XML 21 R9.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans
6 Months Ended
Jun. 30, 2017
Receivables [Abstract]  
Loans
  NOTE 4 LOANS

Loan balances as of June 30, 2017 and December 31, 2016:

 

     (In Thousands)  

Loans:

   June 30, 2017      December 31, 2016  

Consumer Real Estate

   $ 84,307      $ 86,234  

Agricultural Real Estate

     64,035        62,375  

Agricultural

     83,614        84,563  

Commercial Real Estate

     394,649        377,481  

Commercial and Industrial

     122,950        109,256  

Consumer

     35,394        33,179  

Industrial Development Bonds

     6,617        5,732  
  

 

 

    

 

 

 
     791,566        758,820  

Less: Net deferred loan fees and costs

     (728      (726
  

 

 

    

 

 

 
     790,838        758,094  

Less: Allowance for loan losses

     (6,858      (6,784
  

 

 

    

 

 

 

Loans - Net

   $ 783,980      $ 751,310  
  

 

 

    

 

 

 

The following is a maturity schedule by major category of loans as of June 30, 2017:

 

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

Consumer Real Estate

   $ 2,169      $ 13,628      $ 68,510  

Agricultural Real Estate

     615        4,407        59,013  

Agricultural

     48,450        26,309        8,855  

Commercial Real Estate

     9,486        119,017        266,146  

Commercial and Industrial

     65,799        36,081        21,070  

Consumer

     5,492        22,207        7,695  

Industrial Development Bonds

     832        85        5,700  

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of June 30, 2017:

 

     (In Thousands)  
     Fixed      Variable  
     Rate      Rate  

Consumer Real Estate

   $ 46,530      $ 37,777  

Agricultural Real Estate

     46,550        17,485  

Agricultural

     32,046        51,568  

Commercial Real Estate

     271,646        123,003  

Commercial and Industrial

     49,881        73,069  

Consumer

     31,071        4,323  

Industrial Development Bonds

     6,617        —    

As of June 30, 2017 and December 31, 2016 one to four family residential mortgage loans amounting to $17.7 and $17.9 million, respectively, have been pledged as security for future loans and existing 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.

[Remainder of this page intentionally left blank]

 

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, 2017 and December 31, 2016, net of deferred loan fees and costs:

 

June 30, 2017    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

   $ 424      $ 0      $ 419      $ 843      $ 83,060      $ 83,903      $ —    

Agricultural Real Estate

     —          —          101        101        63,902        64,003        —    

Agricultural

     —          —          —          —          83,771        83,771        —    

Commercial Real Estate

     60        —          —          60        393,991        394,051        —    

Commercial and Industrial

     —          —          —          —          129,675        129,675        —    

Consumer

     26        —          27        53        35,382        35,435        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 510      $ 0      $ 547      $ 1,057      $ 789,781      $ 790,838      $ 0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
December 31, 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

   $ 882      $ 15      $ 507      $ 1,404      $ 84,469      $ 85,873      $ —    

Agricultural Real Estate

     12        —          132        144        62,192        62,336        —    

Agricultural

     101        —          —          101        84,591        84,692        —    

Commercial Real Estate

     60        —          —          60        376,827        376,887        —    

Commercial and Industrial

     —          —          —          —          115,093        115,093        —    

Consumer

     29        6        —          35        33,178        33,213        —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,084      $ 21      $ 639      $ 1,744      $ 756,350      $ 758,094      $ 0  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following table presents the recorded investment in nonaccrual loans by class of loans as of June 30, 2017 and December 31, 2016:

 

     (In Thousands)  
     June 30,      December 31,  
     2017      2016  

Consumer Real Estate

   $ 1,069      $ 1,091  

Agricultural Real Estate

     101        132  

Agricultural

     —          —    

Commercial Real Estate

     —          —    

Commercial & Industrial

     153        161  

Consumer

     42        —    
  

 

 

    

 

 

 

Total

   $ 1,365      $ 1,384  
  

 

 

    

 

 

 

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 include potential construction delays and overruns, vacancies, collateral value subject to market value fluctuations, interest rate, market demands, borrower’s ability to repay in orderly fashion, and others. The Bank does employ stress testing on higher balance loans to mitigate risk by ensuring the customer’s ability to repay in a changing rate environment before granting loan approval.

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 (IDB): 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.

[Remainder of this page intentionally left blank]

 

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, 2017 and December 31, 2016:

 

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

June 30, 2017

              

1-2

   $ 3,610      $ 5,329      $ 817      $ 9,675      $ —    

3

     15,979        29,918        25,203        16,226        3,594  

4

     42,780        47,871        353,823        95,667        3,023  

5

     1,411        492        7,928        800        —    

6

     223        161        6,280        576        —    

7

     —          —          —          114        —    

8

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 64,003      $ 83,771      $ 394,051      $ 123,058      $ 6,617  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

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

December 31, 2016

              

1-2

   $ 4,399      $ 7,334      $ 677      $ 10,060      $ —    

3

     16,660        31,397        27,858        14,064        2,640  

4

     39,808        44,560        333,523        83,100        3,092  

5

     1,209        1,234        8,321        1,379        —    

6

     260        167        6,508        641        —    

7

     —          —          —          117        —    

8

     —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 62,336      $ 84,692      $ 376,887      $ 109,361      $ 5,732  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

For consumer residential real estate, and other, the Company also evaluates credit quality based on the aging status of the loan, as 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, 2017 and December 31, 2016.

 

     (In Thousands)  
     Consumer      Consumer  
     Real Estate      Real Estate  
     June 30,      December 31,  
     2017      2016  

Grade

     

Pass

   $ 83,589      $ 85,322  

Special Mention (5)

     —          25  

Substandard (6)

     229        368  

Doubtful (7)

     85        158  
  

 

 

    

 

 

 

Total

   $ 83,903      $ 85,873  
  

 

 

    

 

 

 

 

     (In Thousands)  
     Consumer - Credit      Consumer - Other  
     June 30,      December 31,      June 30,      December 31,  
     2017      2016      2017      2016  

Performing

   $ 3,797      $ 4,061      $ 31,621      $ 29,120  

Nonperforming

     —          —          17        32  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 3,797      $ 4,061      $ 31,638      $ 29,152  
  

 

 

    

 

 

    

 

 

    

 

 

 

Information about impaired loans as of June 30, 2017, December 31, 2016 and June 30, 2016 are as follows:

 

     (In Thousands)  
     June 30, 2017      December 31, 2016      June 30, 2016  

Impaired loans without a valuation allowance

   $ 1,024      $ 1,141      $ 997  

Impaired loans with a valuation allowance

     691        711        622  
  

 

 

    

 

 

    

 

 

 

Total impaired loans

   $ 1,715      $ 1,852      $ 1,619  
  

 

 

    

 

 

    

 

 

 

Valuation allowance related to impaired loans

   $ 115      $ 135      $ 217  
  

 

 

    

 

 

    

 

 

 

Total non-accrual loans

   $ 1,365      $ 1,384      $ 1,528  
  

 

 

    

 

 

    

 

 

 

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

   $ —        $ —        $ —    

Quarter ended average investment in impaired loans

   $ 1,744      $ 1,684      $ 1,899  

Year to date average investment in impaired loans

   $ 1,789      $ 1,802      $ 1,995  

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

 

The Bank had approximately $546 thousand of its impaired loans classified as troubled debt restructured (TDR) as of June 30, 2017, $557 thousand as of December 31, 2016 and $656 thousand as of June 30, 2016. During the year-to-date 2017, there were no new loans considered TDR.

The following table represents three and six months ended June 30, 2017.

 

          Pre-     Post-                 Pre-     Post-  
Three Months   Number of     Modification     Modification     Six Months     Number of     Modification     Modification  
June 30, 2017   Contracts     Outstanding     Outstanding     June 30, 2017     Contracts     Outstanding     Outstanding  
    Modified in the     Recorded     Recorded           Modified in the     Recorded     Recorded  

Troubled Debt Restructurings

  Last 3 Months     Investment     Investment     Troubled Debt Restructurings     Last 6 Months     Investment     Investment  
    —         —         —           —       $ —       $ —    

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

 

          Pre-     Post-                 Pre-     Post-  
Three Months   Number of     Modification     Modification     Six Months     Number of     Modification     Modification  
June 30, 2016   Contracts     Outstanding     Outstanding     June 30, 2016     Contracts     Outstanding     Outstanding  
(in thousands)   Modified in the     Recorded     Recorded     (in thousands)     Modified in the     Recorded     Recorded  

Troubled Debt Restructurings

  Last 3 Months     Investment     Investment     Troubled Debt Restructurings     Last 6 Months     Investment     Investment  

Consumer Real Estate

    —         —         —         Consumer Real Estate       1     $ 138     $ 138  

For the three and six month period ended June 30, 2017 and 2016, 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, 2017 and June 30, 2016.

 

     (In Thousands)  
                                        QTD  
                          QTD      QTD      Interest  
Three Months Ended June 30, 2017           Unpaid             Average      Interest      Income  
     Recorded      Principal      Related      Recorded      Income      Recognized  
     Investment      Balance      Allowance      Investment      Recognized      Cash Basis  

With no related allowance recorded:

                 

Consumer Real Estate

   $ 923      $ 923      $ —        $ 948      $ 8      $ 6  

Agricultural Real Estate

     101        101        —          101        —          —    

Agricultural

     —          —          —          —          —          —    

Commercial Real Estate

     —          —          —          —          —          —    

Commercial and Industrial

     —          —          —          —          —          —    

Consumer

     —          —          —          —          —          —    

With a specific allowance recorded:

                 

Consumer Real Estate

     85        85        25        87        —          —    

Agricultural Real Estate

     —          —          —          —          —          —    

Agricultural

     —          —          —          —          —          —    

Commercial Real Estate

     492        492        57        493        7        —    

Commercial and Industrial

     114        114        33        115        —          —    

Consumer

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 1,008      $ 1,008      $ 25      $ 1,035      $ 8      $ 6  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 101      $ 101      $ —        $ 101      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 492      $ 492      $ 57      $ 493      $ 7      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 114      $ 114      $ 33      $ 115      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

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

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present loans individually evaluated for impairment by class of loans for six months ended June 30, 2017 and June 30, 2016.

 

     (In Thousands)  
Six Months Ended June 30, 2017    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

   $ 923      $ 923      $ —        $ 976      $ 16      $ 12  

Agricultural Real Estate

     101        101        —          111        —          —    

Agricultural

     —          —          —          —          —          —    

Commercial Real Estate

     —          —          —          —          —          —    

Commercial and Industrial

     —          —          —          —          —          —    

Consumer

     —          —          —          —          —          —    

With a specific allowance recorded:

                 

Consumer Real Estate

     85        85        25        90        —          —    

Agricultural Real Estate

     —          —          —          —          —          —    

Agricultural

     —          —          —          —          —          —    

Commercial Real Estate

     492        492        57        496        13        —    

Commercial and Industrial

     114        114        33        116        —          —    

Consumer

     —          —          —          —          —          —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Totals:

                 

Consumer Real Estate

   $ 1,008      $ 1,008      $ 25      $ 1,066      $ 16      $ 12  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural Real Estate

   $ 101      $ 101      $ —        $ 111      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Agricultural

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial Real Estate

   $ 492      $ 492      $ 57      $ 496      $ 13      $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Commercial and Industrial

   $ 114      $ 114      $ 33      $ 116      $ —        $ —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Consumer

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

     (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

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

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

As of June 30, 2017, the Company had $630 thousand of foreclosed residential real estate property obtained by physical possession and $36 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, 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 were 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, 2017      December 31, 2016  

Allowance for Loan & Lease Losses

     

Balance at beginning of year

   $ 6,784      $ 6,057  

Provision for loan loss

     98        1,121  

Loans charged off

     (97      (550

Recoveries

     73        156  
  

 

 

    

 

 

 

Allowance for Loan & Lease Losses

     6,858        6,784  
  

 

 

    

 

 

 

Allowance for Unfunded Loan Commitments & Letters of Credit

   $ 219      $ 217  
  

 

 

    

 

 

 

Total Allowance for Credit Losses

   $ 7,077      $ 7,001  
  

 

 

    

 

 

 

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, 2017 and June 30, 2016 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, 2017

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 277     $ 244     $ 634     $ 3,008     $ 1,299     $ 397     $ 219     $ 991     $ 7,069  

Charge Offs

    —         —         —         —         —         (53     —         —         (53

Recoveries

    2       —         1       5       3       25       —         —         36  

Provision (Credit)

    (29     9       (39     63       50       38       —         (67     25  

Other Non-interest expense related to unfunded

    —         —         —         —         —         —         —         —         —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 250     $ 253     $ 596     $ 3,076     $ 1,352     $ 407     $ 219     $ 924     $ 7,077  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 25     $ —       $ —       $ 57     $ 33     $ —       $ —       $ —       $ 115  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 225     $ 253     $ 596     $ 3,019     $ 1,319     $ 407     $ 219     $ 924     $ 6,962  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ —         —         —         —         —         —         —         —       $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 83,903     $ 64,003     $ 83,771     $ 394,051     $ 129,675     $ 35,435     $ —       $ —       $ 790,838  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 1,008     $ 101     $ —       $ 492     $ 114     $ —       $ —       $ —       $ 1,715  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 82,895     $ 63,902     $ 83,771     $ 393,559     $ 129,561     $ 35,435     $ —       $ —       $ 789,123  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 196     $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ 196  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    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

  $ 88,165     $ 60,203     $ 83,433     $ 357,243     $ 110,386     $ 30,485     $ —       $ —       $ 729,915  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 87,711     $ 60,041     $ 83,433     $ 356,807     $ 109,819     $ 30,485     $ —       $ —       $ 728,296  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Additional analysis, presented in thousands, related to the allowance for credit losses for six months ended June 30, 2017 and June 30, 2016 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, 2017

                 

ALLOWANCE FOR CREDIT LOSSES:

                 

Beginning balance

  $ 316     $ 241     $ 616     $ 3,250     $ 1,318     $ 394     $ 217     $ 649     $ 7,001  

Charge Offs

    —         —         —         —         —         (97     —         —         (97

Recoveries

    13       —         2       7       6       45       —         —         73  

Provision (Credit)

    (79     12       (22     (181     28       65       —         275       98  

Other Non-interest expense related to unfunded

    —         —         —         —         —         —         2       —         2  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending Balance

  $ 250     $ 253     $ 596     $ 3,076     $ 1,352     $ 407     $ 219     $ 924     $ 7,077  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 25     $ —       $ —       $ 57     $ 33     $ —       $ —       $ —       $ 115  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 225     $ 253     $ 596     $ 3,019     $ 1,319     $ 407     $ 219     $ 924     $ 6,962  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ —         —         —         —         —         —         —         —       $ —    
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

FINANCING RECEIVABLES:

                 

Ending balance

  $ 83,903     $ 64,003     $ 83,771     $ 394,051     $ 129,675     $ 35,435     $ —       $ —       $ 790,838  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

  $ 1,008     $ 101     $ —       $ 492     $ 114     $ —       $ —       $ —       $ 1,715  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 82,895     $ 63,902     $ 83,771     $ 393,559     $ 129,561     $ 35,435     $ —       $ —       $ 789,123  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

  $ 196     $ —       $ —       $ —       $ —       $ —       $ —       $ —       $ 196  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

    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

  $ 339     $ 211     $ 582     $ 2,516     $ 1,228     $ 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

  $ 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

  $ 88,165     $ 60,203     $ 83,433     $ 357,243     $ 110,386     $ 30,485     $ —       $ —       $ 729,915  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: individually evaluated for impairment

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

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: collectively evaluated for impairment

  $ 87,711     $ 60,041     $ 83,433     $ 356,807     $ 109,819     $ 30,485     $ —       $ —       $ 728,296  
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Ending balance: loans acquired with deteriorated credit quality

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