XML 22 R11.htm IDEA: XBRL DOCUMENT v3.10.0.1
Loans
6 Months Ended
Jun. 30, 2018
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, 2018 and December 31, 2017, 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, 2018 and December 31, 2017 (in thousands):

June 30, 2018
 
Total Loans
  
Individually
evaluated for impairment
  
Loans acquired
with deteriorated
credit quality
  
Collectively
evaluated for impairment
 
Real estate loans:
            
     Residential
 
$
213,242
  
$
1,131
  
$
30
  
$
212,081
 
     Commercial
  
309,571
   
13,791
   
1,388
   
294,392
 
     Agricultural
  
262,691
   
5,204
   
683
   
256,804
 
     Construction
  
27,901
   
-
   
-
   
27,901
 
Consumer
  
9,740
   
-
   
-
   
9,740
 
Other commercial loans
  
75,002
   
3,934
   
425
   
70,643
 
Other agricultural loans
  
42,131
   
1,471
   
-
   
40,660
 
State and political subdivision loans
  
99,922
   
-
   
-
   
99,922
 
Total
  
1,040,200
   
25,531
   
2,526
   
1,012,143
 
Allowance for loan losses
  
11,941
   
405
   
-
   
11,536
 
Net loans
 
$
1,028,259
  
$
25,126
  
$
2,526
  
$
1,000,607
 

 
December 31, 2017
 
Total Loans
  
Individually
evaluated for
impairment
  
Loans acquired
with deteriorated
credit quality
  
Collectively
evaluated for
impairment
 
Real estate loans:
            
     Residential
 
$
214,479
  
$
1,065
  
$
33
  
$
213,381
 
     Commercial
  
308,084
   
13,864
   
1,460
   
292,760
 
     Agricultural
  
239,957
   
3,901
   
702
   
235,354
 
     Construction
  
13,502
   
-
   
-
   
13,502
 
Consumer
  
9,944
   
8
   
-
   
9,936
 
Other commercial loans
  
72,013
   
4,197
   
443
   
67,373
 
Other agricultural loans
  
37,809
   
1,363
   
-
   
36,446
 
State and political subdivision loans
  
104,737
   
-
   
-
   
104,737
 
Total
  
1,000,525
   
24,398
   
2,638
   
973,489
 
Allowance for loan losses
  
11,190
   
410
   
-
   
10,780
 
Net loans
 
$
989,335
  
$
23,988
  
$
2,638
  
$
962,709
 

Purchased loans 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 the acquisition date and June 30, 2018. 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 $2,526,000 and $2,638,000 at June 30, 2018 and December 31, 2017, respectively. The carrying value of the PCI loans was determined by projected discounted contractual cash flows and collateral valuations.

Changes in the accretable yield for PCI loans were as follows for the three and six months ended June 30, 2018 and 2017, respectively (in thousands):

 
 
Three months ended
  
Six months ended
 
 
 
June 30,
  
June 30,
 
 
 
2018
  
2017
  
2018
  
2017
 
Balance at beginning of period
 
$
82
  
$
275
  
$
106
  
$
389
 
Accretion
  
(23
)
  
(108
)
  
(47
)
  
(222
)
Balance at end of period
 
$
59
  
$
167
  
$
59
  
$
167
 

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, 2018
  
December 31, 2017
 
Outstanding balance
 
$
5,262
  
$
5,295
 
Carrying amount
  
2,526
   
2,638
 

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, 2018
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
               
     Mortgages
 
$
1,138
  
$
261
  
$
776
  
$
1,037
  
$
15
 
     Home Equity
  
111
   
14
   
80
   
94
   
15
 
     Commercial
  
16,576
   
12,442
   
1,349
   
13,791
   
159
 
     Agricultural
  
5,210
   
3,648
   
1,556
   
5,204
   
25
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
4,489
   
3,552
   
382
   
3,934
   
151
 
Other agricultural loans
  
1,514
   
1,295
   
176
   
1,471
   
40
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
29,038
  
$
21,212
  
$
4,319
  
$
25,531
  
$
405
 

     
Recorded
  
Recorded
       
  
Unpaid
  
Investment
  
Investment
  
Total
    
 
 
Principal
  
With No
  
With
  
Recorded
  
Related
 
December 31, 2017
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
               
     Mortgages
 
$
1,055
  
$
273
  
$
700
  
$
973
  
$
47
 
     Home Equity
  
92
   
40
   
52
   
92
   
9
 
     Commercial
  
16,363
   
13,154
   
710
   
13,864
   
94
 
     Agricultural
  
5,231
   
3,283
   
618
   
3,901
   
3
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
10
   
2
   
6
   
8
   
-
 
Other commercial loans
  
4,739
   
3,766
   
431
   
4,197
   
231
 
Other agricultural loans
  
1,397
   
1,238
   
125
   
1,363
   
26
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
28,887
  
$
21,756
  
$
2,642
  
$
24,398
  
$
410
 

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, 2018 and 2017(in thousands):


 
 
 
For the Three Months Ended
 
 
 
June 30, 2018
  
June 30, 2017
 
 
       
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
 
$
1,045
  
$
3
  
$
-
  
$
986
  
$
3
  
$
-
 
     Home Equity
  
95
   
1
   
-
   
60
   
1
   
-
 
     Commercial
  
13,833
   
120
   
3
   
12,980
   
134
   
-
 
     Agricultural
  
4,185
   
49
   
-
   
3,641
   
32
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
3
   
-
   
-
 
Other commercial loans
  
4,067
   
26
   
-
   
5,029
   
37
   
17
 
Other agricultural loans
  
1,342
   
9
   
-
   
1,515
   
22
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
24,567
  
$
208
  
$
3
  
$
24,214
  
$
229
  
$
17
 

 
 
For the Six Months ended
 
 
 
June 30, 2018
  
June 30, 2017
 
 
       
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
 
$
1,034
  
$
7
  
$
-
  
$
940
  
$
6
  
$
-
 
     Home Equity
  
101
   
2
   
-
   
58
   
2
   
-
 
     Commercial
  
13,814
   
242
   
8
   
9,387
   
158
   
3
 
     Agricultural
  
4,135
   
100
   
-
   
3,513
   
63
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
2
   
-
   
-
   
2
   
-
   
-
 
Other commercial loans
  
4,112
   
52
   
-
   
5,313
   
77
   
27
 
Other agricultural loans
  
1,356
   
19
   
-
   
1,571
   
45
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
24,554
  
$
422
  
$
8
  
$
20,784
  
$
351
  
$
30
 

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, agricultural and state and political 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 50% 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, 2018 and December 31, 2017 (in thousands):

June 30, 2018
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
284,415
  
$
13,347
  
$
11,690
  
$
119
  
$
-
  
$
309,571
 
     Agricultural
  
244,605
   
12,427
   
5,659
   
-
   
-
   
262,691
 
     Construction
  
27,901
   
-
   
-
   
-
   
-
   
27,901
 
Other commercial loans
  
71,036
   
870
   
2,975
   
121
   
-
   
75,002
 
Other agricultural loans
  
39,753
   
1,048
   
1,330
   
-
   
-
   
42,131
 
State and political
                        
   subdivision loans
  
89,602
   
-
   
10,320
   
-
   
-
   
99,922
 
Total
 
$
757,312
  
$
27,692
  
$
31,974
  
$
240
  
$
-
  
$
817,218
 

December 31, 2017
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
281,742
  
$
15,029
  
$
11,271
  
$
42
  
$
-
  
$
308,084
 
     Agricultural
  
222,198
   
11,538
   
6,221
   
-
   
-
   
239,957
 
     Construction
  
13,364
   
-
   
138
   
-
   
-
   
13,502
 
Other commercial loans
  
67,706
   
615
   
3,567
   
125
   
-
   
72,013
 
Other agricultural loans
  
34,914
   
1,325
   
1,570
   
-
   
-
   
37,809
 
State and political
                        
   subdivision loans
  
94,125
   
-
   
10,612
   
-
   
-
   
104,737
 
Total
 
$
714,049
  
$
28,507
  
$
33,379
  
$
167
  
$
-
  
$
776,102
 

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, 2018 and December 31, 2017 (in thousands):

June 30, 2018
 
Performing
  
Non-performing
  
PCI
  
Total
 
Real estate loans:
            
     Mortgages
 
$
153,342
  
$
1,375
  
$
30
  
$
154,747
 
     Home Equity
  
58,377
   
118
   
-
   
58,495
 
Consumer
  
9,683
   
57
   
-
   
9,740
 
Total
 
$
221,402
  
$
1,550
  
$
30
  
$
222,982
 



December 31, 2017
 
Performing
  
Non-performing
  
PCI
  
Total
 
Real estate loans:
            
     Mortgages
 
$
152,820
  
$
1,492
  
$
33
  
$
154,345
 
     Home Equity
  
60,022
   
112
   
-
  
$
60,134
 
Consumer
  
9,895
   
49
   
-
  
$
9,944
 
Total
 
$
222,737
  
$
1,653
  
$
33
  
$
224,423
 

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, 2018 and December 31, 2017 (in thousands):
 
 
                      
90 Days or
 
 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
        
Total Financing
  
Greater and
 
June 30, 2018
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
PCI
  
Receivables
  
Accruing
 
Real estate loans:
                        
     Mortgages
 
$
476
  
$
202
  
$
796
  
$
1,474
  
$
153,243
  
$
30
  
$
154,747
  
$
-
 
     Home Equity
  
220
   
8
   
94
   
322
   
58,173
   
-
   
58,495
   
-
 
     Commercial
  
1,649
   
2,019
   
4,201
   
7,869
   
300,314
   
1,388
   
309,571
   
38
 
     Agricultural
  
8
   
1,105
   
702
   
1,815
   
260,193
   
683
   
262,691
   
543
 
     Construction
  
-
   
-
   
-
   
-
   
27,901
   
-
   
27,901
   
-
 
Consumer
  
31
   
26
   
32
   
89
   
9,651
   
-
   
9,740
   
32
 
Other commercial loans
  
47
   
8
   
2,324
   
2,379
   
72,198
   
425
   
75,002
   
-
 
Other agricultural loans
  
182
   
569
   
433
   
1,184
   
40,947
   
-
   
42,131
   
433
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
99,922
   
-
   
99,922
   
-
 
 
                                
Total
 
$
2,613
  
$
3,937
  
$
8,582
  
$
15,132
  
$
1,022,542
  
$
2,526
  
$
1,040,200
  
$
1,046
 
 
                                
Loans considered non-accrual
 
$
617
  
$
790
  
$
7,536
  
$
8,943
  
$
1,988
  
$
-
  
$
10,931
     
Loans still accruing
  
1,996
   
3,147
   
1,046
   
6,189
   
1,020,554
   
2,526
   
1,029,269
     
Total
 
$
2,613
  
$
3,937
  
$
8,582
  
$
15,132
  
$
1,022,542
  
$
2,526
  
$
1,040,200
     

 
                      
90 Days or
 
 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
        
Total Financing
  
Greater and
 
December 31, 2017
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
PCI
  
Receivables
  
Accruing
 
Real estate loans:
                        
     Mortgages
 
$
996
  
$
362
  
$
810
  
$
2,168
  
$
152,144
  
$
33
  
$
154,345
  
$
218
 
     Home Equity
  
277
   
86
   
78
   
441
   
59,693
   
-
   
60,134
   
-
 
     Commercial
  
1,353
   
1,010
   
3,865
   
6,228
   
300,396
   
1,460
   
308,084
   
162
 
     Agricultural
  
242
   
-
   
205
   
447
   
238,808
   
702
   
239,957
   
30
 
     Construction
  
-
   
-
   
133
   
133
   
13,369
   
-
   
13,502
   
-
 
Consumer
  
53
   
33
   
49
   
135
   
9,809
   
-
   
9,944
   
7
 
Other commercial loans
  
132
   
-
   
2,372
   
2,504
   
69,066
   
443
   
72,013
   
32
 
Other agricultural loans
  
-
   
42
   
106
   
148
   
37,661
   
-
   
37,809
   
106
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
104,737
   
-
   
104,737
   
-
 
Total
 
$
3,053
  
$
1,533
  
$
7,618
  
$
12,204
  
$
985,683
  
$
2,638
  
$
1,000,525
  
$
555
 
 
                                
Loans considered non-accrual
 
$
816
  
$
281
  
$
7,063
  
$
8,160
  
$
2,011
  
$
-
  
$
10,171
     
Loans still accruing
  
2,237
   
1,252
   
555
   
4,044
   
983,672
   
2,638
   
990,354
     
Total
 
$
3,053
  
$
1,533
  
$
7,618
  
$
12,204
  
$
985,683
  
$
2,638
  
$
1,000,525
     

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, 2018 and December 31, 2017, respectively. The balances are presented by class of financing receivable (in thousands):

 
 
June 30, 2018
  
December 31, 2017
 
Real estate loans:
      
     Mortgages
 
$
1,375
  
$
1,274
 
     Home Equity
  
118
   
112
 
     Commercial
  
6,262
   
5,192
 
     Agricultural
  
167
   
175
 
     Construction
  
-
   
133
 
Consumer
  
25
   
42
 
Other commercial loans
  
2,415
   
2,637
 
Other agricultural loans
  
569
   
606
 
State and political subdivision
  
-
   
-
 
 
 
$
10,931
  
$
10,171
 

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, 2018 and December 31, 2017, included within the allowance for loan losses are reserves of $87,000 and $41,000 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, 2018 and 2017 were as follows (dollars in thousands):

 
 
For the Three Months Ended June 30, 2018
 
 
 
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:
                  
     Home Equity
  
-
   
1
  
$
-
  
$
1
  
$
-
  
$
1
 
     Commercial
  
-
   
1
   
-
   
577
   
-
   
577
 
     Agricultural
  
-
   
1
   
-
   
1,523
       
1,523
 
Other agricultural loans
  
-
   
4
   
-
   
176
       
176
 
Total
  
-
   
7
  
$
-
  
$
2,277
  
$
-
  
$
2,277
 



 
 
For the Six Months Ended June 30, 2018
 
 
 
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:
                  
     Mortgages
  
-
   
1
  
$
-
  
$
7
   $  
$
7
 
     Home Equity
  
-
   
1
   
-
   
1
   
-
   
1
 
     Commercial
  
-
   
1
   
-
   
577
   
-
   
577
 
     Agricultural
  
-
   
1
   
-
   
1,523
       
1,523
 
Other agricultural loans
  
-
   
4
   
-
   
176
       
176
 
Total
  
-
   
8
  
$
-
  
$
2,284
  
$
-
  
$
2,284
 

 
 
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
 

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, 2018 and 2017 (6 month periods) and April 1, 2018 and 2017 (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, 2018 and December 31, 2017, respectively (in thousands):

 
 
 
June 30, 2018
  
December 31, 2017
 
 
 
Individually
evaluated for impairment
  
Collectively
evaluated for impairment
  
Total
  
Individually
evaluated for
 impairment
  
Collectively
evaluated for
impairment
  
Total
 
Real estate loans:
                  
     Residential
 
$
30
  
$
1,015
  
$
1,045
  
$
56
  
$
993
  
$
1,049
 
     Commercial
  
159
   
3,635
   
3,794
   
94
   
3,773
   
3,867
 
     Agricultural
  
25
   
3,648
   
3,673
   
3
   
3,140
   
3,143
 
     Construction
  
-
   
44
   
44
   
-
   
23
   
23
 
Consumer
  
-
   
115
   
115
   
-
   
124
   
124
 
Other commercial loans
  
151
   
1,115
   
1,266
   
231
   
1,041
   
1,272
 
Other agricultural loans
  
40
   
549
   
589
   
26
   
466
   
492
 
State and political
                        
  subdivision loans
  
-
   
767
   
767
   
-
   
816
   
816
 
Unallocated
  
-
   
648
   
648
   
-
   
404
   
404
 
Total
 
$
405
  
$
11,536
  
$
11,941
  
$
410
  
$
10,780
  
$
11,190
 

The following tables roll forward the balance of the ALLL by portfolio segment for the three and six months ended June 30, 2018 and 2017, respectively (in thousands):

 
 
For the three months ended June 30, 2018
 
 
 
Balance at
March 31, 2018
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2018
 
Real estate loans:
               
     Residential
 
$
1,077
  
$
(2
)
 
$
69
  
$
(99
)
 
$
1,045
 
     Commercial
  
4,006
   
-
   
3
   
(215
)
  
3,794
 
     Agricultural
  
3,340
   
-
   
-
   
333
   
3,673
 
     Construction
  
39
   
-
   
-
   
5
   
44
 
Consumer
  
123
   
(6
)
  
7
   
(9
)
  
115
 
Other commercial loans
  
1,273
   
(46
)
  
11
   
28
   
1,266
 
Other agricultural loans
  
532
   
(7
)
  
-
   
64
   
589
 
State and political
                    
  subdivision loans
  
789
   
-
   
-
   
(22
)
  
767
 
Unallocated
  
408
   
-
   
-
   
240
   
648
 
Total
 
$
11,587
  
$
(61
)
 
$
90
  
$
325
  
$
11,941
 

 
 
For the six months ended June 30, 2018
 
 
 
Balance at
December 31, 2017
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at
June 30, 2018
 
Real estate loans:
               
     Residential
 
$
1,049
  
$
(17
)
 
$
69
  
$
(56
)
 
$
1,045
 
     Commercial
  
3,867
   
-
   
3
   
(76
)
  
3,794
 
     Agricultural
  
3,143
   
-
   
-
   
530
   
3,673
 
     Construction
  
23
   
-
   
-
   
21
   
44
 
Consumer
  
124
   
(19
)
  
17
   
(7
)
  
115
 
Other commercial loans
  
1,272
   
(91
)
  
14
   
71
   
1,266
 
Other agricultural loans
  
492
   
(50
)
  
-
   
147
   
589
 
State and political
                    
  subdivision loans
  
816
   
-
   
-
   
(49
)
  
767
 
Unallocated
  
404
   
-
   
-
   
244
   
648
 
Total
 
$
11,190
  
$
(177
)
 
$
103
  
$
825
  
$
11,941
 



 
 
For the three months ended June 30, 2017
 
 
 
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
 

 
 
For the six months ended June 30, 2017
 
 
 
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
 

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, 2018, the allowance for residential real estate decreased in general reserves for pooled loans as a result of a decrease in the qualitative factor associated with unemployment rates. In addition, there was a decrease in total residential loans. This was represented as a decrease to the provision.  The allowance for commercial real estate was decreased in general reserves due to a decrease in the qualitative factor associated with unemployment rates and an improvement in the number of loans classified as special mention. This 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 and an increase in the amount of loans classified as special mention and substandard. The result of this was represented as an increase in the provision. The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. The result of these changes was represented as an increase in the provision.

For the six months ended June 30, 2018, the allowance for residential real estate decreased in general reserves for pooled loans as a result of a decrease in the qualitative factor associated with unemployment rates. In addition, there was a decrease in total residential loans. This was represented as a decrease to the provision.  The allowance for commercial real estate was decreased in general reserves due to a decrease in the qualitative factor associated with unemployment rates and an improvement in the number of loans classified as special mention. This 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 and an increase in the amount of loans classified as special mention. The result of this was represented as an increase in the provision. The allowance for other agricultural loans was increased in general reserves as a result of higher loan balances. The result of these changes was represented as an increase in the provision.

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.
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, 2018 and December 31, 2017, included with other assets are $471,000 and $1,119,000, respectively, of foreclosed assets. As of June 30, 2018, included within the foreclosed assets are $175,000 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 2018, the Company has initiated formal foreclosure proceedings on $2,023,000 of consumer residential mortgages, which have not yet been transferred into foreclosed assets.