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

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

 

 

 

(In Thousands)

 

Loans:

 

September 30, 2018

 

 

December 31, 2017

 

Consumer Real Estate

 

$

83,134

 

 

$

83,620

 

Agricultural Real Estate

 

 

68,548

 

 

 

64,073

 

Agricultural

 

 

103,624

 

 

 

95,111

 

Commercial Real Estate

 

 

417,217

 

 

 

410,520

 

Commercial and Industrial

 

 

119,536

 

 

 

126,275

 

Consumer

 

 

41,444

 

 

 

37,757

 

Industrial Development Bonds

 

 

6,005

 

 

 

6,415

 

 

 

 

839,508

 

 

 

823,771

 

Less: Net deferred loan fees and costs

 

 

(810

)

 

 

(747

)

 

 

 

838,698

 

 

 

823,024

 

Less: Allowance for loan losses

 

 

(6,755

)

 

 

(6,868

)

 

 

 

 

 

 

 

 

 

Loans - Net

 

$

831,943

 

 

$

816,156

 

 

Contractual Maturity Schedule by Major Category of Loans

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

 

 

 

(In Thousands)

 

 

 

 

 

 

 

After One

 

 

 

 

 

 

 

Within

 

 

Year Within

 

 

After

 

 

 

One Year

 

 

Five Years

 

 

Five Years

 

Consumer Real Estate

 

$

4,537

 

 

$

16,239

 

 

$

62,358

 

Agricultural Real Estate

 

 

1,168

 

 

 

5,448

 

 

 

61,932

 

Agricultural

 

 

65,987

 

 

 

25,287

 

 

 

12,350

 

Commercial Real Estate

 

 

16,295

 

 

 

146,828

 

 

 

254,094

 

Commercial and Industrial

 

 

64,513

 

 

 

46,655

 

 

 

8,368

 

Consumer

 

 

4,960

 

 

 

26,926

 

 

 

9,558

 

Industrial Development Bonds

 

 

600

 

 

 

65

 

 

 

5,340

 

 

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 September 30, 2018:

 

 

 

(In Thousands)

 

 

 

Fixed

 

 

Variable

 

 

 

Rate

 

 

Rate

 

Consumer Real Estate

 

$

38,575

 

 

$

44,559

 

Agricultural Real Estate

 

 

49,110

 

 

 

19,438

 

Agricultural

 

 

37,032

 

 

 

66,592

 

Commercial Real Estate

 

 

257,596

 

 

 

159,621

 

Commercial and Industrial

 

 

45,603

 

 

 

73,933

 

Consumer

 

 

37,207

 

 

 

4,237

 

Industrial Development Bonds

 

 

6,005

 

 

 

-

 

 

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 September 30, 2018 and December 31, 2017, net of deferred loan fees and costs:

 

September 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

 

$

555

 

 

$

9

 

 

$

178

 

 

$

742

 

 

$

81,887

 

 

$

82,629

 

 

$

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

68,524

 

 

 

68,524

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

103,760

 

 

 

103,760

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

416,632

 

 

 

416,632

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

125,612

 

 

 

125,612

 

 

 

-

 

Consumer

 

 

35

 

 

 

-

 

 

 

-

 

 

 

35

 

 

 

41,506

 

 

 

41,541

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total

 

$

590

 

 

$

9

 

 

$

178

 

 

$

777

 

 

$

837,921

 

 

$

838,698

 

 

$

-

 

 

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 September 30, 2018 and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

September 30,

2018

 

 

December 31,

2017

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

384

 

 

$

708

 

Agricultural Real Estate

 

 

-

 

 

 

101

 

Agricultural

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

38

 

Commercial & Industrial

 

 

99

 

 

 

149

 

Consumer

 

 

-

 

 

 

7

 

Total

 

$

483

 

 

$

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 September 30, 2018and December 31, 2017:

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Industrial

 

 

 

Agricultural

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

Development

 

 

 

Real Estate

 

 

Agricultural

 

 

Real Estate

 

 

and Industrial

 

 

Bonds

 

September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1-2

 

$

4,265

 

 

$

5,148

 

 

$

3,179

 

 

$

2,026

 

 

$

-

 

3

 

 

14,710

 

 

 

32,613

 

 

 

29,383

 

 

 

18,411

 

 

 

3,189

 

4

 

 

49,107

 

 

 

64,849

 

 

 

374,663

 

 

 

96,753

 

 

 

2,816

 

5

 

 

431

 

 

 

1,150

 

 

 

7,528

 

 

 

277

 

 

 

-

 

6

 

 

11

 

 

 

-

 

 

 

1,879

 

 

 

528

 

 

 

-

 

7

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,612

 

 

 

-

 

8

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

119,607

 

 

$

6,005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30, 2018 and December 31, 2017.

 

 

 

(In Thousands)

 

 

 

Consumer

 

 

Consumer

 

 

 

Real Estate

 

 

Real Estate

 

 

 

September 30,

2018

 

 

December 31,

2017

 

Grade

 

 

 

 

 

 

 

 

Pass

 

$

82,175

 

 

$

82,632

 

Special Mention (5)

 

 

-

 

 

 

-

 

Substandard (6)

 

 

454

 

 

 

488

 

Doubtful (7)

 

 

-

 

 

 

80

 

Total

 

$

82,629

 

 

$

83,200

 

 

 

 

(In Thousands)

 

 

 

Consumer - Credit

 

 

Consumer - Other

 

 

 

September 30,

2018

 

 

December 31,

2017

 

 

September 30,

2018

 

 

December 31,

2017

 

Performing

 

$

3,800

 

 

$

4,108

 

 

$

37,720

 

 

$

33,666

 

Nonperforming

 

 

-

 

 

 

-

 

 

 

21

 

 

 

28

 

Total

 

$

3,800

 

 

$

4,108

 

 

$

37,741

 

 

$

33,694

 

 

Schedule of Impaired Loans

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

 

 

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

September 30, 2018

 

 

December 31, 2017

 

 

September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired loans without a valuation allowance

 

$

1,841

 

 

$

1,131

 

 

$

1,294

 

Impaired loans with a valuation allowance

 

 

970

 

 

 

614

 

 

 

685

 

Total impaired loans

 

$

2,811

 

 

$

1,745

 

 

$

1,979

 

Valuation allowance related to impaired loans

 

$

148

 

 

$

106

 

 

$

123

 

Total non-accrual loans

 

$

483

 

 

$

1,003

 

 

$

1,729

 

Total loans past-due ninety days or more and

   still accruing

 

$

-

 

 

$

-

 

 

$

-

 

Quarter ended average investment in impaired

   loans

 

$

2,158

 

 

$

2,160

 

 

$

1,804

 

Year to date average investment in impaired

   loans

 

$

1,765

 

 

$

1,885

 

 

$

1,793

 

 

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 September 30, 2018 and September 30, 2017.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended September 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

 

$

589

 

 

$

589

 

 

$

-

 

 

$

645

 

 

$

9

 

 

$

5

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

196

 

 

 

196

 

 

 

-

 

 

 

197

 

 

 

3

 

 

 

-

 

Commercial and Industrial

 

 

1,056

 

 

 

1,056

 

 

 

-

 

 

 

504

 

 

 

12

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

174

 

 

 

174

 

 

 

26

 

 

 

227

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

796

 

 

 

796

 

 

 

122

 

 

 

585

 

 

 

3

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

763

 

 

$

763

 

 

$

26

 

 

$

872

 

 

$

9

 

 

$

5

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

196

 

 

$

196

 

 

$

-

 

 

$

197

 

 

$

3

 

 

$

-

 

Commercial and Industrial

 

$

1,852

 

 

$

1,852

 

 

$

122

 

 

$

1,089

 

 

$

15

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

QTD

 

 

QTD

 

 

Interest

 

Three Months Ended September 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

 

$

928

 

 

$

928

 

 

$

-

 

 

$

926

 

 

$

8

 

 

$

5

 

Agricultural Real Estate

 

 

205

 

 

 

205

 

 

 

-

 

 

 

136

 

 

 

-

 

 

 

-

 

Agricultural

 

 

161

 

 

 

161

 

 

 

-

 

 

 

54

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

84

 

 

 

84

 

 

 

25

 

 

 

85

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

488

 

 

 

488

 

 

 

67

 

 

 

489

 

 

 

5

 

 

 

-

 

Commercial and Industrial

 

 

113

 

 

 

113

 

 

 

31

 

 

 

114

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,012

 

 

$

1,012

 

 

$

25

 

 

$

1,011

 

 

$

8

 

 

$

5

 

Agricultural Real Estate

 

$

205

 

 

$

205

 

 

$

-

 

 

$

136

 

 

$

-

 

 

$

-

 

Agricultural

 

$

161

 

 

$

161

 

 

$

-

 

 

$

54

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

488

 

 

$

488

 

 

$

67

 

 

$

489

 

 

$

5

 

 

$

-

 

Commercial and Industrial

 

$

113

 

 

$

113

 

 

$

31

 

 

$

114

 

 

$

-

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

The following tables present loans individually evaluated for impairment by class of loans for nine month period ended September 30, 2018 and  September 30, 2017.

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Nine Months Ended September 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

 

$

589

 

 

$

589

 

 

$

-

 

 

$

554

 

 

$

23

 

 

$

15

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

22

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

196

 

 

 

196

 

 

 

-

 

 

 

199

 

 

 

8

 

 

 

-

 

Commercial and Industrial

 

 

1,056

 

 

 

1,056

 

 

 

-

 

 

 

238

 

 

 

12

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

174

 

 

 

174

 

 

 

26

 

 

 

153

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

186

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

796

 

 

 

796

 

 

 

122

 

 

 

413

 

 

 

11

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

763

 

 

$

763

 

 

$

26

 

 

$

707

 

 

$

23

 

 

$

15

 

Agricultural Real Estate

 

$

-

 

 

$

-

 

 

$

-

 

 

$

22

 

 

$

-

 

 

$

-

 

Agricultural

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

196

 

 

$

196

 

 

$

-

 

 

$

385

 

 

$

8

 

 

$

-

 

Commercial and Industrial

 

$

1,852

 

 

$

1,852

 

 

$

122

 

 

$

651

 

 

$

23

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

 

(In Thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YTD

 

 

YTD

 

 

Interest

 

Nine Months Ended September 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

 

$

928

 

 

$

928

 

 

$

-

 

 

$

959

 

 

$

25

 

 

$

17

 

Agricultural Real Estate

 

 

205

 

 

 

205

 

 

 

-

 

 

 

119

 

 

 

-

 

 

 

-

 

Agricultural

 

 

161

 

 

 

161

 

 

 

-

 

 

 

18

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial and Industrial

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

With a specific allowance recorded:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

 

84

 

 

 

84

 

 

 

25

 

 

 

89

 

 

 

-

 

 

 

-

 

Agricultural Real Estate

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Agricultural

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Commercial Real Estate

 

 

488

 

 

 

488

 

 

 

67

 

 

 

493

 

 

 

17

 

 

 

2

 

Commercial and Industrial

 

 

113

 

 

 

113

 

 

 

31

 

 

 

115

 

 

 

-

 

 

 

-

 

Consumer

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Totals:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consumer Real Estate

 

$

1,012

 

 

$

1,012

 

 

$

25

 

 

$

1,048

 

 

$

25

 

 

$

17

 

Agricultural Real Estate

 

$

205

 

 

$

205

 

 

$

-

 

 

$

119

 

 

$

-

 

 

$

-

 

Agricultural

 

$

161

 

 

$

161

 

 

$

-

 

 

$

18

 

 

$

-

 

 

$

-

 

Commercial Real Estate

 

$

488

 

 

$

488

 

 

$

67

 

 

$

493

 

 

$

17

 

 

$

2

 

Commercial and Industrial

 

$

113

 

 

$

113

 

 

$

31

 

 

$

115

 

 

$

-

 

 

$

-

 

Consumer

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

Summary of Activities in Allowance for Credit Losses

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

 

 

 

(In Thousands)

 

 

 

Nine Months Ended

 

 

Twelve Months Ended

 

 

 

September 30, 2018

 

 

December 31, 2017

 

Allowance for Loan & Lease Losses

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

6,868

 

 

$

6,784

 

Provision for loan loss

 

 

219

 

 

 

222

 

Loans charged off

 

 

(450

)

 

 

(288

)

Recoveries

 

 

118

 

 

 

150

 

Allowance for Loan & Lease Losses

 

$

6,755

 

 

$

6,868

 

Allowance for Unfunded Loan Commitments &

      Letters of Credit

 

$

333

 

 

$

227

 

Total Allowance for Credit Losses

 

$

7,088

 

 

$

7,095

 

 

Analysis of Allowance for Credit Losses

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

251

 

 

$

255

 

 

$

751

 

 

$

3,260

 

 

$

1,420

 

 

$

459

 

 

$

315

 

 

$

393

 

 

 

 

$

7,104

 

Charge Offs

 

 

(29

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(94

)

 

 

-

 

 

 

-

 

 

 

 

 

(123

)

Recoveries

 

 

18

 

 

 

-

 

 

 

-

 

 

 

3

 

 

 

3

 

 

 

18

 

 

 

-

 

 

 

-

 

 

 

 

 

42

 

Provision (Credit)

 

 

(5

)

 

 

(3

)

 

 

(8

)

 

 

9

 

 

 

(25

)

 

 

88

 

 

 

-

 

 

 

(9

)

 

 

 

 

47

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

18

 

 

 

-

 

 

 

 

 

18

 

Ending Balance

 

$

235

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,398

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

7,088

 

Ending balance: individually evaluated

   for impairment

 

$

26

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

122

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

148

 

Ending balance: collectively evaluated

   for impairment

 

$

209

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,276

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

6,940

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,629

 

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

125,612

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

838,698

 

Ending balance: individually evaluated

   for impairment

 

$

763

 

 

$

-

 

 

$

-

 

 

$

196

 

 

$

1,852

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,811

 

Ending balance: collectively evaluated

   for impairment

 

$

81,866

 

 

$

68,524

 

 

$

103,760

 

 

$

416,436

 

 

$

123,760

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

835,887

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

118

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

118

 

 

 

 

 

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 September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

250

 

 

$

253

 

 

$

596

 

 

$

3,076

 

 

$

1,352

 

 

$

407

 

 

$

219

 

 

$

924

 

 

$

7,077

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

(92

)

 

 

-

 

 

 

-

 

 

 

(111

)

Recoveries

 

 

-

 

 

 

-

 

 

 

-

 

 

 

4

 

 

 

2

 

 

 

18

 

 

 

-

 

 

 

-

 

 

 

24

 

Provision (Credit)

 

 

26

 

 

 

(5

)

 

 

17

 

 

 

56

 

 

 

38

 

 

 

90

 

 

 

-

 

 

 

(123

)

 

 

99

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

9

 

 

 

-

 

 

 

9

 

Ending Balance

 

$

276

 

 

$

248

 

 

$

613

 

 

$

3,117

 

 

$

1,392

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

7,098

 

Ending balance: individually evaluated

   for impairment

 

$

25

 

 

$

-

 

 

$

-

 

 

$

67

 

 

$

31

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

123

 

Ending balance: collectively evaluated

   for impairment

 

$

251

 

 

$

248

 

 

$

613

 

 

$

3,050

 

 

$

1,361

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

6,975

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

83,875

 

 

$

63,571

 

 

$

87,239

 

 

$

393,913

 

 

$

130,720

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

795,205

 

Ending balance: individually evaluated

   for impairment

 

$

1,012

 

 

$

205

 

 

$

161

 

 

$

488

 

 

$

113

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,979

 

Ending balance: collectively evaluated

   for impairment

 

$

82,863

 

 

$

63,366

 

 

$

87,078

 

 

$

393,425

 

 

$

130,607

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

793,226

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

194

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

194

 

 

 

Additional analysis, presented in thousands, related to the allowance for credit losses for nine months ended September 30, 2018 and September 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

 

Nine Months Ended September 30, 2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

343

 

 

$

244

 

 

$

667

 

 

$

3,149

 

 

$

1,546

 

 

$

441

 

 

$

227

 

 

$

478

 

 

 

 

$

7,095

 

Charge Offs

 

 

(63

)

 

 

-

 

 

 

-

 

 

 

(15

)

 

 

(100

)

 

 

(272

)

 

 

-

 

 

 

-

 

 

 

 

 

(450

)

Recoveries

 

 

18

 

 

 

-

 

 

 

6

 

 

 

7

 

 

 

8

 

 

 

79

 

 

 

-

 

 

 

-

 

 

 

 

 

118

 

Provision (Credit)

 

 

(63

)

 

 

8

 

 

 

70

 

 

 

131

 

 

 

(56

)

 

 

223

 

 

 

-

 

 

 

(94

)

 

 

 

 

219

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

106

 

 

 

-

 

 

 

 

 

106

 

Ending Balance

 

$

235

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,398

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

7,088

 

Ending balance: individually evaluated

   for impairment

 

$

26

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

122

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

148

 

Ending balance: collectively evaluated

   for impairment

 

$

209

 

 

$

252

 

 

$

743

 

 

$

3,272

 

 

$

1,276

 

 

$

471

 

 

$

333

 

 

$

384

 

 

 

 

$

6,940

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

82,629

 

 

$

68,524

 

 

$

103,760

 

 

$

416,632

 

 

$

125,612

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

838,698

 

Ending balance: individually evaluated

   for impairment

 

$

763

 

 

$

-

 

 

$

-

 

 

$

196

 

 

$

1,852

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

2,811

 

Ending balance: collectively evaluated

   for impairment

 

$

81,866

 

 

$

68,524

 

 

$

103,760

 

 

$

416,436

 

 

$

123,760

 

 

$

41,541

 

 

$

-

 

 

$

-

 

 

 

 

$

835,887

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

118

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

 

 

$

118

 

 

 

 

 

Consumer

Real Estate

 

 

Agricultural

Real Estate

 

 

Agricultural

 

 

Commercial

Real Estate

 

 

Commercial

and Industrial

 

 

Consumer

 

 

Unfunded

Loan

Commitment

& Letters of

Credit

 

 

Unallocated

 

 

Total

 

Nine Months Ended September 30, 2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALLOWANCE FOR CREDIT LOSSES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance

 

$

316

 

 

$

241

 

 

$

616

 

 

$

3,250

 

 

$

1,318

 

 

$

394

 

 

$

217

 

 

$

649

 

 

$

7,001

 

Charge Offs

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(19

)

 

 

-

 

 

 

(189

)

 

 

-

 

 

 

-

 

 

 

(208

)

Recoveries

 

 

13

 

 

 

-

 

 

 

2

 

 

 

11

 

 

 

8

 

 

 

63

 

 

 

-

 

 

 

-

 

 

 

97

 

Provision (Credit)

 

 

(53

)

 

 

7

 

 

 

(5

)

 

 

(125

)

 

 

66

 

 

 

155

 

 

 

-

 

 

 

152

 

 

 

197

 

Other Non-interest expense related to

   unfunded

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

11

 

 

 

-

 

 

 

11

 

Ending Balance

 

$

276

 

 

$

248

 

 

$

613

 

 

$

3,117

 

 

$

1,392

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

7,098

 

Ending balance: individually evaluated

   for impairment

 

$

25

 

 

$

-

 

 

$

-

 

 

$

67

 

 

$

31

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

123

 

Ending balance: collectively evaluated

   for impairment

 

$

251

 

 

$

248

 

 

$

613

 

 

$

3,050

 

 

$

1,361

 

 

$

423

 

 

$

228

 

 

$

801

 

 

$

6,975

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

FINANCING RECEIVABLES:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ending balance

 

$

83,875

 

 

$

63,571

 

 

$

87,239

 

 

$

393,913

 

 

$

130,720

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

795,205

 

Ending balance: individually evaluated

   for impairment

 

$

1,012

 

 

$

205

 

 

$

161

 

 

$

488

 

 

$

113

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

1,979

 

Ending balance: collectively evaluated

   for impairment

 

$

82,863

 

 

$

63,366

 

 

$

87,078

 

 

$

393,425

 

 

$

130,607

 

 

$

35,887

 

 

$

-

 

 

$

-

 

 

$

793,226

 

Ending balance: loans acquired with

   deteriorated credit quality

 

$

194

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

194