XML 30 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans (Tables)
6 Months Ended
Jun. 30, 2018
Receivables [Abstract]  
Loans

Loan balances as of  June 30, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

Loans:

 

June 30, 2018

 

 

December 31, 2017

 

Consumer Real Estate

 

$

82,853

 

 

$

83,620

 

Agricultural Real Estate

 

 

69,701

 

 

 

64,073

 

Agricultural

 

 

104,830

 

 

 

95,111

 

Commercial Real Estate

 

 

411,509

 

 

 

410,520

 

Commercial and Industrial

 

 

116,351

 

 

 

126,275

 

Consumer

 

 

40,513

 

 

 

37,757

 

Industrial Development Bonds

 

 

6,071

 

 

 

6,415

 

 

 

 

831,828

 

 

 

823,771

 

Less: Net deferred loan fees and costs

 

 

(813

)

 

 

(747

)

 

 

 

831,015

 

 

 

823,024

 

Less: Allowance for loan losses

 

 

(6,789

)

 

 

(6,868

)

 

 

 

 

 

 

 

 

 

Loans - Net

 

$

824,226

 

 

$

816,156

 

 

Contractual Maturity Schedule by Major Category of Loans

The following is a contractual maturity schedule by major category of loans as of June 30, 2018:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

After One

 

 

 

 

 

 

 

Within

 

 

Year Within

 

 

After

 

 

 

One Year

 

 

Five Years

 

 

Five Years

 

Consumer Real Estate

 

$

4,338

 

 

$

14,305

 

 

$

64,210

 

Agricultural Real Estate

 

 

867

 

 

 

5,642

 

 

 

63,192

 

Agricultural

 

 

63,873

 

 

 

29,129

 

 

 

11,828

 

Commercial Real Estate

 

 

12,918

 

 

 

140,932

 

 

 

257,659

 

Commercial and Industrial

 

 

60,579

 

 

 

45,926

 

 

 

9,846

 

Consumer

 

 

5,218

 

 

 

26,031

 

 

 

9,264

 

Industrial Development Bonds

 

 

600

 

 

 

65

 

 

 

5,406

 

 

Distribution of Fixed Rate Loans and Variable Rate Loans by Major Loan Category

The distribution of fixed rate loans and variable rate loans by major loan category is as follows as of June 30, 2018:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

39,784

 

 

$

43,069

 

Agricultural Real Estate

 

 

50,538

 

 

 

19,163

 

Agricultural

 

 

37,971

 

 

 

66,859

 

Commercial Real Estate

 

 

249,029

 

 

 

162,480

 

Commercial and Industrial

 

 

41,256

 

 

 

75,095

 

Consumer

 

 

35,945

 

 

 

4,568

 

Industrial Development Bonds

 

 

6,071

 

 

 

-

 

 

Contractual Aging of the Recorded Investment in Past Due Loans by Portfolio Classification of Loans

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, 2018 and December 31, 2017, net of deferred loan fees and costs:

 

June 30, 2018

 

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

 

$

325

 

 

$

143

 

 

$

250

 

 

$

718

 

 

$

81,650

 

 

$

82,368

 

 

$

-

 

Agricultural Real Estate

 

 

16

 

 

 

-

 

 

 

-

 

 

 

16

 

 

 

69,660

 

 

 

69,676

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

104,980

 

 

 

104,980

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

410,886

 

 

 

410,886

 

 

 

-

 

Commercial and Industrial

 

 

44

 

 

 

-

 

 

 

-

 

 

 

44

 

 

 

122,466

 

 

 

122,510

 

 

 

-

 

Consumer

 

 

25

 

 

 

28

 

 

 

-

 

 

 

53

 

 

 

40,542

 

 

 

40,595

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

410

 

 

$

171

 

 

$

250

 

 

$

831

 

 

$

830,184

 

 

$

831,015

 

 

$

-

 

 

December 31, 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

 

$

565

 

 

$

212

 

 

$

113

 

 

$

890

 

 

$

82,310

 

 

$

83,200

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

101

 

 

 

101

 

 

 

63,943

 

 

 

64,044

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

95,238

 

 

 

95,238

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

38

 

 

 

38

 

 

 

409,915

 

 

 

409,953

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

42

 

 

 

-

 

 

 

42

 

 

 

132,745

 

 

 

132,787

 

 

 

-

 

Consumer

 

 

34

 

 

 

2

 

 

 

7

 

 

 

43

 

 

 

37,759

 

 

 

37,802

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

599

 

 

$

256

 

 

$

259

 

 

$

1,114

 

 

$

821,910

 

 

$

823,024

 

 

$

-

 

 

Recorded Investment in Nonaccrual Loans by Portfolio Class of Loans

The following table presents the recorded investment in nonaccrual loans by class of loans as of June 30, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

June 30,

2018

 

 

December 31,

2017

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

796

 

 

$

708

 

Agricultural Real Estate

 

 

-

 

 

 

101

 

Agricultural

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

38

 

Commercial & Industrial

 

 

107

 

 

 

149

 

Consumer

 

 

-

 

 

 

7

 

Total

 

$

903

 

 

$

1,003

 

 

Risk Category of Loans by Portfolio Class

 

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, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

June 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

3,919

 

 

$

4,493

 

 

$

5,604

 

 

$

2,151

 

 

$

-

 

3

 

 

14,414

 

 

 

34,305

 

 

 

30,774

 

 

 

18,285

 

 

 

3,217

 

4

 

 

50,899

 

 

 

65,061

 

 

 

363,946

 

 

 

93,664

 

 

 

2,854

 

5

 

 

431

 

 

 

1,121

 

 

 

7,601

 

 

 

1,151

 

 

 

-

 

6

 

 

13

 

 

 

-

 

 

 

2,961

 

 

 

1,081

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

107

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

69,676

 

 

$

104,980

 

 

$

410,886

 

 

$

116,439

 

 

$

6,071

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

4,143

 

 

$

6,558

 

 

$

1,244

 

 

$

9,205

 

 

$

-

 

3

 

 

15,244

 

 

 

37,267

 

 

 

32,498

 

 

 

15,277

 

 

 

3,489

 

4

 

 

43,416

 

 

 

51,312

 

 

 

359,600

 

 

 

99,581

 

 

 

2,926

 

5

 

 

1,125

 

 

 

101

 

 

 

7,758

 

 

 

1,381

 

 

 

-

 

6

 

 

116

 

 

 

-

 

 

 

8,853

 

 

 

817

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

111

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

64,044

 

 

$

95,238

 

 

$

409,953

 

 

$

126,372

 

 

$

6,415

 

 

Recorded Investment for Consumer Loans, Credit Quality based on Status of Loan and Payment Activity

The following tables present the recorded investment in those classes based on payment activity and assigned risk grading as of June 30, 2018 and December 31, 2017.

 

 

 

(In Thousands)

 

 

 

Consumer

 

 

Consumer

 

 

 

Real Estate

 

 

Real Estate

 

 

 

June 30,

2018

 

 

December 31,

2017

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

81,834

 

 

$

82,632

 

Special Mention (5)

 

 

-

 

 

 

-

 

Substandard (6)

 

 

454

 

 

 

488

 

Doubtful (7)

 

 

80

 

 

 

80

 

Total

 

$

82,368

 

 

$

83,200

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit

 

 

Consumer - Other

 

 

 

June 30,

2018

 

 

December 31,

2017

 

 

June 30,

2018

 

 

December 31,

2017

 

Performing

 

$

3,998

 

 

$

4,108

 

 

$

36,579

 

 

$

33,666

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

18

 

 

 

28

 

Total

 

$

3,998

 

 

$

4,108

 

 

$

36,597

 

 

$

33,694

 

 

Schedule of Impaired Loans

Information about impaired loans as of June 30, 2018, December 31, 2017 and June 30, 2017 are as follows:

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

June 30, 2018

 

 

December 31, 2017

 

 

June 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance

 

 

804

 

 

 

1,131

 

 

 

1,024

 

Impaired loans with a valuation allowance

 

 

648

 

 

 

614

 

 

 

691

 

Total impaired loans

 

$

1,452

 

 

$

1,745

 

 

$

1,715

 

Valuation allowance related to impaired loans

 

$

132

 

 

$

106

 

 

$

115

 

Total non-accrual loans

 

$

903

 

 

$

1,003

 

 

$

1,365

 

Total loans past-due ninety days or more and

   still accruing

 

$

-

 

 

$

-

 

 

$

-

 

Quarter ended average investment in impaired

   loans

 

$

1,452

 

 

$

2,160

 

 

$

1,744

 

Year to date average investment in impaired

   loans

 

$

1,570

 

 

$

1,885

 

 

$

1,789

 

 

Loans Individually Evaluated for Impairment by Portfolio Class of Loans

The following tables present loans individually evaluated for impairment by class of loans for three months ended June 30, 2018 and June 30, 2017 .

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended June 30, 2018

 

 

 

 

 

 

 

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

 

$

606

 

 

 

 

$

606

 

 

$

-

 

 

$

526

 

 

$

6

 

 

$

4

 

Agricultural Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

198

 

 

 

 

 

198

 

 

 

-

 

 

 

199

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

254

 

 

 

 

 

254

 

 

 

46

 

 

 

152

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

139

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

394

 

 

 

 

 

394

 

 

 

86

 

 

 

436

 

 

 

4

 

 

 

-

 

Consumer

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

860

 

 

 

 

$

860

 

 

$

46

 

 

$

678

 

 

$

6

 

 

$

4

 

Agricultural Real Estate

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

198

 

 

 

 

$

198

 

 

$

-

 

 

$

338

 

 

$

3

 

 

$

-

 

Commercial and Industrial

 

$

394

 

 

 

 

$

394

 

 

$

86

 

 

$

436

 

 

$

4

 

 

$

-

 

Consumer

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(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

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

The following tables present loans individually evaluated for impairment by class of loans for six months ended June 30, 2018 and June 30, 2017.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Six Months Ended June 30, 2018

 

 

 

 

 

 

 

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

 

$

606

 

 

 

 

$

606

 

 

$

-

 

 

$

509

 

 

$

14

 

 

$

10

 

Agricultural Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

34

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

198

 

 

 

 

 

198

 

 

 

-

 

 

 

200

 

 

 

5

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

104

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

254

 

 

 

 

 

254

 

 

 

46

 

 

 

116

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

279

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

394

 

 

 

 

 

394

 

 

 

86

 

 

 

328

 

 

 

8

 

 

 

-

 

Consumer

 

 

-

 

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

860

 

 

 

 

$

860

 

 

$

46

 

 

$

625

 

 

$

14

 

 

$

10

 

Agricultural Real Estate

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

34

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

198

 

 

 

 

$

198

 

 

$

-

 

 

$

479

 

 

$

5

 

 

$

-

 

Commercial and Industrial

 

$

394

 

 

 

 

$

394

 

 

$

86

 

 

$

432

 

 

$

8

 

 

$

-

 

Consumer

 

$

-

 

 

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Six 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

 

 

$

-

 

 

$

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

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Summary of Activities in Allowance for Credit Losses

The following tables summarize the activities in the allowance for credit losses.

 

 

 

(In Thousands)

 

 

 

Six Months Ended

 

 

Twelve Months Ended

 

 

 

June 30, 2018

 

 

December 31, 2017

 

Allowance for Loan & Lease Losses

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

6,868

 

 

$

6,784

 

Provision for loan loss

 

 

172

 

 

 

222

 

Loans charged off

 

 

(327

)

 

 

(288

)

Recoveries

 

 

76

 

 

 

150

 

Allowance for Loan & Lease Losses

 

$

6,789

 

 

$

6,868

 

Allowance for Unfunded Loan Commitments &

      Letters of Credit

 

$

315

 

 

$

227

 

Total Allowance for Credit Losses

 

$

7,104

 

 

$

7,095

 

 

Analysis of Allowance for Credit Losses

Additional analysis, presented in thousands, related to the allowance for credit losses for three months ended June 30, 2018 and June 30, 2017 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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

254

 

 

$

263

 

 

$

706

 

 

$

3,674

 

 

$

1,443

 

 

$

431

 

 

$

265

 

 

$

29

 

 

 

 

$

7,065

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1

)

 

 

(100

)

 

 

(81

)

 

 

-

 

 

 

-

 

 

 

 

 

(182

)

Recoveries

 

 

-

 

 

 

-

 

 

 

3

 

 

 

2

 

 

 

3

 

 

 

31

 

 

 

-

 

 

 

-

 

 

 

 

 

39

 

Provision (Credit)

 

 

(3

)

 

 

(8

)

 

 

42

 

 

 

(415

)

 

 

74

 

 

 

78

 

 

 

-

 

 

 

364

 

 

 

 

 

132

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

50

 

 

 

-

 

 

 

 

 

50

 

Ending Balance

 

$

251

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,420

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

7,104

 

Ending balance: individually evaluated

   for impairment

 

$

46

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

86

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

132

 

Ending balance: collectively evaluated

   for impairment

 

$

205

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,334

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

6,972

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,368

 

 

$

69,676

 

 

$

104,980

 

 

$

410,886

 

 

$

122,510

 

 

$

40,595

 

 

$

-

 

 

$

-

 

 

 

 

$

831,015

 

Ending balance: individually evaluated

   for impairment

 

$

860

 

 

$

-

 

 

$

-

 

 

$

198

 

 

$

394

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

1,452

 

Ending balance: collectively evaluated

   for impairment

 

$

81,508

 

 

$

69,676

 

 

$

104,980

 

 

$

410,688

 

 

$

122,116

 

 

$

40,595

 

 

$

-

 

 

$

-

 

 

 

 

$

829,563

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

119

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

119

 

 

 

 

 

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

 

 

 

Additional analysis, presented in thousands, related to the allowance for credit losses for six months ended June 30, 2018 and June 30, 2017 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, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

343

 

 

$

244

 

 

$

667

 

 

$

3,149

 

 

$

1,546

 

 

$

441

 

 

$

227

 

 

$

478

 

 

 

 

$

7,095

 

Charge Offs

 

 

(34

)

 

 

-

 

 

 

-

 

 

 

(16

)

 

 

(100

)

 

 

(177

)

 

 

-

 

 

 

-

 

 

 

 

 

(327

)

Recoveries

 

 

-

 

 

 

-

 

 

 

6

 

 

 

4

 

 

 

6

 

 

 

60

 

 

 

-

 

 

 

-

 

 

 

 

 

76

 

Provision (Credit)

 

 

(58

)

 

 

11

 

 

 

78

 

 

 

123

 

 

 

(32

)

 

 

135

 

 

 

-

 

 

 

(85

)

 

 

 

 

172

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

88

 

 

 

-

 

 

 

 

 

88

 

Ending Balance

 

$

251

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,420

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

7,104

 

Ending balance: individually evaluated

   for impairment

 

$

46

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

86

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

132

 

Ending balance: collectively evaluated

   for impairment

 

$

205

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,334

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

6,972

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,368

 

 

$

69,676

 

 

$

104,980

 

 

$

410,886

 

 

$

122,510

 

 

$

40,595

 

 

$

-

 

 

$

-

 

 

 

 

$

831,015

 

Ending balance: individually evaluated

   for impairment

 

$

860

 

 

$

-

 

 

$

-

 

 

$

198

 

 

$

394

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

1,452

 

Ending balance: collectively evaluated

   for impairment

 

$

81,508

 

 

$

69,676

 

 

$

104,980

 

 

$

410,688

 

 

$

122,116

 

 

$

40,595

 

 

$

-

 

 

$

-

 

 

 

 

$

829,563

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

119

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

119

 

 

 

 

 

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