in the allowance for loan losses      
Provision for loan losses 7,000    
Acquired Impaired      
Acquired portfolio      
Balance at the beginning of period 959,000 1,078,000  
Accretion (411,000) (15,000)  
Reclassification from nonaccretable difference 293,000 12,000  
Balance at the end of period 841,000 1,075,000  
Acquired Impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 13,290,000    
Nonaccretable difference (2,234,000)    
Expected cash flows 11,056,000    
Accretable yield (744,000)    
Carrying balance at acquisition date 10,312,000    
Balance at the beginning of period 105,000 128,000  
Accretion (90,000)    
Reclassification from nonaccretable difference 52,000    
Balance at the end of period 67,000 128,000  
Acquired Impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 3,401,000    
Nonaccretable difference (1,172,000)    
Expected cash flows 2,229,000    
Accretable yield (391,000)    
Carrying balance at acquisition date 1,838,000    
Balance at the beginning of period 209,000 213,000  
Accretion (77,000)    
Reclassification from nonaccretable difference 58,000    
Balance at the end of period 190,000 213,000  
Acquired Impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 2,105,000    
Nonaccretable difference (265,000)    
Expected cash flows 1,840,000    
Accretable yield (88,000)    
Carrying balance at acquisition date 1,752,000    
Balance at the beginning of period 19,000 26,000  
Accretion (4,000)    
Reclassification from nonaccretable difference 3,000    
Balance at the end of period 18,000 26,000  
Acquired Impaired | FFNM      
Acquired portfolio      
Loans acquired - contractual payments 5,440,000    
Nonaccretable difference (2,100,000)    
Expected cash flows 3,340,000    
Accretable yield (700,000)    
Carrying balance at acquisition date 2,640,000    
Balance at the beginning of period 518,000 571,000  
Accretion (237,000)    
Reclassification from nonaccretable difference 177,000    
Balance at the end of period 458,000 571,000  
Acquired Impaired | Lincoln Community Bank      
Acquired portfolio      
Loans acquired - contractual payments 1,901,000    
Nonaccretable difference (421,000)    
Expected cash flows 1,480,000    
Accretable yield (140,000)    
Carrying balance at acquisition date 1,340,000    
Balance at the beginning of period 108,000 140,000  
Accretion (3,000) (15,000)  
Reclassification from nonaccretable difference 3,000 12,000  
Balance at the end of period 108,000 137,000  
Acquired Non-impaired      
Acquired portfolio      
Balance at the beginning of period 2,217,000 3,973,000  
Accretion (348,000) (526,000)  
Balance at the end of period 1,869,000 3,447,000  
Acquired Non-impaired | PFC      
Acquired portfolio      
Loans acquired - contractual payments 53,849,000    
Expected cash flows 53,849,000    
Accretable yield (2,100,000)    
Carrying balance at acquisition date 51,749,000    
Acquired Non-impaired | Eagle River      
Acquired portfolio      
Loans acquired - contractual payments 80,737,000    
Expected cash flows 80,737,000    
Accretable yield (1,700,000)    
Carrying balance at acquisition date 79,037,000    
Balance at the beginning of period   16,000  
Accretion   (16,000)  
Acquired Non-impaired | Niagara Bancorporation      
Acquired portfolio      
Loans acquired - contractual payments 30,555,000    
Expected cash flows 30,555,000    
Accretable yield (600,000)    
Carrying balance at acquisition date 29,955,000    
Balance at the beginning of period   69,000  
Accretion   (51,000)  
Balance at the end of period   18,000  
Acquired Non-impaired | FFNM      
Acquired portfolio      
Loans acquired - contractual payments 187,302,000    
Expected cash flows 187,302,000    
Accretable yield (4,498,000)    
Carrying balance at acquisition date 182,804,000    
Balance at the beginning of period 1,953,000 3,446,000  
Accretion (310,000) (410,000)  
Balance at the end of period 1,643,000 3,036,000  
Acquired Non-impaired | Lincoln Community Bank      
Acquired portfolio      
Loans acquired - contractual payments 37,700,000    
Expected cash flows 37,700,000    
Accretable yield (493,000)    
Carrying balance at acquisition date 37,207,000    
Balance at the beginning of period 264,000 442,000  
Accretion (38,000) (49,000)  
Balance at the end of period $ 226,000 $ 393,000