XML 54 R10.htm IDEA: XBRL DOCUMENT v2.4.0.8
LOANS
6 Months Ended
Jun. 30, 2014
Receivables [Abstract]  
LOANS
NOTE 4 LOANS

The Company did not have any loans held for sale as of June 30, 2014 as compared to $556 thousand in loans held for sale on December 31, 2013. Due to lack of materiality, these loans are included in the Consumer Real Estate loans below.

Loan balances as of June 30, 2014 and December 31, 2013:

 

     (In Thousands)  

Loans:

   June 30, 2014     December 31, 2013  

Consumer real estate

   $ 95,863      $ 92,438   

Agricultural real estate

     47,745        44,301   

Agricultural

     63,393        65,449   

Commercial real estate

     265,902        248,893   

Commercial and industrial

     98,292        99,498   

Consumer

     22,801        21,406   

Industrial Development Bonds

     4,163        4,358   
  

 

 

   

 

 

 
     598,159        576,343   

Less: Net deferred loan fees and costs

     (320     (230
  

 

 

   

 

 

 
     597,839        576,113   

Less: Allowance for loan losses

     (5,663     (5,194
  

 

 

   

 

 

 

Loans - Net

   $ 592,176      $ 570,919   
  

 

 

   

 

 

 

 

The following is a maturity schedule by major category of loans as of June 30, 2014:

 

     Maturities (In Thousands)  
     Within
One Year
     After One
Year Within
Five Years
     After
Five Years
 

Consumer Real Estate

   $ 10,419       $ 19,495       $ 65,949   

Agricultural Real Estate

     2,988         14,550         30,207   

Agricultural

     36,743         22,880         3,770   

Commercial Real Estate

     44,870         95,279         125,753   

Commercial/Industrial

     58,309         34,190         5,793   

Consumer

     5,456         13,167         4,178   

Industrial Development Bonds

     1,633         529         2,001   

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of June 30, 2014. Variable rate loans whose current rates are equal to their floor or ceiling are classified as fixed in this table.

 

     (In Thousands)  
     Fixed Rate      Variable
Rate
 

Consumer Real Estate

   $ 75,588       $ 20,275   

Agricultural Real Estate

     33,573         14,172   

Agricultural

     58,784         4,609   

Commercial Real Estate

     170,740         95,162   

Commercial/Industrial

     70,718         27,574   

Consumer

     18,317         4,484   

Industrial Development Bonds

     3,980         183   

As of June 30, 2014 and December 31, 2013 one to four family residential mortgage loans amounting to $22.6 and $24.2 million, respectively, have been pledged as security for loans the Bank has received from the Federal Home Loan Bank.

Industrial Development Bonds are included in the commercial and industrial category for the remainder of the tables in this Note 4.

 

The following table represents the contractual aging of the recorded investment in past due loans by portfolio segment of loans as of June 30, 2014 and December 31, 2013, net of deferred fees:

 

     (In Thousands)  
June 30, 2014    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

   $ 970       $ 256       $ 54       $ 1,280       $ 94,583       $ 95,863       $ —     

Agricultural Real Estate

     —           —           —           —           47,745         47,745         —     

Agricultural

     14         —           —           14         63,379         63,393         —     

Commercial Real Estate

     12         —           —           12         265,890         265,902         —     

Commercial and Industrial

     —           —           —           —           102,455         102,455         —     

Consumer

     2         —           —           2         22,479         22,481         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 998       $ 256       $ 54       $ 1,308       $ 596,531       $ 597,839       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 2013    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

   $ 778       $ —         $ 234       $ 1,012       $ 91,426       $ 92,438       $ —     

Agricultural Real Estate

     —           —           —           —           44,301         44,301         —     

Agricultural

     —           —           —           —           65,449         65,449         —     

Commercial Real Estate

     —           —           373         373         248,520         248,893         —     

Commercial and Industrial

     —           —           26         26         103,830         103,856         —     

Consumer

     28         2         —           30         21,146         21,176         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 806       $ 2       $ 633       $ 1,441       $ 574,672       $ 576,113       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of June 30, 2014 and December 31, 2013:

 

     (In Thousands)  
     June 30
2014
     December 31
2013
 

Consumer Real Estate

   $ 173       $ 483   

Commercial Real Estate

     799         2,436   

Commercial and Industrial

     355         410   
  

 

 

    

 

 

 

Total

   $ 1,327       $ 3,329   
  

 

 

    

 

 

 

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 Risk Management Association 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 grade is summarized by high liquidity, minimum risk, strong ratios, and low handling costs.

 

  3. Two (2) Good. Desirable loans of somewhat less stature than Grade 1, but with strong financial statements. Loan supported by financial statements containing strong balance sheets, generally with a leverage position less than 1.50, 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. Generally, customers should have a leverage position less than 2.00. May be some weakness but with offsetting features of other support readily available. Loans that are meeting the terms of repayment.

Loans may be graded 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 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 the credit weaknesses is observed, a lower risk grade is warranted.

 

  5.

Four (4) Satisfactory / Monitored. A “4” (Satisfactory/Monitored) risk grade 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 deserves 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 class based on the most recent analysis performed as of June 30, 2014 and December 31, 2013:

 

     (In Thousands)  
     Agricultural
Real Estate
     Agricultural      Commercial
Real Estate
     Commercial
and Industrial
     Industrial
Development
Bonds
 

June 30, 2014

              

1-2

   $ 4,497       $ 7,029       $ 1,295       $ 365       $ —     

3

     15,265         22,954         52,072         24,343         3,687   

4

     27,648         33,410         205,801         70,439         476   

5

     114         —           1,871         2,081         —     

6

     221         —           4,863         673         —     

7

     —           —           —           391         —     

8

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 47,745       $ 63,393       $ 265,902       $ 98,292       $ 4,163   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     Agricultural
Real Estate
     Agricultural      Commercial
Real Estate
     Commercial
and Industrial
     Industrial
Development
Bonds
 

December 31, 2013

              

1-2

   $ 3,764       $ 9,263       $ 1,104       $ 2,525       $ —     

3

     14,588         27,212         55,060         21,610         3,869   

4

     25,186         28,974         182,277         72,059         489   

5

     729         —           4,987         2,119         —     

6

     34         —           5,092         758         —     

7

     —           —           373         427         —     

8

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 44,301       $ 65,449       $ 248,893       $ 99,498       $ 4,358   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

For consumer residential real estate, and other, 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 June 30, 2014 and December 31, 2013.

 

     (In Thousands)  
     Consumer
Real Estate
     Consumer
Real Estate
 
     June 30
2014
     December 31
2013
 

Grade

     

Pass

   $ 95,553       $ 92,226   

Special Mention (5)

     —           —     

Substandard (6)

     310         18   

Doubtful (7)

     —           194   
  

 

 

    

 

 

 

Total

   $ 95,863       $ 92,438   
  

 

 

    

 

 

 

 

     (In Thousands)  
     Consumer - Credit      Consumer - Other  
     June 30
2014
     December 31
2013
     June 30
2014
     December 31
2013
 

Performing

   $ 3,574       $ 3,721       $ 18,882       $ 17,425   

Nonperforming

     —           —           25         30   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,574       $ 3,721       $ 18,907       $ 17,455   
  

 

 

    

 

 

    

 

 

    

 

 

 

Information about impaired loans as of June 30, 2014, December 31, 2013 and June 30, 2013 are as follows:

 

     June 30, 2014      December 31, 2013      June 30, 2013  

Impaired loans without a valuation allowance

   $ 1,444       $ 924       $ 1,703   

Impaired loans with a valuation allowance

     345         1,516         2,818   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 1,789       $ 2,440       $ 4,521   
  

 

 

    

 

 

    

 

 

 

Valuation allowance related to impaired loans

   $ 202       $ 516       $ 771   

Total non-accrual loans

   $ 1,327       $ 3,329       $ 4,609   

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

   $ —         $ —         $ —     

Quarter ended average investment in impaired loans

   $ 1,928       $ 2,532       $ 4,363   

Year to date average investment in impaired loans

   $ 2,090       $ 3,274       $ 4,342   

No additional funds are committed to be advanced in connection with impaired loans.

The Bank had approximately $964 thousand of its impaired loans classified as troubled debt restructured as of June 30, 2014, $861.2 thousand as of December 31, 2013 and $2.9 million as of June 30, 2013.

 

The following table represents three months and six months ended June 30, 2014.

 

            (In Thousands)  

Three Months

June 30, 2014

   Number of
Contracts
     Pre-
Modification
Outstanding
     Post-
Modification
Outstanding
 

Troubled Debt
Restructurings

   Modified in the
Last 3 Months
     Recorded
Investment
     Recorded
Investment
 

Ag Real Estate

     —         $ —         $ —     
            (In Thousands)  

Six Months

June 30, 2014

   Number of
Contracts
     Pre-
Modification
Outstanding
     Post-
Modification
Outstanding
 

Troubled Debt
Restructurings

   Modified in the
Last 6 Months
     Recorded
Investment
     Recorded
Investment
 

Ag Real Estate

     2       $ 153       $ 141   

 

The following table represents three months and six months ended June 30, 2013.

 

            (In Thousands)  

Three Months

June 30, 2013

   Number of
Contracts
     Pre-
Modification
Outstanding
     Post-
Modification
Outstanding
 

Troubled Debt
Restructurings

   Modified in the
Last 3 Months
     Recorded
Investment
     Recorded
Investment
 

Commercial and Industrial

     3       $ 2,251       $ 2,251   
            (In Thousands)  

Six Months

June 30, 2013

   Number of
Contracts
     Pre-
Modification
Outstanding
     Post-
Modification
Outstanding
 

Troubled Debt
Restructurings

   Modified in the
Last 6 Months
     Recorded
Investment
     Recorded
Investment
 

Commercial and Industrial

     4       $ 2,294       $ 2,332   

 

For the three and six month periods ended June 30, 2014 and 2013, there were no TDRs that subsequently defaulted after modification.

 

For the majority of the Bank’s impaired loans, the Bank will apply the observable market price methodology. However, the Bank may also utilize a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest. To determine observable market price, collateral asset values securing an impaired loan are periodically evaluated. Maximum time for 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-off 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 table presents loans individually evaluated for impairment by class of loans for three months ended June 30, 2014 and June 30, 2013.

 

     (In Thousands)  
Three Months Ended June 30, 2014    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded:

              

Consumer real estate

   $ 26       $ 26       $ —         $ 23       $ 1   

Agricultural real estate

     141         141         —           141         —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     1,277         1,277         —           845         14   

Commercial and industrial

     —           —           —           354         14   

Consumer

     —           —           —           —           —     

With a specific allowance recorded:

              

Consumer real estate

     —           —           —           55         1   

Agricultural real estate

     —           —           —           —           —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     —           —           —           —           —     

Commercial and industrial

     345         345         202         510         2   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

              

Consumer real estate

   $ 26       $ 26       $ —         $ 78       $ 2   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural real estate

   $ 141       $ 141       $ —         $ 141       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial real estate

   $ 1,277       $ 1,277       $ —         $ 845       $ 14   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

   $ 345       $ 345       $ 202       $ 864       $ 16   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     (In Thousands)  
Three Months Ended June 30, 2013    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded:

              

Consumer real estate

   $ 359       $ 431       $ —         $ 202       $ —     

Agricultural real estate

     —           —           —           —           —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     1,035         1,459         —           1,038         —     

Commercial and industrial

     309         309         —           309         —     

Consumer

     —           3         —           —           —     

With a specific allowance recorded:

              

Consumer real estate

     111         111         38         111         —     

Agricultural real estate

     88         88         15         111         —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     —           —           —           15         —     

Commercial and industrial

     2,619         2,619         718         2,659         —     

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

              

Consumer real estate

   $ 470       $ 542       $ 38       $ 313       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural real estate

   $ 88       $ 88       $ 15       $ 111       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial real estate

   $ 1,035       $ 1,459       $ —         $ 1,053       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

   $ 2,928       $ 2,928       $ 718       $ 2,968       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ 3       $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents loans individually evaluated for impairment by class of loans for six months ended June 30, 2014 and June 30, 2013.

 

     (In Thousands)  
Six Months Ended June 30, 2014    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded:

              

Consumer real estate

   $ 26       $ 26       $ —         $ 44       $ 1   

Agricultural real estate

     141         141         —           141         —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     1,277         1,277         —           874         28   

Commercial and industrial

     —           —           —           181         40   

Consumer

     —           —           —           —           —     

With a specific allowance recorded:

              —        

Consumer real estate

     —           —           —           127         2   

Agricultural real estate

     —           —           —           —           —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     —           —           —           47         —     

Commercial and industrial

     345         345         202         676         5   

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

              

Consumer real estate

   $ 26       $ 26       $ —         $ 171       $ 3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural real estate

   $ 141       $ 141       $ —         $ 141       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial real estate

   $ 1,277       $ 1,277       $ —         $ 921       $ 28   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

   $ 345       $ 345       $ 202       $ 857       $ 45   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     (In Thousands)  
Six Months Ended June 30, 2013    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Average
Recorded
Investment
     Interest
Income
Recognized
 

With no related allowance recorded:

              

Consumer real estate

   $ 359       $ 431       $ —         $ 131       $ —     

Agricultural real estate

     —           —           —           —           —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     1,035         1,459         —           622         —     

Commercial and industrial

     309         309         —           297         —     

Consumer

     —           3         —           —           —     

With a specific allowance recorded:

              

Consumer real estate

     111         111         38         121         —     

Agricultural real estate

     88         88         15         55         —     

Agricultural

     —           —           —           —           —     

Commercial real estate

     —           —           —           332         —     

Commercial and industrial

     2,619         2,619         718         2,701         —     

Consumer

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

              

Consumer real estate

   $ 470       $ 542       $ 38       $ 252       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural real estate

   $ 88       $ 88       $ 15       $ 55       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial real estate

   $ 1,035       $ 1,459       $ —         $ 954       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and industrial

   $ 2,928       $ 2,928       $ 718       $ 2,998       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ 3       $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

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.

 

     (In Thousands)  
     Six Months Ended
June 30, 2014
    Twelve Months Ended
December 31, 2013
 

Allowance for Loan & Lease Losses

    

Balance at beginning of year

   $ 5,194      $ 5,224   

Provision for loan loss

     872        858   

Loans charged off

     (534     (1,262

Recoveries

     131        374   
  

 

 

   

 

 

 

Allowance for Loan & Lease Losses

   $ 5,663      $ 5,194   
  

 

 

   

 

 

 

Allowance for Unfunded Loan Commitments & Letters of Credit

   $ 186      $ 163   
  

 

 

   

 

 

 

Total Allowance for Credit Losses

   $ 5,849      $ 5,357   
  

 

 

   

 

 

 

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, net asset line. The ACL presented above represents the full amount of reserves available to absorb possible credit losses.

 

The following table breaks down the activity within ACL 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.

Additional analysis related to the allowance for credit losses for three months ended June 30, 2014 and June 30, 2013 is as follows:

 

    (In Thousands)  
    Consumer
Real
Estate
    Agricultural
Real Estate
    Agricultural     Commercial
Real Estate
    Commercial
and
Industrial
    Consumer     Unfunded
Loan
Commitment
& Letters of
Credit
    Unallocated     Total  

Three Months Ended June 30, 2014

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 402      $ 131      $ 323      $ 1,959      $ 1,330      $ 270      $ 180      $ 910      $ 5,505   

Charge Offs

    (66     —          —          (28     —          (74     —          —        $ (168

Recoveries

    7        —          3        —          5        47        —          —        $ 62   

Provision (Credit)

    226        (6     (9     (44     134        47        —          96      $ 444   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          6        —        $ 6   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 569      $ 125      $ 317      $ 1,887      $ 1,469      $ 290      $ 186      $ 1,006      $ 5,849   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ —        $ —        $ —        $ —        $ 202      $ —        $ —        $ —        $ 202   

Ending balance: collectively evaluated for impairment

  $ 569      $ 125      $ 317      $ 1,887      $ 1,267      $ 290      $ 186      $ 1,006      $ 5,647   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 2      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 95,863      $ 47,745      $ 63,393      $ 265,902      $ 102,455      $ 22,481      $ —        $ —        $ 597,839   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 26      $ 141      $ —        $ 1,277      $ 345      $ —        $ —        $ —        $ 1,789   

Ending balance: collectively evaluated for impairment

  $ 95,837      $ 47,604      $ 63,393      $ 264,625      $ 102,110      $ 22,481      $ —        $ —        $ 596,050   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 532      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 532   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    (In Thousands)  
    Consumer
Real
Estate
    Agricultural
Real Estate
    Agricultural     Commercial
Real Estate
    Commercial
and
Industrial
    Consumer     Unfunded
Loan
Commitment
& Letters of
Credit
    Unallocated     Total  

Three Months Ended June 30, 2013

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 463      $ 105      $ 260      $ 1,566      $ 1,972      $ 256      $ 172      $ 722      $ 5,516   

Charge Offs

    (89     —          —          (44     —          (112     —          —        $ (245

Recoveries

    4        —          3        —          41        38        —          —        $ 86   

Provision (Credit)

    (17     10        14        (62     125        84        —          (42   $ 112   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          15        —        $ 15   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 361      $ 115      $ 277      $ 1,460      $ 2,138      $ 266      $ 187      $ 680      $ 5,484   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 38      $ 15      $ —        $ —        $ 718      $ —        $ —        $ —        $ 771   

Ending balance: collectively evaluated for impairment

  $ 323      $ 100      $ 277      $ 1,460      $ 1,420      $ 266      $ 187      $ 680      $ 4,713   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 2      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 77,948      $ 35,746      $ 55,331      $ 215,246      $ 97,080      $ 19,723      $ —        $ —        $ 501,074   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 470      $ 88      $ —        $ 1,035      $ 2,928      $ —        $ —        $ —        $ 4,521   

Ending balance: collectively evaluated for impairment

  $ 77,478      $ 35,658      $ 55,331      $ 214,211      $ 94,152      $ 19,723      $ —        $ —        $ 496,553   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 549      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 549   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Additional analysis related to the allowance for credit losses for six months ended June 30, 2014 and June 30, 2013 is as follows:

 

    (In Thousands)  
    Consumer
Real
Estate
    Agricultural
Real Estate
    Agricultural     Commercial
Real Estate
    Commercial
and
Industrial
    Consumer     Unfunded
Loan
Commitment
& Letters of
Credit
    Unallocated     Total  

Six Months Ended June 30, 2014

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 257      $ 131      $ 326      $ 2,107      $ 1,359      $ 292      $ 163      $ 722      $ 5,357   

Charge Offs

    (131     —          —          (229     —          (174     —          —        $ (534

Recoveries

    17        —          3        3        10        98        —          —        $ 131   

Provision (Credit)

    426        (6     (13     6        99        74        —          286      $ 872   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          23        —        $ 23   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 569      $ 125      $ 316      $ 1,887      $ 1,468      $ 290      $ 186      $ 1,008      $ 5,849   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ —        $ —        $ —        $ —        $ 202      $ —        $ —        $ —        $ 202   

Ending balance: collectively evaluated for impairment

  $ 569      $ 125      $ 316      $ 1,887      $ 1,266      $ 290      $ 186      $ 1,008      $ 5,647   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 2      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 95,863      $ 47,745      $ 63,393      $ 265,902      $ 102,455      $ 22,481      $ —        $ —        $ 597,839   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 26      $ 141      $ —        $ 1,277      $ 345      $ —        $ —        $ —        $ 1,789   

Ending balance: collectively evaluated for impairment

  $ 95,837      $ 47,604      $ 63,393      $ 264,625      $ 102,110      $ 22,481      $ —        $ —        $ 596,050   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 532      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 532   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    (In Thousands)  
    Consumer
Real
Estate
    Agricultural
Real Estate
    Agricultural     Commercial
Real Estate
    Commercial
and
Industrial
    Consumer     Unfunded
Loan
Commitment
& Letters of
Credit
    Unallocated     Total  

Six Months Ended June 30, 2013

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 368      $ 113      $ 290      $ 1,749      $ 2,183      $ 268      $ 162      $ 253      $ 5,386   

Charge Offs

    (100     —          —          (64     —          (198     —          —        $ (362

Recoveries

    9        —          4        —          56        87        —          —        $ 156   

Provision (Credit)

    84        2        (17     (225     (101     109        —          427      $ 279   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          25        —        $ 25   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 361      $ 115      $ 277      $ 1,460      $ 2,138      $ 266      $ 187      $ 680      $ 5,484   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 38      $ 15      $ —        $ —        $ 718      $ —        $ —        $ —        $ 771   

Ending balance: collectively evaluated for impairment

  $ 323      $ 100      $ 277      $ 1,460      $ 1,420      $ 266      $ 187      $ 680      $ 4,713   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 2      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 2   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 77,948      $ 35,746      $ 55,331      $ 215,246      $ 97,080      $ 19,723      $ —        $ —        $ 501,074   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 470      $ 88      $ —        $ 1,035      $ 2,928      $ —        $ —        $ —        $ 4,521   

Ending balance: collectively evaluated for impairment

  $ 77,478      $ 35,658      $ 55,331      $ 214,211      $ 94,152      $ 19,723      $ —        $ —        $ 496,553   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 549      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 549