XML 21 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Loans
6 Months Ended
Jun. 30, 2017
Loans [Abstract]  
Loans
Note 5 – Loans

The Company grants loans primarily to customers throughout north central, central and south central Pennsylvania and the southern tier of New York.  Although the Company had a diversified loan portfolio at June 30, 2017 and December 31, 2016, a substantial portion of its debtors' ability to honor their contracts is dependent on the economic conditions within these regions. The following table summarizes the primary segments of the loan portfolio and how those segments are analyzed within the allowance for loan losses as of June 30, 2017 and December 31, 2016 (in thousands):

June 30, 2017
 
Total Loans
  
Individually
evaluated for impairment
  
Loans acquired
with deteriorated
credit quality
  
Collectively
evaluated for impairment
 
Real estate loans:
            
     Residential
 
$
205,725
  
$
1,254
  
$
35
  
$
204,436
 
     Commercial
  
271,342
   
13,680
   
1,989
   
255,673
 
     Agricultural
  
188,547
   
3,728
   
734
   
184,085
 
     Construction
  
25,569
   
-
   
-
   
25,569
 
Consumer
  
10,603
   
4
   
-
   
10,599
 
Other commercial loans
  
56,952
   
4,902
   
868
   
51,182
 
Other agricultural loans
  
32,974
   
1,466
   
-
   
31,508
 
State and political subdivision loans
  
96,337
   
-
   
-
   
96,337
 
Total
  
888,049
   
25,024
   
3,626
   
859,389
 
Allowance for loan losses
  
9,979
   
457
   
-
   
9,522
 
Net loans
 
$
878,070
  
$
24,577
  
$
3,626
  
$
849,867
 
 
                
December 31, 2016
                
Real estate loans:
                
     Residential
 
$
207,423
  
$
957
  
$
35
  
$
206,431
 
     Commercial
  
252,577
   
5,742
   
1,969
   
244,866
 
     Agricultural
  
123,624
   
3,346
   
738
   
119,540
 
     Construction
  
25,441
   
-
   
-
   
25,441
 
Consumer
  
11,005
   
-
   
4
   
11,001
 
Other commercial loans
  
58,639
   
5,994
   
621
   
52,024
 
Other agricultural loans
  
23,388
   
1,654
   
-
   
21,734
 
State and political subdivision loans
  
97,514
   
-
   
-
   
97,514
 
Total
  
799,611
   
17,693
   
3,367
   
778,551
 
Allowance for loan losses
  
8,886
   
487
   
-
   
8,399
 
Net loans
 
$
790,725
  
$
17,206
  
$
3,367
  
$
770,152
 

Purchased loans acquired in The First National Bank of Fredericksburg (FNB) acquisition, completed in 2015, were recorded at fair value on their purchase date without a carryover of the related allowance for loan losses.

Upon acquisition, the Company evaluated whether an acquired loan was within the scope of ASC 310-30, Receivables-Loans and Debt Securities Acquired with Deteriorated Credit Quality. Purchased credit-impaired ("PCI") loans are loans that have evidence of credit deterioration since origination and it is probable at the date of acquisition that the Company will not collect all contractually required principal and interest payments. Based upon management's review, there were no material increases or decreases in the expected cash flows of these loans between December 11, 2015 (the "acquisition date") and June 30, 2017. The fair value of PCI loans, on the acquisition date, was determined, primarily based on the fair value of the loans' collateral. The carrying value of PCI loans was $3,626,000 and $3,367,000 at June 30, 2017 and December 31, 2016, respectively.

The carrying value of the PCI loans was determined by projected discounted contractual cash flows.

Changes in the accretable yield for PCI loans were as follows for the three and six months ended June 30, 2017 and 2016, respectively (in thousands):

 
 
Three months ended
  
Six months ended
 
 
 
June 30,
  
June 30,
 
 
 
2017
  
2016
  
2017
  
2016
 
Balance at beginning of period
 
$
275
  
$
551
  
$
389
  
$
637
 
Accretion
  
(108
)
  
(87
)
  
(222
)
  
(173
)
Balance at end of period
 
$
167
  
$
464
  
$
167
  
$
464
 

The following table presents additional information regarding loans acquired with specific evidence of deterioration in credit quality under ASC 310-30 (in thousands):

  
June 30, 2017
  
December 31, 2016
 
Outstanding balance
 
$
6,660
  
$
6,487
 
Carrying amount
  
3,626
   
3,367
 

The segments of the Company's loan portfolio are disaggregated into classes to a level that allows management to monitor risk and performance. Residential real estate mortgages consist primarily of 15 to 30 year first mortgages on residential real estate, while residential real estate home equity loans are consumer purpose installment loans or lines of credit with terms of 15 years or less secured by a mortgage which is often a second lien on residential real estate. Commercial real estate loans are business purpose loans secured by a mortgage on commercial real estate. Agricultural real estate loans are loans secured by a mortgage on real estate used in agriculture production. Construction real estate loans are loans secured by residential, commercial or agricultural real estate used during the construction phase of residential, commercial or agricultural projects. Consumer loans are typically unsecured or primarily secured by assets other than real estate and overdraft lines of credit are typically secured by customer deposit accounts. Other commercial loans are loans for commercial purposes primarily secured by non-real estate collateral. Other agricultural loans are loans for agricultural purposes primarily secured by non-real estate collateral. State and political subdivision loans are loans to state and local municipalities for capital and operating expenses or tax free loans used to finance commercial development.

Management considers other commercial loans, other agricultural loans, state and political subdivision loans, commercial real estate loans and agricultural real estate loans which are 90 days or more past due to be impaired. Management will also consider a loan impaired based on other factors it becomes aware of, including the customer's results of operations and cash flows or if the loan is modified in a troubled debt restructuring. In addition, certain residential mortgages, home equity and consumer loans that are cross collateralized with commercial relationships that are determined to be impaired may also be classified as impaired. Impaired loans are analyzed to determine if it is probable that all amounts will not be collected according to the contractual terms of the loan agreement. If management determines that the value of the impaired loan is less than the recorded investment in the loan (net of previous charge-offs, deferred loan fees or costs and unamortized premium or discount), impairment is recognized through an allocation of the allowance for loan losses or a charge-off to the allowance for loan losses.

The following table includes the recorded investment and unpaid principal balances for impaired financing receivables by class, excluding PCI loans, with the associated allowance amount, if applicable (in thousands):

 
    
Recorded
  
Recorded
       
 
 
Unpaid
  
Investment
  
Investment
  
Total
    
 
 
Principal
  
With No
  
With
  
Recorded
  
Related
 
June 30, 2017
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
               
     Mortgages
 
$
1,246
  
$
281
  
$
903
  
$
1,184
  
$
67
 
     Home Equity
  
70
   
16
   
54
   
70
   
10
 
     Commercial
  
16,037
   
13,093
   
587
   
13,680
   
58
 
     Agricultural
  
3,744
   
2,405
   
1,323
   
3,728
   
95
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
4
   
2
   
2
   
4
   
2
 
Other commercial loans
  
5,423
   
4,431
   
471
   
4,902
   
207
 
Other agricultural loans
  
1,466
   
1,448
   
18
   
1,466
   
18
 
State and political
                    
   subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
27,990
  
$
21,676
  
$
3,358
  
$
25,034
  
$
457
 
 
                    
December 31, 2016
                    
Real estate loans:
             
$
-
     
     Mortgages
 
$
953
  
$
570
  
$
330
   
900
  
$
22
 
     Home Equity
  
57
   
-
   
57
   
57
   
10
 
     Commercial
  
7,958
   
5,697
   
45
   
5,742
   
45
 
     Agricultural
  
3,347
   
2,000
   
1,347
   
3,347
   
54
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
6,159
   
5,135
   
859
   
5,994
   
326
 
Other agricultural loans
  
1,653
   
1,629
   
24
   
1,653
   
30
 
State and political
                    
   subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
20,127
  
$
15,031
  
$
2,662
  
$
17,693
  
$
487
 

The following tables includes the average balance of impaired financing receivables by class and the income recognized on these receivables for the three and six month periods ended June 30, 2017 and 2016(in thousands):
 
 
For the Three Months Ended
 
 
 
June 30, 2017
  
June 30, 2016
 
 
       
Interest
        
Interest
 
 
 
Average
  
Interest
  
Income
  
Average
  
Interest
  
Income
 
 
 
Recorded
  
Income
  
Recognized
  
Recorded
  
Income
  
Recognized
 
 
 
Investment
  
Recognized
  
Cash Basis
  
Investment
  
Recognized
  
Cash Basis
 
Real estate loans:
                  
     Mortgages
 
$
986
  
$
3
  
$
-
  
$
460
  
$
5
  
$
-
 
     Home Equity
  
60
   
1
   
-
   
59
   
1
   
-
 
     Commercial
  
12,980
   
134
   
-
   
6,158
   
26
   
-
 
     Agricultural
  
3,641
   
32
   
-
   
165
   
3
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
3
   
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
5,029
   
37
   
17
   
5,933
   
68
   
2
 
Other agricultural loans
  
1,515
   
22
   
-
   
104
   
2
   
-
 
State and political
                        
   subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
24,214
  
$
229
  
$
17
  
$
12,879
  
$
105
  
$
2
 


 
 
For the Six Months ended
 
 
 
June 30, 2017
  
June 30, 2016
 
 
       
Interest
        
Interest
 
 
 
Average
  
Interest
  
Income
  
Average
  
Interest
  
Income
 
 
 
Recorded
  
Income
  
Recognized
  
Recorded
  
Income
  
Recognized
 
 
 
Investment
  
Recognized
  
Cash Basis
  
Investment
  
Recognized
  
Cash Basis
 
Real estate loans:
                  
     Mortgages
 
$
940
  
$
6
  
$
-
  
$
425
  
$
9
  
$
-
 
     Home Equity
  
58
   
2
   
-
   
60
   
2
   
-
 
     Commercial
  
9,387
   
158
   
3
   
6,142
   
52
   
-
 
     Agricultural
  
3,513
   
63
   
-
   
165
   
5
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
2
   
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
5,313
   
77
   
27
   
5,942
   
134
   
3
 
Other agricultural loans
  
1,571
   
45
   
-
   
104
   
3
   
-
 
State and political
                        
   subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
20,784
  
$
351
  
$
30
  
$
12,838
  
$
205
  
$
3
 

Credit Quality Information

For commercial real estate, agricultural real estate, construction, other commercial, other agricultural and state and political subdivision loans, management uses a nine grade internal risk rating system to monitor credit quality. The first five categories are considered not criticized and are aggregated as "Pass" rated. The criticized rating categories utilized by management generally follow bank regulatory definitions. The definitions of each rating are defined below:
·
Pass (Grades 1-5) – These loans are to customers with credit quality ranging from an acceptable to very high quality and are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.
·
Special Mention (Grade 6) – This loan grade is in accordance with regulatory guidance and includes loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.
·
Substandard (Grade 7) – This loan grade is in accordance with regulatory guidance and includes loans that have a well-defined weakness based on objective evidence and be characterized by the distinct possibility that the Bank will sustain some loss if the deficiencies are not corrected.
·
Doubtful (Grade 8) – This loan grade is in accordance with regulatory guidance and includes loans that have all the weaknesses inherent in a substandard asset. In addition, these weaknesses make collection or liquidation in full highly questionable and improbable, based on existing circumstances.
·
Loss (Grade 9) – This loan grade is in accordance with regulatory guidance and includes loans that are considered uncollectible, or of such value that continuance as an asset is not warranted.

To help ensure that risk ratings are accurate and reflect the present and future capacity of borrowers to repay the loan as agreed, the Company's loan rating process includes several layers of internal and external oversight. The Company's loan officers are responsible for the timely and accurate risk rating of the loans in each of their portfolios at origination and on an ongoing basis under the supervision of management.  All commercial and agricultural loans are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Company engages an external consultant on at least an annual basis to 1) review a minimum of 55% of the dollar volume of the commercial loan portfolio on an annual basis, 2) review new loans originated for over $1.0 million in the last year, 3) review a majority of borrowers with commitments greater than or equal to $1.0 million,  4) review selected loan relationships over $750,000 which are over 30 days past due or classified Special Mention, Substandard, Doubtful, or Loss, and 5) such other loans which management or the consultant deems appropriate.

The following tables represent credit exposures by internally assigned grades as of June 30, 2017 and December 31, 2016 (in thousands):

June 30, 2017
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
244,957
  
$
13,913
  
$
12,472
  
$
-
  
$
-
  
$
271,342
 
     Agricultural
  
176,551
   
5,457
   
6,539
   
-
   
-
   
188,547
 
     Construction
  
25,569
   
-
   
-
   
-
   
-
   
25,569
 
Other commercial loans
  
51,577
   
608
   
4,684
   
83
   
-
   
56,952
 
Other agricultural loans
  
30,641
   
195
   
2,138
   
-
   
-
   
32,974
 
State and political
                        
   subdivision loans
  
82,665
   
2,926
   
10,746
   
-
   
-
   
96,337
 
Total
 
$
611,960
  
$
23,099
  
$
36,579
  
$
83
  
$
-
  
$
671,721
 

December 31, 2016
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
225,185
  
$
14,045
  
$
13,347
  
$
-
  
$
-
  
$
252,577
 
     Agricultural
  
110,785
   
8,231
   
4,608
   
-
   
-
   
123,624
 
     Construction
  
25,441
   
-
   
-
   
-
   
-
   
25,441
 
Other commercial loans
  
51,396
   
2,049
   
5,105
   
89
   
-
   
58,639
 
Other agricultural loans
  
20,178
   
1,733
   
1,477
   
-
   
-
   
23,388
 
State and political
                        
   subdivision loans
  
83,620
   
13,066
   
828
   
-
   
-
   
97,514
 
Total
 
$
516,605
  
$
39,124
  
$
25,365
  
$
89
  
$
-
  
$
581,183
 

For residential real estate mortgages, home equity and consumer loans, credit quality is monitored based on whether the loan is performing or non-performing, which is typically based on the aging status of the loan and payment activity, unless a specific action, such as bankruptcy, repossession, death or significant delay in payment occurs to raise awareness of a possible credit event. Non-performing loans include those loans that are considered nonaccrual, described in more detail below, and all loans past due 90 or more days and still accruing. The following table presents the recorded investment in those loan classes based on payment activity as of June 30, 2017 and December 31, 2016 (in thousands):

June 30, 2017
 
Performing
  
Non-performing
  
PCI
  
Total
 
Real estate loans:
            
     Mortgages
 
$
146,736
  
$
1,509
  
$
35
  
$
148,280
 
     Home Equity
  
57,256
   
189
   
-
   
57,445
 
Consumer
  
10,459
   
144
   
-
   
10,603
 
Total
 
$
214,451
  
$
1,842
  
$
35
  
$
216,328
 
 
                
December 31, 2016
                
Real estate loans:
                
     Mortgages
 
$
147,047
  
$
1,648
  
$
35
  
$
148,730
 
     Home Equity
  
58,438
   
255
   
-
  
$
58,693
 
Consumer
  
10,892
   
109
   
4
  
$
11,005
 
Total
 
$
216,377
  
$
2,012
  
$
39
  
$
218,428
 

Aging Analysis of Past Due Financing Receivables

Management further monitors the performance and credit quality of the loan portfolio by analyzing the age of the portfolio as determined by the length of time a recorded payment is past due. The following table includes an aging analysis of the recorded investment of past due financing receivables as of June 30, 2017 and December 31, 2016 (in thousands):



 
                   
Total
  
90 Days or
 
 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
        
Financing
  
Greater and
 
June 30, 2017
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
PCI
  
Receivables
  
Accruing
 
Real estate loans:
                        
     Mortgages
 
$
223
  
$
165
  
$
879
  
$
1,267
  
$
146,978
  
$
35
  
$
148,280
  
$
-
 
     Home Equity
  
280
   
8
   
96
   
384
   
57,061
   
-
   
57,445
   
43
 
     Commercial
  
1,219
   
302
   
4,389
   
5,910
   
263,443
   
1,989
   
271,342
   
553
 
     Agricultural
  
454
   
100
   
1,163
   
1,717
   
186,096
   
734
   
188,547
   
159
 
     Construction
  
-
   
-
   
-
   
-
   
25,569
   
-
   
25,569
   
-
 
Consumer
  
91
   
-
   
144
   
235
   
10,368
   
-
   
10,603
   
57
 
Other commercial loans
  
45
   
-
   
2,620
   
2,665
   
53,419
   
868
   
56,952
   
-
 
Other agricultural loans
  
283
   
-
   
739
   
1,022
   
31,952
   
-
   
32,974
   
-
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
96,337
   
-
   
96,337
   
-
 
Total
 
$
2,595
  
$
575
  
$
10,030
  
$
13,200
  
$
871,223
  
$
3,626
  
$
888,049
  
$
812
 
 
                                
Loans considered non-accrual
 
$
144
  
$
99
  
$
9,218
  
$
9,461
  
$
2,050
  
$
-
  
$
11,511
     
Loans still accruing
  
2,451
   
476
   
812
   
3,739
   
869,173
   
3,626
   
876,538
     
Total
 
$
2,595
  
$
575
  
$
10,030
  
$
13,200
  
$
871,223
  
$
3,626
  
$
888,049
     
 
                                
December 31, 2016
                                
Real estate loans:
                                
     Mortgages
 
$
630
  
$
36
  
$
1,109
  
$
1,775
  
$
146,920
  
$
35
  
$
148,730
  
$
173
 
     Home Equity
  
384
   
49
   
209
   
642
   
58,051
   
-
   
58,693
   
160
 
     Commercial
  
1,757
   
58
   
4,302
   
6,117
   
244,491
   
1,969
   
252,577
   
-
 
     Agricultural
  
-
   
-
   
1,145
   
1,145
   
121,741
   
738
   
123,624
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
25,441
   
-
   
25,441
   
-
 
Consumer
  
115
   
40
   
83
   
238
   
10,763
   
4
   
11,005
   
67
 
Other commercial loans
  
95
   
35
   
4,004
   
4,134
   
53,884
   
621
   
58,639
   
-
 
Other agricultural loans
  
43
   
34
   
5
   
82
   
23,306
   
-
   
23,388
   
5
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
97,514
   
-
   
97,514
   
-
 
Total
 
$
3,024
  
$
252
  
$
10,857
  
$
14,133
  
$
782,111
  
$
3,367
  
$
799,611
  
$
405
 
 
                                
Loans considered non-accrual
 
$
172
  
$
105
  
$
10,452
  
$
10,729
  
$
725
  
$
-
  
$
11,454
     
Loans still accruing
  
2,852
   
147
   
405
   
3,404
   
781,386
   
3,367
   
788,157
     
Total
 
$
3,024
  
$
252
  
$
10,857
  
$
14,133
  
$
782,111
  
$
3,367
  
$
799,611
     

Nonaccrual Loans

Loans are considered for non-accrual status upon reaching 90 days delinquency, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans or if full payment of principal and interest is not expected. Additionally, if management is made aware of other information including bankruptcy, repossession, death, or legal proceedings, the loan may be placed on non-accrual status. If a loan is 90 days or more past due and is well secured and in the process of collection, it may still be considered accruing.

The following table reflects the financing receivables, excluding PCI loans, on non-accrual status as of June 30, 2017 and December 31, 2016, respectively. The balances are presented by class of financing receivable (in thousands):

 
 
 
June 30, 2017
  
December 31, 2016
 
Real estate loans:
      
     Mortgages
 
$
1,509
  
$
1,475
 
     Home Equity
  
146
   
95
 
     Commercial
  
4,588
   
4,445
 
     Agricultural
  
1,314
   
1,340
 
     Construction
  
-
   
-
 
Consumer
  
87
   
42
 
Other commercial loans
  
3,128
   
4,057
 
Other agricultural loans
  
739
   
-
 
State and political subdivision
  
-
   
-
 
 
 
$
11,511
  
$
11,454
 

Troubled Debt Restructurings

In situations where, for economic or legal reasons related to a borrower's financial difficulties, management may grant a concession for other than an insignificant period of time to the borrower that would not otherwise be considered, the related loan is classified as a Troubled Debt Restructuring (TDR). Management strives to identify borrowers in financial difficulty early and work with them to structure more affordable terms before their loan reaches nonaccrual status. These restructured terms may include rate reductions, principal forgiveness, payment forbearance and other actions intended to minimize the economic loss and to avoid foreclosure or repossession of the collateral. In cases where borrowers are granted new terms that provide for a reduction of interest or principal, or both, management measures any impairment on the restructuring by calculating the present value of the revised loan terms and comparing this balance to the Company's investment in the loan prior to the restructuring. As these loans are individually evaluated, they are excluded from pooled portfolios when calculating the allowance for loan and lease losses and a separate allocation within the allowance for loan and lease losses is provided. Management continually evaluates loans that are considered TDRs, including payment history under the modified loan terms, the borrower's ability to continue to repay the loan based on continued evaluation of their operating results and cash flows from operations.  Based on this evaluation management would no longer consider a loan to be a TDR when the relevant facts support such a conclusion. As of June 30, 2017 and December 31, 2016, included within the allowance for loan losses are reserves of $26,000 and $29,000 respectively, that are associated with loans modified as TDRs.

Loan modifications that are considered TDRs completed during the three and six months ended June 30, 2017 and 2016 were as follows (dollars in thousands):

 
 
For the Three Months Ended June 30, 2017
 
 
 
Number of contracts
  
Pre-modification Outstanding
Recorded Investment
  
Post-Modification Outstanding
Recorded Investment
 
 
 
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
 
Real estate loans:
                  
     Commercial
  
-
   
5
  
$
-
  
$
6,093
  
$
-
  
$
6,093
 
Total
  
-
   
5
  
$
-
  
$
6,093
  
$
-
  
$
6,093
 

 
 
For the Six Months Ended June 30, 2017
 
 
 
Number of contracts
  
Pre-modification Outstanding Recorded Investment
  
Post-Modification Outstanding Recorded Investment
 
 
 
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
 
Real estate loans:
                  
     Commercial
  
-
   
7
  
$
-
  
$
6,797
  
$
-
  
$
6,797
 
Total
  
-
   
7
  
$
-
  
$
6,797
  
$
-
  
$
6,797
 


 
 
 
For the Three Months Ended June 30, 2016
 
 
 
Number of contracts
  
Pre-modification Outstanding Recorded Investment
  
Post-Modification Outstanding Recorded Investment
 
 
 
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
 
Real estate loans:
                  
     Commercial
  
-
   
3
  
$
-
  $
438
  
$
-
  $
438
 
Total
  
-
   
3
  
$
-
  
$
438
  
$
-
  
$
438
 

 
 
For the Six Months Ended June 30, 2016
 
 
 
Number of contracts
  
Pre-modification Outstanding Recorded Investment
  
Post-Modification Outstanding Recorded Investment
 
 
 
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
  
Interest
Modification
  
Term
Modification
 
Real estate loans:
                  
     Commercial
  
-
   
3
  
$
-
   
438
  
$
-
   
438
 
Total
  
-
   
3
  
$
-
  
$
438
  
$
-
  
$
438
 

Recidivism, or the borrower defaulting on its obligation pursuant to a modified loan, results in the loan once again becoming a non-accrual loan. Recidivism on modified loans occurs at a notably higher rate than do defaults on new origination loans, so modified loans present a higher risk of loss than do new origination loans. There were no loans that were modified as TDRs during each 12-month period prior to the current reporting periods, which began January 1, 2017 and 2016 (six month periods) and April 1, 2017 and 2016 (3 month periods), respectively, that subsequently defaulted during these reporting periods.

Allowance for Loan Losses
The following table segregates the allowance for loan losses (ALLL) into the amount required for loans individually evaluated for impairment and the amount required for loans collectively evaluated for impairment as of June 30, 2017 and December 31, 2016, respectively (in thousands):
 
 
June 30, 2017
  
December 31, 2016
 
 
 
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
  
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
 
Real estate loans:
                  
     Residential
 
$
77
  
$
1,027
  
$
1,104
  
$
32
  
$
1,032
  
$
1,064
 
     Commercial
  
58
   
3,483
   
3,541
   
45
   
3,544
   
3,589
 
     Agricultural
  
95
   
2,357
   
2,452
   
54
   
1,440
   
1,494
 
     Construction
  
-
   
45
   
45
   
-
   
47
   
47
 
Consumer
  
2
   
123
   
125
   
-
   
122
   
122
 
Other commercial loans
  
207
   
924
   
1,131
   
326
   
1,001
   
1,327
 
Other agricultural loans
  
18
   
413
   
431
   
30
   
282
   
312
 
State and political
                        
  subdivision loans
  
-
   
838
   
838
   
-
   
833
   
833
 
Unallocated
  
-
   
312
   
312
   
-
   
98
   
98
 
Total
 
$
457
  
$
9,522
  
$
9,979
  
$
487
  
$
8,399
  
$
8,886
 

The following tables roll forward the balance of the ALLL by portfolio segment for the three and six month periods ended June 30, 2017 and 2016, respectively (in thousands):

 

 
 
Balance at
March 31, 2017
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2017
 
Real estate loans:
               
     Residential
 
$
1,042
  
$
(48
)
 
$
-
  
$
110
  
$
1,104
 
     Commercial
  
3,665
   
-
   
2
   
(126
)
  
3,541
 
     Agricultural
  
1,952
   
-
   
-
   
500
   
2,452
 
     Construction
  
46
   
-
   
-
   
(1
)
  
45
 
Consumer
  
123
   
(17
)
  
12
   
7
   
125
 
Other commercial loans
  
1,215
   
-
   
-
   
(84
)
  
1,131
 
Other agricultural loans
  
306
   
-
   
-
   
125
   
431
 
State and political subdivision loans
  
824
   
-
   
-
   
14
   
838
 
Unallocated
  
232
   
-
   
-
   
80
   
312
 
Total
 
$
9,405
  
$
(65
)
 
$
14
  
$
625
  
$
9,979
 

 
 
Balance at
December 31, 2016
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2017
 
Real estate loans:
               
     Residential
 
$
1,064
  
$
(93
)
 
$
-
  
$
133
  
$
1,104
 
     Commercial
  
3,589
   
(41
)
  
6
   
(13
)
  
3,541
 
     Agricultural
  
1,494
   
-
   
-
   
958
   
2,452
 
     Construction
  
47
   
-
   
-
   
(2
)
  
45
 
Consumer
  
122
   
(45
)
  
22
   
26
   
125
 
Other commercial loans
  
1,327
   
-
   
9
   
(205
)
  
1,131
 
Other agricultural loans
  
312
   
(5
)
      
124
   
431
 
State and political subdivision loans
  
833
   
-
   
-
   
5
   
838
 
Unallocated
  
98
   
-
   
-
   
214
   
312
 
Total
 
$
8,886
  
$
(184
)
 
$
37
  
$
1,240
  
$
9,979
 

 
 
Balance at
March 31, 2016
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2016
 
Real estate loans:
               
     Residential
 
$
966
  
$
(43
)
 
$
-
  
$
67
  
$
990
 
     Commercial
  
3,533
   
-
   
4
   
(199
)
  
3,338
 
     Agricultural
  
405
           
176
   
581
 
     Construction
  
14
   
-
   
-
   
4
   
18
 
Consumer
  
96
   
(23
)
  
29
   
2
   
104
 
Other commercial loans
  
1,222
   
(18
)
  
-
   
112
   
1,316
 
Other agricultural loans
  
125
           
123
   
248
 
State and political subdivision loans
  
666
   
-
   
-
   
98
   
764
 
Unallocated
  
248
   
-
   
-
   
(248
)
  
-
 
Total
 
$
7,275
  
$
(84
)
 
$
33
  
$
135
  
$
7,359
 

 
 
Balance at
December 31, 2016
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2016
 
Real estate loans:
               
     Residential
 
$
905
  
$
(43
)
 
$
-
  
$
128
  
$
990
 
     Commercial
  
3,376
   
-
   
8
   
(46
)
  
3,338
 
     Agricultural
  
409
   
-
       
172
   
581
 
     Construction
  
24
   
-
   
-
   
(6
)
  
18
 
Consumer
  
102
   
(38
)
  
68
   
(28
)
  
104
 
Other commercial loans
  
1,183
   
(18
)
  
6
   
145
   
1,316
 
Other agricultural loans
  
122
           
126
   
248
 
State and political subdivision loans
  
593
   
-
   
-
   
171
   
764
 
Unallocated
  
392
   
-
   
-
   
(392
)
  
-
 
Total
 
$
7,106
  
$
(99
)
 
$
82
  
$
270
  
$
7,359
 

 
The Company allocates the ALLL based on the factors described below, which conform to the Company's loan classification policy and credit quality measurements. In reviewing risk within the Company's loan portfolio, management has determined there to be several different risk categories within the loan portfolio. The ALLL consists of amounts applicable to: (i) residential real estate loans; (ii) residential real estate home equity loans; (iii) commercial real estate loans; (iv) agricultural real estate loans; (v) real estate construction loans; (vi) other commercial and agricultural loans; (vii) consumer loans; (viii) other agricultural loans and (ix) state and political subdivision loans. Factors considered in this process include general loan terms, collateral, and availability of historical data to support the analysis. Historical loss percentages are calculated and used as the basis for calculating allowance allocations. Certain qualitative factors are evaluated to determine additional inherent risks in the loan portfolio, which are not necessarily reflected in the historical loss percentages. These factors are then added to the historical allocation percentage to get the adjusted factor to be applied to non-classified loans. The following qualitative factors are analyzed:

·
Level of and trends in delinquencies and impaired/classified loans
§
Change in volume and severity of past due loans
§
Volume of non-accrual loans
§
Volume and severity of classified, adversely or graded loans;
·
Level of and trends in charge-offs and recoveries;
·
Trends in volume, terms and nature of the loan portfolio;
·
Effects of any changes in risk selection and underwriting standards and any other changes in lending and recovery policies, procedures and practices;
·
Changes in the quality of the Company's loan review system;
·
Experience, ability and depth of lending management and other relevant staff;
·
National, state, regional and local economic trends and business conditions
§
General economic conditions
§
Unemployment rates
§
Inflation rate/ Consumer Price Index
§
Changes in values of underlying collateral for collateral-dependent loans;
·
Industry conditions including the effects of external factors such as competition, legal, and regulatory requirements on the level of estimated credit losses;
·
Existence and effect of any credit concentrations, and changes in the level of such concentrations; and
·
Any change in the level of board oversight.

The Company analyzes its loan portfolio each quarter to determine the adequacy of its ALLL.

Loans determined to be TDRs are impaired and for purposes of estimating the ALLL must be individually evaluated for impairment. In calculating the impairment, the Company calculates the present value utilizing an analysis of discounted cash flows. If the present value calculated is below the recorded investment of the loan, impairment is recognized by a charge to the provision for loan and lease losses and a credit to the ALLL.

For the three months ended June 30, 2017, the allowance for residential real estate increased in general reserves for pooled loans as a result of increased loss rates reflected in the charge-offs for the three month period, as well as higher loan balances, and an increase in the specific reserve for individually evaluated loans. This was represented as an increase to the provision.  The allowance for commercial real estate was decreased in general reserves due to the improvement in classified loans, which was represented as a decrease in the provision. The allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the agricultural real estate portfolio. The result of these changes was represented as an increase in the provision. The allowance for other commercial loans was reduced as a result of lower loan balances, an improvement in the amount of classified loans and a reduction in the specific reserves. This was represented by a decrease to the provision.  The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the other agricultural loan portfolio. The result of these changes was represented as an increase in the provision.

For the six months ended June 30, 2017, the allowance for residential real estate increased in general reserves as a result of increased loss rates reflected in the charge-offs for the six month period and an increase in the specific reserve. This was represented as an increase to the provision.  The allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances as well as an increase in specific reserves. It was also impacted by the classified loan trend in the agricultural real estate portfolio. The result of these changes was represented as an increase in the provision. The allowance for other commercial loans was reduced as a result of lower loan balances, an improvement in the amount of classified loans and a reduction in the specific reserves. This was represented by a decrease to the provision.  The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the other agricultural loan portfolio. The result of these changes was represented as an increase in the provision.
 
For the three months ended June 30, 2016, the allowance for commercial real estate was decreased in general reserves due to the improvement in classified loans, which was represented as a decrease in the provision. The allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the agricultural real estate portfolio. The result of these changes was represented as an increase in the provision. The allowance for other commercial loans was increased as a result of higher loan balances, an increase in the amount of classified loans and an increase in the specific reserves. This was represented by an increase to the provision.  The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the other agricultural loan portfolio. The result of these changes was represented as an increase in the provision.

For the six months ended June 30, 2016, the allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the agricultural real estate portfolio. The result of these changes was represented as an increase in the provision. The allowance for other commercial loans was increased as a result an increase in the amount of classified loans and an increase in the specific reserves. This was represented by an increase to the provision. The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. It was also impacted by the classified loan trend in the other agricultural loan portfolio. The result of these changes was represented as an increase in the provision. The allowance for state and political loans was increased for general reserves due to an increase in special mention loans during the period. This was represented as an increase in the provision.
Foreclosed Assets Held For Sale

Foreclosed assets acquired in settlement of loans are carried at fair value, less estimated costs to sell, and are included in other assets on the Consolidated Balance Sheet. As of June 30, 2017 and December 31, 2016, included with other assets are $1,194,000 and $1,036,000, respectively, of foreclosed assets. As of June 30, 2017, included within the foreclosed assets are $268,000 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of June 30, 2017, the Company has initiated formal foreclosure proceedings on $936,000 of consumer residential mortgages, which have not yet been transferred into foreclosed assets.