XML 20 R9.htm IDEA: XBRL DOCUMENT v3.5.0.2
Loans
6 Months Ended
Jun. 30, 2016
Receivables [Abstract]  
Loans
NOTE 4 LOANS

The Company had $1.8 million in loans held for sale at June 30, 2016 as compared to $1.2 million in loans held for sale at December 31, 2015. Due to materiality, these loans are included in the Consumer Real Estate and Agricultural Real Estate loan numbers.

Loan balances as of June 30, 2016 and December 31, 2015:

 

     (In Thousands)  
     June 30, 2016      December 31, 2015  

Loans:

     

Consumer Real Estate

   $ 89,090       $ 88,189   

Agricultural Real Estate

     61,403         58,525   

Agricultural

     83,287         82,654   

Commercial Real Estate

     357,838         322,762   

Commercial and Industrial

     104,336         100,125   

Consumer

     30,458         27,770   

Industrial Development Bonds

     5,952         6,491   
  

 

 

    

 

 

 
     732,364         686,516   

Less: Net deferred loan fees and costs

     (673      (638
  

 

 

    

 

 

 
     731,691         685,878   

Less: Allowance for loan losses

     (6,493      (6,057
  

 

 

    

 

 

 

Loans - Net

   $ 725,198       $ 679,821   
  

 

 

    

 

 

 

The following is a maturity schedule by major category of loans as of June 30, 2016:

 

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

Consumer Real Estate

   $ 1,428       $ 12,371       $ 75,291   

Agricultural Real Estate

     284         3,305         57,814   

Agricultural

     53,956         23,328         6,003   

Commercial Real Estate

     15,117         78,393         264,328   

Commercial and Industrial

     45,681         37,640         21,015   

Consumer

     5,808         18,331         6,319   

Industrial Development Bonds

     1,000         185         4,767   

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of June 30, 2016. Variable rate loans whose current rates are equal to their floor or ceiling are classified as fixed in this table.

 

     (In Thousands)  
     Fixed      Variable  
     Rate      Rate  

Consumer Real Estate

   $ 55,672       $ 33,418   

Agricultural Real Estate

     44,680         16,723   

Agricultural

     51,164         32,123   

Commercial Real Estate

     225,756         132,082   

Commercial and Industrial

     66,330         38,006   

Consumer

     26,215         4,243   

Industrial Development Bonds

     5,952         —     

As of June 30, 2016 and December 31, 2015 one to four family residential mortgage loans amounting to $19.1 and $20.0 million, respectively, have been pledged as security for future loans the Bank has received from the Federal Home Loan Bank.

Unless listed separately, 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 thousands) in past due loans by portfolio classification of loans as of June 30, 2016 and December 31, 2015, net of deferred loan fees and costs:

 

June 30, 2016   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

  $ 414      $ 176      $ 336      $ 926      $ 87,865      $ 88,791      $ 0   

Agricultural Real Estate

    —          —          163        163        61,190        61,353        —     

Agricultural

    —          —          3        3        83,430        83,433        —     

Commercial Real Estate

    —          —          231        231        357,012        357,243        —     

Commercial and Industrial

    49        —          —          49        110,337        110,386        —     

Consumer

    10        25        —          35        30,450        30,485        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 473      $ 201      $ 733      $ 1,407      $ 730,284      $ 731,691      $ 0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
December 31, 2015   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

  $ 303      $ 47      $ 357      $ 707      $ 87,240      $ 87,947      $ 0   

Agricultural Real Estate

    —          —          162        162        58,301        58,463        —     

Agricultural

    —          145        —          145        82,617        82,762        —     

Commercial Real Estate

    236        —          841        1,077        321,153        322,230        —     

Commercial and Industrial

    51        —          20        71        106,618        106,689        —     

Consumer

    19        9        —          28        27,759        27,787        —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total

  $ 609      $ 201      $ 1,380      $ 2,190      $ 683,688      $ 685,878      $ 0   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of June 30, 2016 and December 31, 2015:

 

     (In Thousands)  
     June 30,
2016
     December 31,
2015
 

Consumer Real Estate

   $ 1,013       $ 1,155   

Agricultural Real Estate

     162         162   

Agricultural

     —           —     

Commercial Real Estate

     232         484   

Commercial

     118         202   

Consumer

     3         38   
  

 

 

    

 

 

 

Total

   $ 1,528       $ 2,041   
  

 

 

    

 

 

 

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

Commercial Real Estate – Construction, purchase, and refinance of business purpose real estate. Risks discussed during the approval process include construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in a timely 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.

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.

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.

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.

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 federal crop insurance.

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.

Industrial Development Bonds – Funds for 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 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 portfolio class, net of deferred fees and costs, based on the most recent analysis performed as of June 30, 2016 and December 31, 2015:

 

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

June 30, 2016

              

1-2

   $ 4,826       $ 6,846       $ 1,424       $ 696       $ —     

3

     19,001         28,329         26,336         17,836         2,770   

4

     36,432         47,737         326,125         85,015         3,182   

5

     739         521         1,532         291         —     

6

     355         —           1,736         478         —     

7

     —           —           90         118         —     

8

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 61,353       $ 83,433       $ 357,243       $ 104,434       $ 5,952   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

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

December 31, 2015

              

1-2

   $ 5,841       $ 12,025       $ 597       $ 261       $ —     

3

     16,593         21,247         24,264         22,300         3,100   

4

     35,475         49,220         293,381         76,855         3,391   

5

     192         250         1,738         57         —     

6

     362         —           1,828         543         —     

7

     —           20         422         182         —     

8

     —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 58,463       $ 82,762       $ 322,230       $ 100,198       $ 6,491   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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, 2016 and December 31, 2015.

 

     (In Thousands)  
     Consumer
Real Estate
     Consumer
Real Estate
 
     June 30,
2016
     December 31,
2015
 

Grade

     

Pass

   $ 87,977       $ 87,292   

Special Mention (5)

     72         48   

Substandard (6)

     328         332   

Doubtful (7)

     414         275   
  

 

 

    

 

 

 

Total

   $ 88,791       $ 87,947   
  

 

 

    

 

 

 

 

     (In Thousands)  
     Consumer - Credit      Consumer - Other  
     June 30,
2016
     December 31,
2015
     June 30,
2016
     December 31,
2015
 

Performing

   $ 3,626       $ 3,901       $ 26,831       $ 23,863   

Nonperforming

     —           —           28         23   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,626       $ 3,901       $ 26,859       $ 23,886   
  

 

 

    

 

 

    

 

 

    

 

 

 

Information about impaired loans as of June 30, 2016, December 31, 2015 and June 30, 2015 are as follows:

 

     (In Thousands)  
     June 30, 2016      December 31, 2015      June 30, 2015  

Impaired loans without a valuation allowance

   $ 997       $ 1,257       $ 3,239   

Impaired loans with a valuation allowance

     622         879         1,783   
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 1,619       $ 2,136       $ 5,022   
  

 

 

    

 

 

    

 

 

 

Valuation allowance related to impaired loans

   $ 217       $ 330       $ 475   

Total non-accrual loans

   $ 1,528       $ 2,041       $ 3,063   

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

   $ —         $ —         $ —     

Quarter ended average investment in impaired loans

   $ 1,899       $ 2,207       $ 3,435   

Year to date average investment in impaired loans

   $ 1,995       $ 2,509       $ 2,451   

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

The Bank had approximately $656 thousand of its impaired loans classified as troubled debt restructured (TDR) as of June 30, 2016, $1.1 million as of December 31, 2015 and $1.3 million as of June 30, 2015. During the year-to-date 2016, one new loan was considered TDR. This loan is making interest-only payments.

The following table represents three and six months ended June 30, 2016.

 

Three Months

June 30, 2016

(in thousands)

Troubled Debt Restructurings

   Number of
Contracts
Modified in the
Last 3 Months
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
     Six Months
June 30, 2016
(in thousands)
Troubled Debt Restructurings
   Number of
Contracts
Modified in the
Last 6 Months
   Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Consumer Real Estate

     —           —           —         Consumer Real Estate    1    $ 138       $ 138   

The following table represents three and six months ended June 30, 2015.

 

Three Months

June 30, 2015

(in thousands)

Troubled Debt Restructurings

   Number of
Contracts
Modified in the
Last 3 Months
     Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
     Six Months
June 30, 2015
(in thousands)
Troubled Debt Restructurings
     Number of
Contracts
Modified in the
Last 6 Months
   Pre-
Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial Real Estate

     —         $ —         $ —           Commercial Real Estate       1    $ 528       $ 430   

Commercial and Industrial

     —           —           —           Commercial and Industrial       1      25         24   

For the three and six month period ended June 30, 2016 and 2015, there were no TDRs that subsequently defaulted after modification.

For the majority of the Bank’s impaired loans, the Bank will apply the fair value of collateral or use a measurement incorporating the present value of expected future cash flows discounted at the loan’s effective rate of interest. To determine 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. 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 tables present loans individually evaluated for impairment by class of loans for three months ended June 30, 2016 and June 30, 2015.

 

     (In Thousands)  
Three Months Ended June 30, 2016    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     QTD
Average
Recorded
Investment
     QTD
Interest
Income
Recognized
     QTD
Interest
Income
Recognized
Cash Basis
 

With no related allowance recorded:

                 

Consumer Real Estate

   $ 40       $ 40       $ —         $ 25       $ —         $ —     

Agricultural Real Estate

     162         162         —           162         —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     346         346         —           346         6         6   

Commercial and Industrial

     449         449         —           450         6         —     

Consumer

     —           —           —           —           —           —     

With a specific allowance recorded:

                 

Consumer Real Estate

     414         414         61         478         7         6   

Agricultural Real Estate

     —           —           —           —           —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     90         90         90         311         —           —     

Commercial and Industrial

     118         118         66         127         —           —     

Consumer

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 454       $ 454       $ 61       $ 503       $ 7       $ 6   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 162       $ 162       $ —         $ 162       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 436       $ 436       $ 90       $ 657       $ 6       $ 6   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 567       $ 567       $ 66       $ 577       $ 6       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     (In Thousands)  
Three Months Ended June 30, 2015    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     QTD
Average
Recorded
Investment
     QTD
Interest
Income
Recognized
     QTD
Interest
Income
Recognized
Cash Basis
 

With no related allowance recorded:

                 

Consumer Real Estate

   $ 557       $ 557       $ —         $ 145       $ —         $ —     

Agricultural Real Estate

     222         222         —           74         —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     1,460         1,546         —           634         —           9   

Commercial and Industrial

     1,000         1,364         —           798         13         —     

Consumer

     —           —           —           —           —           —     

With a specific allowance recorded:

                 

Consumer Real Estate

     121         121         39         120         —           1   

Agricultural Real Estate

     —           —           —           —           —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     1,339         1,339         235         1,340         7         —     

Commercial and Industrial

     323         323         201         324         —           —     

Consumer

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 678       $ 678       $ 39       $ 265       $ —         $ 1   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 222       $ 222       $ —         $ 74       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 2,799       $ 2,885       $ 235       $ 1,974       $ 7       $ 9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 1,323       $ 1,687       $ 201       $ 1,122       $ 13       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present loans individually evaluated for impairment by class of loans for six months ended June 30, 2016 and June 30, 2015.

 

     (In Thousands)  
Six Months Ended June 30, 2016    Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     YTD
Average
Recorded
Investment
     YTD
Interest
Income
Recognized
     YTD
Interest
Income
Recognized
Cash Basis
 

With no related allowance recorded:

                 

Consumer Real Estate

   $ 40       $ 40       $ —         $ 91       $ —         $ —     

Agricultural Real Estate

     162         162         —           162         1         —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     346         346         —           378         14         13   

Commercial and Industrial

     449         449         —           452         12         —     

Consumer

     —           —           —           —           —           —     

With a specific allowance recorded:

                 

Consumer Real Estate

     414         414         61         392         11         9   

Agricultural Real Estate

     —           —           —           —           —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     90         90         90         366         —           —     

Commercial and Industrial

     118         118         66         154         —           —     

Consumer

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 454       $ 454       $ 61       $ 483       $ 11       $ 9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 162       $ 162       $ —         $ 162       $ 1       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 436       $ 436       $ 90       $ 744       $ 14       $ 13   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 567       $ 567       $ 66       $ 606       $ 12       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     (In Thousands)  
Six Months Ended June 30, 2015    Recorded
Investment
     Unpaid
Principal
222
     Related
Allowance
     YTD
Average
Recorded
Investment
     YTD
Interest
Income
Recognized
     YTD
Interest
Income
Recognized
Cash Basis
 

With no related allowance recorded:

                 

Consumer Real Estate

   $ 557       $ 557       $ —         $ 159       $ —         $ —     

Agricultural Real Estate

     222         222         —           37         —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     1,460         1,546         —           317         —           9   

Commercial and Industrial

     1,000         1,364         —           399         13         —     

Consumer

     —           —           —           —           —           —     

With a specific allowance recorded:

                 

Consumer Real Estate

     121         121         39         108         —           4   

Agricultural Real Estate

     —           —           —           —           —           —     

Agricultural

     —           —           —           —           —           —     

Commercial Real Estate

     1,339         1,339         235         1,096         8      

Commercial and Industrial

     323         323         201         331         —           —     

Consumer

     —           —           —           4         —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 678       $ 678       $ 39       $ 267       $ —         $ 4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 222       $ 222       $ —         $ 37       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

   $ —         $ —         $ —         $ —         $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 2,799       $ 2,885       $ 235       $ 1,413       $ 8       $ 9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 1,323       $ 1,687       $ 201       $ 730       $ 13       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

   $ —         $ —         $ —         $ 4       $ —         $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2016, the Company had $673 thousand of foreclosed residential real estate property obtained by physical possession and $512 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions. As of June 30, 2015, the Company had $452 thousand of foreclosed residential real estate property obtained by physical possession and $138 thousand of consumer mortgage loans secured by residential real estate properties for which foreclosure proceedings are in process according to local jurisdictions.

The Allowance for Loan and Lease Losses (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      Twelve Months Ended  
     June 30, 2016      December 31, 2015  

Allowance for Loan & Lease Losses

     

Balance at beginning of year

   $ 6,057       $ 5,905   

Provision for loan loss

     616         625   

Loans charged off

     (258      (1,030

Recoveries

     78         557   
  

 

 

    

 

 

 

Allowance for Loan & Lease Losses

   $ 6,493       $ 6,057   
  

 

 

    

 

 

 

Allowance for Unfunded Loan Commitments & Letters of Credit

   $ 219       $ 208   
  

 

 

    

 

 

 

Total Allowance for Credit Losses

   $ 6,712       $ 6,265   
  

 

 

    

 

 

 

The Company segregates its 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.

[Remainder of this page intentionally left blank]

 

The following table breaks down the activity within ACL for each loan portfolio classification 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, presented in thousands, related to the allowance for credit losses for three months ended June 30, 2016 and June 30, 2015 is as follows:

 

    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, 2016

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 457      $ 272      $ 548      $ 2,678      $ 1,251      $ 335      $ 220      $ 744      $ 6,505   

Charge Offs

    (63     —          (18     —          —          (93     —          —          (174

Recoveries

    19        —          1        3        3        17        —          —          43   

Provision (Credit)

    —          (43     60        36        (39     106        —          219        339   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          (1     —          (1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 413      $ 229      $ 591      $ 2,717      $ 1,215      $ 365      $ 219      $ 963      $ 6,712   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 61      $ —        $ —        $ 90      $ 66      $ —        $ —        $ —        $ 217   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 352      $ 229      $ 591      $ 2,627      $ 1,149      $ 365      $ 219      $ 963      $ 6,495   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 1        —          —          —          —          —          —          —        $ 1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 88,791      $ 61,353      $ 83,433      $ 357,243      $ 110,386      $ 30,485      $ —        $ —        $ 731,691   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 454      $ 162      $ —        $ 436      $ 567      $ —        $ —        $ —        $ 1,619   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 88,337      $ 61,191      $ 83,433      $ 356,807      $ 109,819      $ 30,485      $ —        $ —        $ 730,072   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 410      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 410   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    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, 2015

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 497      $ 187      $ 524      $ 2,212      $ 1,419      $ 284      $ 202      $ 854      $ 6,179   

Charge Offs

    —          —          —          (85     (389     (55     —          —          (529

Recoveries

    25        —          2        201        17        51        —          —          296   

Provision (Credit)

    (213     2        (7     (42     241        29        —          173        183   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          (1     —          (1
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 309      $ 189      $ 519      $ 2,286      $ 1,288      $ 309      $ 201      $ 1,027      $ 6,128   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 39      $ —        $ —        $ 235      $ 201      $ —        $ —        $ —        $ 475   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 270      $ 189      $ 519      $ 2,051      $ 1,087      $ 309      $ 201      $ 1,027      $ 5,653   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 1        —          —          —          —          —          —          —        $ 1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 86,641      $ 52,614      $ 74,352      $ 279,002      $ 102,822      $ 25,160      $ —        $ —        $ 620,591   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 678      $ 222      $ —        $ 2,799      $ 1,323      $ —        $ —        $ —        $ 5,022   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 85,963      $ 52,392      $ 74,352      $ 276,203      $ 101,499      $ 25,160      $ —        $ —        $ 615,569   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 517      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 517   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Additional analysis, presented in thousands, related to the allowance for credit losses for six months ended June 30, 2016 and June 30, 2015 is as follows:

 

    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, 2016

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 338      $ 211      $ 582      $ 2,516      $ 1,229      $ 337      $ 208      $ 844      $ 6,265   

Charge Offs

    (64     —          (18     (3     (20     (153     —          —          (258

Recoveries

    21        —          5        5        5        42        —          —          78   

Provision (Credit)

    117        18        22        199        2        139        —          119        616   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          11        —          11   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 412      $ 229      $ 591      $ 2,717      $ 1,216      $ 365      $ 219      $ 963      $ 6,712   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 61      $ —        $ —        $ 90      $ 66      $ —        $ —        $ —        $ 217   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 351      $ 229      $ 591      $ 2,627      $ 1,150      $ 365      $ 219      $ 963      $ 6,495   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 1        —          —          —          —          —          —          —        $ 1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 88,791      $ 61,353      $ 83,433      $ 357,243      $ 110,386      $ 30,485      $ —        $ —        $ 731,691   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 454      $ 162      $ —        $ 436      $ 567      $ —        $ —        $ —        $ 1,619   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 88,337      $ 61,191      $ 83,433      $ 356,807      $ 109,819      $ 30,485      $ —        $ —        $ 730,072   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 410      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 410   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

 

    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, 2015

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 537      $ 184      $ 547      $ 2,367      $ 1,421      $ 323      $ 207      $ 526      $ 6,112   

Charge Offs

    —          —          —          (85     (390     (146     —          —          (621

Recoveries

    27        —          3        202        23        91        —          —          346   

Provision (Credit)

    (255     5        (31     (198     234        41        —          501        297   

Other Non-interest expense related to unfunded

    —          —          —          —          —          —          (6     —          (6
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 309      $ 189      $ 519      $ 2,286      $ 1,288      $ 309      $ 201      $ 1,027      $ 6,128   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 39      $ —        $ —        $ 235      $ 201      $ —        $ —        $ —        $ 475   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 270      $ 189      $ 519      $ 2,051      $ 1,087      $ 309      $ 201      $ 1,027      $ 5,653   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 1        —          —          —          —          —          —          —        $ 1   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 86,641      $ 52,614      $ 74,352      $ 279,002      $ 102,822      $ 25,160      $ —        $ —        $ 620,591   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 678      $ 222      $ —        $ 2,799      $ 1,323      $ —        $ —        $ —        $ 5,022   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 85,963      $ 52,392      $ 74,352      $ 276,203      $ 101,499      $ 25,160      $ —        $ —        $ 615,569   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 517      $ —        $ —        $ —        $ —        $ —        $ —        $ —        $ 517