XML 23 R13.htm IDEA: XBRL DOCUMENT v3.19.1
Loans
3 Months Ended
Mar. 31, 2019
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 March 31, 2019 and December 31, 2018, 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 March 31, 2019 and December 31, 2018 (in thousands):

March 31, 2019
 
Total Loans
  
Individually evaluated for impairment
  
Loans acquired with deteriorated credit quality
  
Collectively evaluated for impairment
 
Real estate loans:
            
     Residential
 
$
214,635
  
$
1,178
  
$
28
  
$
213,429
 
     Commercial
  
334,371
   
10,724
   
1,291
   
322,356
 
     Agricultural
  
295,547
   
5,562
   
-
   
289,985
 
     Construction
  
18,611
   
-
   
-
   
18,611
 
Consumer
  
9,773
   
-
   
-
   
9,773
 
Other commercial loans
  
74,323
   
2,072
   
486
   
71,765
 
Other agricultural loans
  
43,245
   
1,428
   
-
   
41,817
 
State and political subdivision loans
  
100,412
   
-
   
-
   
100,412
 
Total
  
1,090,917
   
20,964
   
1,805
   
1,068,148
 
Allowance for loan losses
  
13,084
   
721
   
-
   
12,363
 
Net loans
 
$
1,077,833
  
$
20,243
  
$
1,805
  
$
1,055,785
 

December 31, 2018
 
Total Loans
  
Individually evaluated for impairment
  
Loans acquired with deteriorated credit quality
  
Collectively evaluated for impairment
 
Real estate loans:
            
     Residential
 
$
215,305
  
$
890
  
$
28
  
$
214,387
 
     Commercial
  
319,265
   
13,327
   
1,321
   
304,617
 
     Agricultural
  
284,520
   
5,592
   
-
   
278,928
 
     Construction
  
33,913
   
-
   
-
   
33,913
 
Consumer
  
9,858
   
-
   
-
   
9,858
 
Other commercial loans
  
74,118
   
2,206
   
510
   
71,402
 
Other agricultural loans
  
42,186
   
1,435
   
-
   
40,751
 
State and political subdivision loans
  
102,718
   
-
   
-
   
102,718
 
Total
  
1,081,883
   
23,450
   
1,859
   
1,056,574
 
Allowance for loan losses
  
12,884
   
676
   
-
   
12,208
 
Net loans
 
$
1,068,999
  
$
22,774
  
$
1,859
  
$
1,044,366
 

Purchased loans are recorded at fair value on their purchase date without a carryover of the related allowance for loan losses. Upon acquisition, the Company evaluates 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 decreases in the expected cash flows of these loans between the acquisition date and March 31, 2019. 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 $1,805,000 and $1,859,000 at March 31, 2019 and December 31, 2018, 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 months ended March 31, 2019 and 2018, respectively (in thousands):

 
 
Three months ended
 
 
 
March 31,
 
 
 
2019
  
2018
 
Balance at beginning of period
 
$
104
  
$
106
 
Accretion
  
(2
)
  
(24
)
Balance at end of period
 
$
102
  
$
82
 

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

  
March 31,
  
December 31, 2018
 
Outstanding balance
 
$
4,521
  
$
4,529
 
Carrying amount
  
1,805
   
1,859
 

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
 
March 31, 2019
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
               
     Mortgages
 
$
1,239
  
$
856
  
$
238
  
$
1,094
  
$
10
 
     Home Equity
  
103
   
11
   
73
   
84
   
13
 
     Commercial
  
11,242
   
9,635
   
1,089
   
10,724
   
310
 
     Agricultural
  
5,569
   
2,368
   
3,194
   
5,562
   
83
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
2,608
   
1,752
   
320
   
2,072
   
146
 
Other agricultural loans
  
1,483
   
119
   
1,309
   
1,428
   
159
 
State and political
                    
   subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
22,244
  
$
14,741
  
$
6,223
  
$
20,964
  
$
721
 

 
    
Recorded
  
Recorded
       
 
 
Unpaid
  
Investment
  
Investment
  
Total
    
 
 
Principal
  
With No
  
With
  
Recorded
  
Related
 
December 31, 2018
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
               
     Mortgages
 
$
932
  
$
515
  
$
288
  
$
803
  
$
10
 
     Home Equity
  
106
   
12
   
75
   
87
   
14
 
     Commercial
  
16,326
   
11,933
   
1,394
   
13,327
   
216
 
     Agricultural
  
5,598
   
2,386
   
3,206
   
5,592
   
84
 
     Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
2,711
   
1,836
   
370
   
2,206
   
193
 
Other agricultural loans
  
1,487
   
120
   
1,315
   
1,435
   
159
 
State and political
                    
   subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
27,160
  
$
16,802
  
$
6,648
  
$
23,450
  
$
676
 

The following tables includes the average balance of impaired financing receivables by class and the income recognized on these receivables for the three month periods ended March 31, 2019 and 2018(in thousands):

 
 
For the Three Months ended
 
 
 
March 31, 2019
  
March 31, 2018
 
 
       
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
 
$
1,103
  
$
4
  
$
-
  
$
1,023
  
$
4
  
$
-
 
     Home Equity
  
85
   
1
   
-
   
107
   
1
   
-
 
     Commercial
  
12,548
   
119
   
6
   
13,795
   
122
   
5
 
     Agricultural
  
5,575
   
32
   
-
   
4,086
   
51
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
-
   
-
   
-
   
4
   
-
   
-
 
Other commercial loans
  
2,137
   
1
   
-
   
4,156
   
26
   
-
 
Other agricultural loans
  
1,431
   
2
   
-
   
1,370
   
10
   
-
 
State and political
                        
   subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
22,879
  
$
159
  
$
6
  
$
24,541
  
$
214
  
$
5
 

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 and assess  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 March 31, 2019 and December 31, 2018 (in thousands):

March 31, 2019
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
316,782
  
$
10,140
  
$
7,410
  
$
39
  
$
-
  
$
334,371
 
     Agricultural
  
273,727
   
11,735
   
10,085
   
-
   
-
   
295,547
 
     Construction
  
18,611
   
-
   
-
   
-
   
-
   
18,611
 
Other commercial loans
  
71,048
   
736
   
2,469
   
70
   
-
   
74,323
 
Other agricultural loans
  
39,699
   
1,660
   
1,886
   
-
   
-
   
43,245
 
State and political
                        
   subdivision loans
  
99,873
   
-
   
539
   
-
   
-
   
100,412
 
Total
 
$
819,740
  
$
24,271
  
$
22,389
  
$
109
  
$
-
  
$
866,509
 

December 31, 2018
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
                  
     Commercial
 
$
297,690
  
$
10,792
  
$
10,743
  
$
40
  
$
-
  
$
319,265
 
     Agricultural
  
264,732
   
10,017
   
9,771
   
-
   
-
   
284,520
 
     Construction
  
33,913
   
-
   
-
   
-
   
-
   
33,913
 
Other commercial loans
  
70,425
   
777
   
2,800
   
116
   
-
   
74,118
 
Other agricultural loans
  
38,628
   
1,724
   
1,834
   
-
   
-
   
42,186
 
State and political
                        
   subdivision loans
  
92,666
   
9,481
   
571
   
-
   
-
   
102,718
 
Total
 
$
798,054
  
$
32,791
  
$
25,719
  
$
156
  
$
-
  
$
856,720
 

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 March 31, 2019 and December 31, 2018 (in thousands):

March 31, 2019
 
Performing
  
Non-performing
  
PCI
  
Total
 
Real estate loans:
            
     Mortgages
 
$
155,440
  
$
1,032
  
$
28
  
$
156,500
 
     Home Equity
  
58,041
   
94
   
-
   
58,135
 
Consumer
  
9,773
   
-
   
-
   
9,773
 
Total
 
$
223,254
  
$
1,126
  
$
28
  
$
224,408
 
 
                
December 31, 2018
 
Performing
  
Non-performing
  
PCI
  
Total
 
Real estate loans:
                
     Mortgages
 
$
155,360
  
$
1,099
  
$
28
  
$
156,487
 
     Home Equity
  
58,736
   
82
   
-
   
58,818
 
Consumer
  
9,832
   
26
   
-
   
9,858
 
Total
 
$
223,928
  
$
1,207
  
$
28
  
$
225,163
 

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 March 31, 2019 and December 31, 2018 (in thousands):

 
                   
Total
  
90 Days or
 
 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
        
Financing
  
Greater and
 
March 31, 2019
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
PCI
  
Receivables
  
Accruing
 
Real estate loans:
                        
     Mortgages
 
$
592
  
$
83
  
$
717
  
$
1,392
  
$
155,080
  
$
28
  
$
156,500
  
$
23
 
     Home Equity
  
401
   
87
   
89
   
577
   
57,558
   
-
   
58,135
   
17
 
     Commercial
  
1,888
   
499
   
2,368
   
4,755
   
328,325
   
1,291
   
334,371
   
4
 
     Agricultural
  
991
   
-
   
3,596
   
4,587
   
290,960
   
-
   
295,547
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
18,611
   
-
   
18,611
   
-
 
Consumer
  
96
   
-
   
-
   
96
   
9,677
   
-
   
9,773
   
-
 
Other commercial loans
  
396
   
-
   
1,980
   
2,376
   
71,461
   
486
   
74,323
   
20
 
Other agricultural loans
  
180
   
36
   
1,196
   
1,412
   
41,833
   
-
   
43,245
   
-
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
100,412
   
-
   
100,412
   
-
 
Total
 
$
4,544
  
$
705
  
$
9,946
  
$
15,195
  
$
1,073,917
  
$
1,805
  
$
1,090,917
  
$
64
 
 
                                
Loans considered non-accrual
 
$
354
  
$
425
  
$
9,882
  
$
10,661
  
$
1,039
  
$
-
  
$
11,700
     
Loans still accruing
  
4,190
   
280
   
64
   
4,534
   
1,072,878
   
1,805
   
1,079,217
     
Total
 
$
4,544
  
$
705
  
$
9,946
  
$
15,195
  
$
1,073,917
  
$
1,805
  
$
1,090,917
     

 
                      
90 Days or
 
 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
        
Total Financing
  
Greater and
 
December 31, 2018
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
PCI
  
Receivables
  
Accruing
 
Real estate loans:
                        
     Mortgages
 
$
483
  
$
789
  
$
686
  
$
1,958
  
$
154,501
  
$
28
  
$
156,487
  
$
20
 
     Home Equity
  
257
   
108
   
63
   
428
   
58,390
   
-
   
58,818
   
-
 
     Commercial
  
999
   
631
   
4,706
   
6,336
   
311,608
   
1,321
   
319,265
   
36
 
     Agricultural
  
121
   
-
   
3,184
   
3,305
   
281,215
   
-
   
284,520
   
-
 
     Construction
  
-
   
-
   
-
   
-
   
33,913
   
-
   
33,913
   
-
 
Consumer
  
37
   
14
   
12
   
63
   
9,795
   
-
   
9,858
   
12
 
Other commercial loans
  
141
   
53
   
2,061
   
2,255
   
71,353
   
510
   
74,118
   
-
 
Other agricultural loans
  
-
   
-
   
1,201
   
1,201
   
40,985
   
-
   
42,186
   
-
 
State and political
                                
   subdivision loans
  
-
   
-
   
-
   
-
   
102,718
   
-
   
102,718
   
-
 
Total
 
$
2,038
  
$
1,595
  
$
11,913
  
$
15,546
  
$
1,064,478
  
$
1,859
  
$
1,081,883
  
$
68
 
 
                                
Loans considered non-accrual
 
$
72
  
$
253
  
$
11,845
  
$
12,170
  
$
1,554
  
$
-
  
$
13,724
     
Loans still accruing
  
1,966
   
1,342
   
68
   
3,376
   
1,062,924
   
1,859
   
1,068,159
     
Total
 
$
2,038
  
$
1,595
  
$
11,913
  
$
15,546
  
$
1,064,478
  
$
1,859
  
$
1,081,883
     

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 March 31, 2019 and December 31, 2018, respectively. The balances are presented by class of financing receivable (in thousands):

 
 
March 31, 2019
  
December 31, 2018
 
Real estate loans:
      
     Mortgages
 
$
1,009
  
$
1,079
 
     Home Equity
  
77
   
82
 
     Commercial
  
3,689
   
5,957
 
     Agricultural
  
3,607
   
3,206
 
     Construction
  
-
   
-
 
Consumer
  
-
   
14
 
Other commercial loans
  
2,053
   
2,185
 
Other agricultural loans
  
1,265
   
1,201
 
State and political subdivision
  
-
   
-
 
 
 
$
11,700
  
$
13,724
 

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 March 31, 2019 and December 31, 2018, included within the allowance for loan losses are reserves of $249,000 and $255,000 respectively, that are associated with loans modified as TDRs.

Loan modifications that are considered TDRs completed during the three months ended March 31, 2019 and 2018 were as follows (dollars in thousands):

 
 
For the Three Months Ended March 31, 2019
 
 
 
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
  
-
   
1
  
$
-
  
$
548
  
$
-
  
$
548
 
Total
  
-
   
1
  
$
-
  
$
548
  
$
-
  
$
548
 

 
 
For the Three Months Ended March 31, 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
 
Total
  
-
   
1
  
$
-
  
$
7
  
$
-
  
$
7
 

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. The following table presents the recorded investment in loans that were modified as TDRs during each 12-month period prior to the current reporting periods, which began January 1, 2019 and 2018 (3 month periods), respectively, and that subsequently defaulted during these reporting periods (dollars in thousands):

 
 
For the Three Months Ended
 
 
 
March 31, 2019
  
March 31, 2018
 
 
 
Number of contracts
  
Recorded investment
  
Number of contracts
  
Recorded investment
 
Other agricultural loans
  
1
  
$
124
   
-
  
$
-
 
Total recidivism
  
1
  
$
124
   
-
  
$
-
 

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 March 31, 2019 and December 31, 2018, respectively (in thousands):
 
 
March 31, 2019
  
December 31, 2018
 
 
 
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
  
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
 
Real estate loans:
                  
     Residential
 
$
23
  
$
1,066
  
$
1,089
  
$
24
  
$
1,081
  
$
1,105
 
     Commercial
  
310
   
3,820
   
4,130
   
216
   
3,899
   
4,115
 
     Agricultural
  
83
   
4,309
   
4,392
   
84
   
4,180
   
4,264
 
     Construction
  
-
   
32
   
32
   
-
   
58
   
58
 
Consumer
  
-
   
124
   
124
   
-
   
120
   
120
 
Other commercial loans
  
146
   
1,137
   
1,283
   
193
   
1,161
   
1,354
 
Other agricultural loans
  
159
   
597
   
756
   
159
   
593
   
752
 
State and political
                        
  subdivision loans
  
-
   
565
   
565
   
-
   
762
   
762
 
Unallocated
  
-
   
713
   
713
   
-
   
354
   
354
 
Total
 
$
721
  
$
12,363
  
$
13,084
  
$
676
  
$
12,208
  
$
12,884
 
The following tables roll forward the balance of the ALLL by portfolio segment for the three months ended March 31, 2019 and 2018, respectively (in thousands):

 
 
For the three months ended March 31, 2019
 
 
 
Balance at December 31, 2018
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at March 31, 2019
 
Real estate loans:
               
     Residential
 
$
1,105
  
$
-
  
$
-
  
$
(16
)
 
$
1,089
 
     Commercial
  
4,115
   
(200
)
  
-
   
215
   
4,130
 
     Agricultural
  
4,264
   
-
   
-
   
128
   
4,392
 
     Construction
  
58
   
-
   
-
   
(26
)
  
32
 
Consumer
  
120
   
(14
)
  
11
   
7
   
124
 
Other commercial loans
  
1,354
   
-
   
3
   
(74
)
  
1,283
 
Other agricultural loans
  
752
   
-
   
-
   
4
   
756
 
State and political
                    
  subdivision loans
  
762
   
-
   
-
   
(197
)
  
565
 
Unallocated
  
354
   
-
   
-
   
359
   
713
 
Total
 
$
12,884
  
$
(214
)
 
$
14
  
$
400
  
$
13,084
 

 
 
For the three months ended March 31, 2018
 
 
 
Balance at December 31, 2017
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at March 31, 2018
 
Real estate loans:
               
     Residential
 
$
1,049
  
$
(15
)
 
$
-
  
$
43
  
$
1,077
 
     Commercial
  
3,867
   
-
   
-
   
139
   
4,006
 
     Agricultural
  
3,143
   
-
       
197
   
3,340
 
     Construction
  
23
   
-
   
-
   
16
   
39
 
Consumer
  
124
   
(13
)
  
10
   
2
   
123
 
Other commercial loans
  
1,272
   
(45
)
  
3
   
43
   
1,273
 
Other agricultural loans
  
492
   
(43
)
  
-
   
83
   
532
 
State and political
                    
  subdivision loans
  
816
   
-
   
-
   
(27
)
  
789
 
Unallocated
  
404
   
-
   
-
   
4
   
408
 
Total
 
$
11,190
  
$
(116
)
 
$
13
  
$
500
  
$
11,587
 

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 at least 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 March 31, 2019, the allowance for commercial real estate was decreased in general reserves due to a decrease in the amount of non-accrual, classified and past due loans, which was offset by an specific reserves. This was represented as an increase in the provision. The allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances, an increase in the amount of loans classified as non-accrual and past due. The result of this was represented as an increase in the provision. The allowance for other commercial loans was decreased as a result of a decrease in specific reserves and a decrease in the volume of classified loans. The result of these changes was represented as a decrease in the provision. The allowance for state and political subdivision was decreased as a result a decrease in the volume of classified loans. The result of this change was represented as a decrease in the provision.

For the three months ended March 31, 2018, 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. The increase was offset by a decrease in the specific reserve for individually evaluated residential loans. This was represented as an increase to the provision.  The allowance for commercial real estate was increased in general reserves due to growth in the commercial real estate loan portfolio. It was also impacted by an increase in specific reserves during the quarter. This was represented as an increase in the provision. The allowance for agricultural real estate loans was increased in general reserves as a result of higher loan balances. The result of this growth 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.
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 March 31, 2019 and December 31, 2018, included with other assets are $4,295,000 and $601,000, respectively, of foreclosed assets. As of March 31, 2019, included within the foreclosed assets are $561,000 of consumer residential mortgages that were foreclosed on or received via a deed in lieu transaction prior to the period end. As of March 31 2019, the Company has initiated formal foreclosure proceedings on $1,072,000 of consumer residential mortgages, which have not yet been transferred into foreclosed assets.