XML 39 R11.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loans
6 Months Ended
Jun. 30, 2014
Loans [Abstract]  
Loans
Note 5 – Loans

The Company grants loans primarily to customers throughout North Central Pennsylvania and Southern New York.  Although the Company had a diversified loan portfolio at June 30, 2014 and December 31, 2013, 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, 2014 and December 31, 2013 (in thousands):

June 30, 2014
 
Total Loans
  
Individually evaluated for impairment
  
Collectively evaluated for impairment
 
Real estate loans:
 
  
  
 
Residential
 
$
187,183
  
$
330
  
$
186,853
 
Commercial and agricultural
  
210,786
   
7,069
   
203,717
 
Construction
  
3,474
   
-
   
3,474
 
Consumer
  
8,692
   
15
   
8,677
 
Other commercial and agricultural loans
  
58,090
   
2,323
   
55,767
 
State and political subdivision loans
  
71,652
   
-
   
71,652
 
Total
  
539,877
  
$
9,737
  
$
530,140
 
Allowance for loan losses
  
6,751
         
Net loans
 
$
533,126
         

December 31, 2013
 
Total Loans
  
Individually evaluated for impairment
  
Collectively evaluated for impairment
 
Real estate loans:
 
  
  
 
Residential
 
$
187,101
  
$
342
  
$
186,759
 
Commercial and agricultural
  
215,088
   
8,310
   
206,778
 
Construction
  
8,937
   
-
   
8,937
 
Consumer
  
9,563
   
15
   
9,548
 
Other commercial and agricultural loans
  
54,029
   
1,733
   
52,296
 
State and political subdivision loans
  
65,894
   
-
   
65,894
 
Total
  
540,612
  
$
10,400
  
$
530,212
 
Allowance for loan losses
  
7,098
         
Net loans
 
$
533,514
         

The segments of the Bank’s loan portfolio are disaggregated into classes to a level that allows management to monitor risk and performance. Residential real estate mortgages consists 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 secured by a mortgage which is often a second lien on residential real estate with terms of 15 years or less. 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 or commercial real estate used during the construction phase of residential and commercial projects. Consumer loans are typically unsecured or primarily secured by something other than real estate and overdraft lines of credit connected with 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 subdivisions are loans for state and local municipalities for capital and operating expenses or tax free loans used to finance commercial development.

Management considers 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, with the associated allowance amount, if applicable (in thousands):

 
 
  
Recorded
  
Recorded
  
  
 
 
 
Unpaid
  
Investment
  
Investment
  
Total
  
 
 
 
Principal
  
With No
  
With
  
Recorded
  
Related
 
June 30, 2014
 
Balance
  
Allowance
  
Allowance
  
Investment
  
Allowance
 
Real estate loans:
 
  
  
  
  
 
Mortgages
 
$
226
  
$
131
  
$
68
  
$
199
  
$
14
 
Home Equity
  
132
   
64
   
67
   
131
   
13
 
Commercial
  
9,283
   
6,161
   
908
   
7,069
   
101
 
Agricultural
  
-
   
-
   
-
   
-
   
-
 
Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
15
   
15
   
-
   
15
   
-
 
Other commercial loans
  
2,535
   
1,434
   
889
   
2,323
   
30
 
Other agricultural loans
  
-
   
-
   
-
   
-
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
12,191
  
$
7,805
  
$
1,932
  
$
9,737
  
$
158
 
 
                    
December 31, 2013
                          
Real estate loans:
                    
Mortgages
 
$
232
  
$
138
  
$
70
  
$
208
  
$
14
 
Home Equity
  
134
   
65
   
69
   
134
   
13
 
Commercial
  
9,901
   
6,335
   
1,975
   
8,310
   
305
 
Agricultural
  
-
   
-
   
-
   
-
   
-
 
Construction
  
-
   
-
   
-
   
-
   
-
 
Consumer
  
15
   
15
   
-
   
15
   
-
 
Other commercial loans
  
1,794
   
1,679
   
54
   
1,733
   
1
 
Other agricultural loans
  
-
   
-
   
-
   
-
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
 
Total
 
$
12,076
  
$
8,232
  
$
2,168
  
$
10,400
  
$
333
 

The following tables includes the average balance of impaired financing receivables by class and the income recognized on impaired loans for the three and six month periods ended June 30, 2014 and 2013(in thousands):


 
 
For the Six Months ended
 
 
 
June 30, 2014
  
June 30, 2013
 
 
 
  
  
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
 
$
202
  
$
4
  
$
-
  
$
330
  
$
4
  
$
-
 
Home Equity
  
132
   
2
   
-
   
137
   
2
   
-
 
Commercial
  
8,039
   
44
   
-
   
8,595
   
84
   
35
 
Agricultural
  
-
   
-
   
-
   
-
   
-
   
-
 
Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
15
   
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
2,000
   
46
   
-
   
1,786
   
41
   
-
 
Other agricultural loans
  
-
   
-
   
-
   
-
   
-
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
10,388
  
$
96
  
$
-
  
$
10,848
  
$
131
  
$
35
 
 
 
 
For the Three Months Ended
 
 
 
June 30, 2014
  
June 30, 2013
 
 
 
  
  
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
 
$
200
  
$
2
  
$
-
  
$
352
  
$
2
  
$
-
 
Home Equity
  
131
   
1
   
-
   
136
   
1
   
-
 
Commercial
  
7,544
   
18
   
-
   
8,406
   
39
   
21
 
Agricultural
  
-
   
-
   
-
   
-
   
-
   
-
 
Construction
  
-
   
-
   
-
   
-
   
-
   
-
 
Consumer
  
15
   
-
   
-
   
-
   
-
   
-
 
Other commercial loans
  
2,108
   
13
   
-
   
1,916
   
22
   
-
 
Other agricultural loans
  
-
   
-
   
-
   
-
   
-
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
-
   
-
 
Total
 
$
9,998
  
$
34
  
$
-
  
$
10,810
  
$
64
  
$
21
 

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 point internal risk rating system to monitor the 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 loan as agreed, the Bank’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 municipal loans are reviewed annually to ensure the appropriateness of the loan grade. In addition, the Bank engages an external consultant on at least an annual basis. The external consultant is engaged 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 in the last year, 3) review all relationships in aggregate over $500,000, 4) review all aggregate loan relationships over $100,000 which are over 90 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, 2014 and December 31, 2013 (in thousands):

June 30, 2014
 
Pass
  
Special Mention
  
Substandard
  
Doubtful
  
Loss
  
Ending Balance
 
Real estate loans:
 
  
  
  
  
  
 
Commercial
 
$
162,474
  
$
9,735
  
$
14,768
  
$
-
  
$
-
  
$
186,977
 
Agricultural
  
18,657
   
2,991
   
2,161
   
-
   
-
   
23,809
 
Construction
  
3,474
   
-
   
-
   
-
   
-
   
3,474
 
Other commercial loans
  
39,143
   
5,233
   
3,574
   
58
   
-
   
48,008
 
Other agricultural loans
  
7,667
   
468
   
1,947
   
-
   
-
   
10,082
 
State and political subdivision loans
  
71,652
   
-
   
-
   
-
   
-
   
71,652
 
Total
 
$
303,067
  
$
18,427
  
$
22,450
  
$
58
  
$
-
  
$
344,002
 
 
                        
December 31, 2013
                        
Real estate loans:
                        
Commercial
 
$
166,956
  
$
4,645
  
$
21,284
  
$
202
  
$
-
  
$
193,087
 
Agricultural
  
15,923
   
1,910
   
4,168
   
-
   
-
   
22,001
 
Construction
  
8,937
   
-
   
-
   
-
   
-
   
8,937
 
Other commercial loans
  
40,798
   
1,747
   
1,938
   
5
   
-
   
44,488
 
Other agricultural loans
  
7,431
   
153
   
1,957
   
-
   
-
   
9,541
 
State and political subdivision loans
  
65,894
   
-
   
-
   
-
   
-
   
65,894
 
Total
 
$
305,939
  
$
8,455
  
$
29,347
  
$
207
  
$
-
  
$
343,948
 

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. The following table presents the recorded investment in those loan classes based on payment activity as of June 30, 2014 and December 31, 2013 (in thousands):

June 30, 2014
 
Performing
  
Non-performing
  
Total
 
Real estate loans:
 
  
  
 
Mortgages
 
$
121,682
  
$
793
  
$
122,475
 
Home Equity
  
64,557
   
151
   
64,708
 
Consumer
  
8,658
   
34
   
8,692
 
Total
 
$
194,897
  
$
978
  
$
195,875
 
 
            
December 31, 2013
            
Real estate loans:
            
Mortgages
 
$
119,075
  
$
809
  
$
119,884
 
Home Equity
  
66,989
   
228
   
67,217
 
Consumer
  
9,547
   
16
   
9,563
 
Total
 
$
195,611
  
$
1,053
  
$
196,664
 

Age 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, 2014 and December 31, 2013 (in thousands):

 
 
30-59 Days
  
60-89 Days
  
90 Days
  
Total Past
  
  
Total Financing
  
90 Days and
 
June 30, 2014
 
Past Due
  
Past Due
  
Or Greater
  
Due
  
Current
  
Receivables
  
Accruing
 
Real estate loans:
 
  
  
  
  
  
  
 
Mortgages
 
$
575
  
$
168
  
$
535
  
$
1,278
  
$
121,197
  
$
122,475
  
$
-
 
Home Equity
  
605
   
247
   
119
   
971
   
63,737
   
64,708
   
46
 
Commercial
  
88
   
12
   
2,021
   
2,121
   
184,856
   
186,977
   
301
 
Agricultural
  
-
   
-
   
-
   
-
   
23,809
   
23,809
   
-
 
Construction
  
-
   
-
   
-
   
-
   
3,474
   
3,474
   
-
 
Consumer
  
33
   
90
   
15
   
138
   
8,554
   
8,692
   
-
 
Other commercial loans
  
55
   
408
   
485
   
948
   
47,060
   
48,008
   
-
 
Other agricultural loans
  
437
   
-
   
-
   
437
   
9,645
   
10,082
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
71,652
   
71,652
   
-
 
Total
 
$
1,793
  
$
925
  
$
3,175
  
$
5,893
  
$
533,984
  
$
539,877
  
$
347
 
 
                            
Loans considered non-accrual
 
$
112
  
$
407
  
$
2,828
  
$
3,347
  
$
4,214
  
$
7,561
     
Loans still accruing
  
1,681
   
518
   
347
   
2,546
   
529,770
   
532,316
     
Total
 
$
1,793
  
$
925
  
$
3,175
  
$
5,893
  
$
533,984
  
$
539,877
     
 
                            
December 31, 2013
                            
Real estate loans:
                            
Mortgages
 
$
362
  
$
40
  
$
739
  
$
1,141
  
$
118,743
  
$
119,884
  
$
301
 
Home Equity
  
632
   
2
   
229
   
863
   
66,354
   
67,217
   
51
 
Commercial
  
88
   
319
   
3,091
   
3,498
   
189,589
   
193,087
   
344
 
Agricultural
  
-
   
-
   
-
   
-
   
22,001
   
22,001
   
-
 
Construction
  
-
   
-
   
-
   
-
   
8,937
   
8,937
   
-
 
Consumer
  
96
   
36
   
16
   
148
   
9,415
   
9,563
   
1
 
Other commercial loans
  
29
   
28
   
49
   
106
   
44,382
   
44,488
   
-
 
Other agricultural loans
  
-
   
-
   
-
   
-
   
9,541
   
9,541
   
-
 
State and political subdivision loans
  
-
   
-
   
-
   
-
   
65,894
   
65,894
   
-
 
Total
 
$
1,207
  
$
425
  
$
4,124
  
$
5,756
  
$
534,856
  
$
540,612
  
$
697
 
 
                            
Loans considered non-accrual
 
$
98
  
$
164
  
$
3,427
  
$
3,689
  
$
4,408
  
$
8,097
     
Loans still accruing
  
1,109
   
261
   
697
   
2,067
   
530,448
   
532,515
     
Total
 
$
1,207
  
$
425
  
$
4,124
  
$
5,756
  
$
534,856
  
$
540,612
     

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 on non-accrual status as of June 30, 2014 and December 31, 2013, respectively. The balances are presented by class of financing receivable (in thousands):

 
 
June 30 2014
  
December 31, 2013
 
Real estate loans:
 
  
 
Mortgages
 
$
793
  
$
508
 
Home Equity
  
105
   
177
 
Commercial
  
5,703
   
7,247
 
Agricultural
  
-
   
-
 
Construction
  
-
   
-
 
Consumer
  
34
   
15
 
Other commercial loans
  
926
   
150
 
Other agricultural loans
  
-
   
-
 
State and political subdivision
  
-
   
-
 
 
 
$
7,561
  
$
8,097
 

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 modify more affordable terms before their loan reaches nonaccrual status. These modified 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 either interest or principal, 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, 2014 and December 31, 2013, included within the allowance for loan losses are reserves of $30,000 and $28,000 respectively, that are associated with loans modified as TDRs.

There were no loan modifications that were considered TDRs during the three months ended June 30, 2013. Loan modifications that are considered TDRs completed during the six months ended June 30, 2014 and 2013 and the three months ended June 30, 2014, were as follows (dollars in thousands):

 
 
For the Three Months Ended June 30, 2014
 
 
 
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
  
$
-
  
$
28
  
$
-
  
$
28
 
Total
  
-
   
1
  
$
-
  
$
28
  
$
-
  
$
28
 

 
 
For the Six Months Ended June 30, 2014
 
 
 
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
  
-
   
2
  
$
-
  
$
153
  
$
-
  
$
153
 
Total
  
-
   
2
  
$
-
  
$
153
  
$
-
  
$
153
 


 
 
For the Six Months Ended June 30, 2013
 
 
 
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
   
-
  
$
72
  
$
-
  
$
72
  
$
-
 
Commercial
  
-
   
2
   
-
   
1,365
   
-
   
1,365
 
Other commercial loans
  
-
   
2
   
-
   
1,530
   
-
   
1,530
 
Total
  
1
   
4
  
$
72
  
$
2,895
  
$
72
  
$
2,895
 
 
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 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 begin January 1, 2014 and 2013 (six month periods) and April 1, 2014 and 2013 (3 month periods), respectively, and that subsequently defaulted during these reporting periods (dollars in thousands):

 
 
For the Three Months Ended
  
For the Six Months Ended
 
 
 
June 30, 2014
  
June 30, 2013
  
June 30, 2014
  
June 30, 2013
 
 
 
Number of contracts
  
Recorded investment
  
Number of contracts
  
Recorded investment
  
Number of contracts
  
Recorded investment
  
Number of contracts
  
Recorded investment
 
Real estate loans:
 
  
  
  
  
  
  
  
 
Commercial
  
-
  
$
-
   
1
  
$
535
   
1
  
$
483
   
-
  
$
-
 
Total recidivism
  
-
  
$
-
   
1
  
$
535
   
1
  
$
483
   
-
  
$
-
 

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, 2014 and December 31, 2013, respectively (in thousands):
 
 
 
June 30, 2014
  
December 31, 2013
 
 
 
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
  
Individually evaluated for impairment
  
Collectively evaluated for impairment
  
Total
 
Real estate loans:
 
  
  
  
  
  
 
Residential
 
$
27
  
$
852
  
$
879
  
$
27
  
$
919
  
$
946
 
Commercial and agricultural
  
101
   
3,708
   
3,809
   
305
   
4,253
   
4,558
 
Construction
  
-
   
13
   
13
   
-
   
50
   
50
 
Consumer
  
-
   
86
   
86
   
-
   
105
   
105
 
Other commercial and agricultural loans
  
30
   
1,121
   
1,151
   
1
   
941
   
942
 
State and political subdivision loans
  
-
   
455
   
455
   
-
   
330
   
330
 
Unallocated
  
-
   
358
   
358
   
-
   
167
   
167
 
Total
 
$
158
  
$
6,593
  
$
6,751
  
$
333
  
$
6,765
  
$
7,098
 

The following tables roll forward the balance of the ALLL by portfolio segment for the three and six month periods ended June 30, 2014 and 2013, respectively (in thousands):
 
  
Balance at March 31, 2014
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at June 30, 2014
 
Real estate loans:
 
  
  
  
  
 
Residential
 
$
886
  
$
(7
)
 
$
-
  
$
-
  
$
879
 
Commercial and agricultural
  
4,530
   
(465
)
  
3
   
(259
)
  
3,809
 
Construction
  
8
   
-
   
-
   
5
   
13
 
Consumer
  
83
   
(6
)
  
6
   
3
   
86
 
Other commercial and agricultural loans
  
1,173
   
(163
)
  
-
   
141
   
1,151
 
State and political subdivision loans
  
396
   
-
   
-
   
59
   
455
 
Unallocated
  
157
   
-
   
-
   
201
   
358
 
Total
 
$
7,233
  
$
(641
)
 
$
9
  
$
150
  
$
6,751
 
 
                    
  
 
Balance at December 31, 2013
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at June 30, 2014
 
Real estate loans:
                    
Residential
 
$
946
  
$
(45
)
 
$
-
  
$
(22
)
 
$
879
 
Commercial and agricultural
  
4,558
   
(475
)
  
5
   
(279
)
  
3,809
 
Construction
  
50
   
-
   
-
   
(37
)
  
13
 
Consumer
  
105
   
(14
)
  
15
   
(20
)
  
86
 
Other commercial and agricultural loans
  
942
   
(163
)
  
-
   
372
   
1,151
 
State and political subdivision loans
  
330
   
-
   
-
   
125
   
455
 
Unallocated
  
167
   
-
   
-
   
191
   
358
 
Total
 
$
7,098
  
$
(697
)
 
$
20
  
$
330
  
$
6,751
 
 
                    
  
 
Balance at March 31, 2013
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at June 30, 2013
 
Real estate loans:
                    
Residential
 
$
913
  
$
(13
)
 
$
-
  
$
34
  
$
934
 
Commercial and agricultural
  
4,416
   
-
   
-
   
(176
)
  
4,240
 
Construction
  
78
   
-
   
-
   
13
   
91
 
Consumer
  
118
   
(10
)
  
9
   
(3
)
  
114
 
Other commercial and agricultural loans
  
700
   
-
   
-
   
257
   
957
 
State and political subdivision loans
  
303
   
-
   
-
   
7
   
310
 
Unallocated
  
400
   
-
   
-
   
(57
)
  
343
 
Total
 
$
6,928
  
$
(23
)
 
$
9
  
$
75
  
$
6,989
 
 
                    
 
  
Balance at December 31, 2012
  
Charge-offs
  
Recoveries
  
Provision
  
Balance at June 30, 2013
 
Real estate loans:
                    
Residential
 
$
875
  
$
(13
)
 
$
2
  
$
70
  
$
934
 
Commercial and agricultural
  
4,437
   
-
   
-
   
(197
)
  
4,240
 
Construction
  
38
   
-
   
-
   
53
   
91
 
Consumer
  
119
   
(30
)
  
21
   
4
   
114
 
Other commercial and agricultural loans
  
728
   
-
   
-
   
229
   
957
 
State and political subdivision loans
  
271
   
-
   
-
   
39
   
310
 
Unallocated
  
316
   
-
   
-
   
27
   
343
 
Total
 
$
6,784
  
$
(43
)
 
$
23
  
$
225
  
$
6,989
 

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 Bank’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, 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 Bank’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 / 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; and
·
Existence and effect of any credit concentrations, and changes in the level of such concentrations.
·
Any change in the level of board oversight

The Company also maintains an unallocated allowance to account for any factors or conditions that may cause a potential loss but are not specifically addressed in the process described above. The Company analyzes its loan portfolio each quarter to determine the appropriateness of its allowance for loan losses.

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.

We continually review the model utilized in calculating the required allowance. The following qualitative factors experienced changes during the first six months of 2014:

·
The qualitative factor for national, state, regional and local economic trends and business conditions was decreased for all loan categories due to a decrease in the unemployment rates in the local economy.
·
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were decreased for commercial and agricultural real estate due to the decrease in the Company’s classified loans to its lowest level in three years.
·
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for other commercial loans due to an increase in classified loans during the quarter.
·
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for commercial real estate and other commercial loans due to the increase in charge-offs compared to historical norms for the Bank.
·
The qualitative factor for experience, ability and depth of lending management and other relevant staff was decreased for all loan categories due to the length of time employees involved throughout the loan process have been in their positions.

The following qualitative factors experienced changes during the three months ended June 30, 2014:

·
The qualitative factor for national, state, regional and local economic trends and business conditions was decreased for all loan categories due to a decrease in the unemployment rates in the local economy.
·
The qualitative factor for levels of and trends in charge-offs and recoveries was increased for commercial real estate and other commercial loans due to the increase in charge-offs compared to historical norms for the Bank.
·
The qualitative factor for experience, ability and depth of lending management and other relevant staff was decreased for all loan categories due to the length of time employees involved throughout the loan process have been in their positions.
·
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were decreased for commercial real estate due to the decrease in the Company’s classified loans.
·
The qualitative factors for changes in levels of and trends in delinquencies, impaired/classified loans were increased for other commercial loans due to an increase in classified loans during the quarter.

The primary factor that resulted in negative provisions for certain portfolio segments for the three and six month periods ended is due to decreases in the outstanding balances for certain portfolio segments compared to December 31, 2013, a reduction in the amount of substandard loans and the decrease in the qualitative factor associated with the improvement in unemployment rates noted above.

The following qualitative factors experienced changes during the first six months of 2013:

·
The qualitative factor for national, state, regional and local economic trends and business conditions was increased for all loan categories due to rising unemployment rates in the local economy as a result of the slowdown in Marcellus shale natural gas exploration activities.
·
The qualitative factor for trends in volume, terms and nature of the loan portfolio was increased for commercial and agricultural real estate, other commercial and agricultural loans and state and political subdivision loan categories due to the increase of the number of loans that are participations that were purchased from other banks and therefore subject to different underwriting standards.
·
The qualitative factor for the existence and effect of any credit concentrations and changes in the level of such concentrations was increased for other commercial and agricultural loans and was lowered for commercial and agricultural real estate as the loan growth has slowed in 2013.

The following qualitative factors experienced changes during the three months ended June 30, 2013:

·
The qualitative factor for trends in volume, terms and nature of the loan portfolio was increased for commercial and agricultural real estate, other commercial and agricultural loans and state and political subdivision loan categories due to the increase of the number of loans that are participations that were purchased from other banks and therefore subject to different underwriting standards.
·
The qualitative factor for the existence and effect of any credit concentrations and changes in the level of such concentrations was increased for other commercial and agricultural loans and was lowered for commercial and agricultural real estate as the loan growth has slowed in 2013.