Loans and Allowance for Credit Losses (Tables)

6 Months Ended

Jun. 30, 2016

Outstanding loans are summarized as follows:



Loan Type (Dollars in thousands)	June 30, 2016			% of Total Loans		December 31, 2015			% of Total Loans
Commercial:
Commercial and industrial	$	98,825		15.7	%	$	102,197		17.1	%
Agricultural land and production	27,626			4.4	%	30,472			5.1	%
Total commercial	126,451			20.1	%	132,669			22.2	%
Real estate:
Owner occupied	172,134			27.3	%	168,910			28.2	%
Real estate construction and other land loans	41,218			6.5	%	38,685			6.5	%
Commercial real estate	124,067			19.7	%	117,244			19.6	%
Agricultural real estate	92,951			14.7	%	74,867			12.5	%
Other real estate	11,187			1.8	%	10,520			1.8	%
Total real estate	441,557			70.0	%	410,226			68.6	%
Consumer:
Equity loans and lines of credit	41,840			6.6	%	42,296			7.1	%
Consumer and installment	20,257			3.3	%	12,503			2.1	%
Total consumer	62,097			9.9	%	54,799			9.2	%
Net deferred origination costs	919					417
Total gross loans	631,024			100.0	%	598,111			100.0	%
Allowance for credit losses	(9,872		)			(9,610		)
Total loans	$	621,152				$	588,501

Allowance for credit losses

The following table shows the summary of activities for the Allowance as of and for the three months ended June 30, 2016 and 2015 by portfolio segment (in thousands):



	Commercial			Real Estate			Consumer			Unallocated			Total
Allowance for credit losses:
Beginning balance, April 1, 2016	$	3,743		$	5,281		$	894		$	218		$	10,136
(Reversal) Provision charged to operations	(4,673		)	(56		)	55			74			(4,600		)
Losses charged to allowance	—			—			(105		)	—			(105		)
Recoveries	3,902			435			104			—			4,441
Ending balance, June 30, 2016	$	2,972		$	5,660		$	948		$	292		$	9,872

Allowance for credit losses:
Beginning balance, April 1, 2015	$	3,129		$	4,457		$	765		$	48		$	8,399
(Reversal) Provision charged to operations	610			(36		)	(26		)	(48		)	500
Losses charged to allowance	(287		)	—			(42		)	—			(329		)
Recoveries	101			8			35			—			144
Ending balance, June 30, 2015	$	3,553		$	4,429		$	732		$	—		$	8,714

The following table shows the summary of activities for the allowance for loan losses as of and for the six months ended June 30, 2016 and 2015 by portfolio segment of loans (in thousands):



	Commercial			Real Estate			Consumer			Unallocated			Total
Allowance for credit losses:
Beginning balance, January 1, 2016	$	3,562		$	5,204		$	734		$	110		$	9,610
Provision charged to operations	(4,825		)	(395		)	188			182			(4,850		)
Losses charged to allowance	(4		)	—			(114		)	—			(118		)
Recoveries	4,239			851			140			—			5,230
Ending balance, June 30, 2016	$	2,972		$	5,660		$	948		$	292		$	9,872
Allowance for credit losses:
Beginning balance, January 1, 2015	$	3,130		$	4,058		$	1,078		$	42		$	8,308
Provision charged to operations	917			355			(730		)	(42		)	500
Losses charged to allowance	(697		)	—			(73		)	—			(770		)
Recoveries	203			16			457			—			676
Ending balance, June 30, 2015	$	3,553		$	4,429		$	732		$	—		$	8,714

The following is a summary of the Allowance by impairment methodology and portfolio segment as of June 30, 2016 and December 31, 2015 (in thousands):



	Commercial		Real Estate		Consumer		Unallocated		Total
Allowance for credit losses:
Ending balance, June 30, 2016	$	2,972	$	5,660	$	948	$	292	$	9,872
Ending balance: individually evaluated for impairment	$	230	$	118	$	46	$	—	$	394
Ending balance: collectively evaluated for impairment	$	2,742	$	5,542	$	902	$	292	$	9,478

Ending balance, December 31, 2015	$	3,562	$	5,204	$	734	$	110	$	9,610
Ending balance: individually evaluated for impairment	$	1	$	128	$	35	$	—	$	164
Ending balance: collectively evaluated for impairment	$	3,561	$	5,076	$	699	$	110	$	9,446

Loans by impairment methdology

The following table shows the ending balances of loans as of June 30, 2016 and December 31, 2015 by portfolio segment and by impairment methodology (in thousands):



	Commercial		Real Estate		Consumer		Total
Loans:
Ending balance, June 30, 2016	$	126,451	$	441,557	$	62,097	$	630,105
Ending balance: individually evaluated for impairment	$	951	$	4,402	$	101	$	5,454
Ending balance: collectively evaluated for impairment	$	125,500	$	437,155	$	61,996	$	624,651

Loans:
Ending balance, December 31, 2015	$	132,669	$	410,226	$	54,799	$	597,694
Ending balance: individually evaluated for impairment	$	30	$	5,199	$	1,470	$	6,699
Ending balance: collectively evaluated for impairment	$	132,639	$	405,027	$	53,329	$	590,995

Loan portfolio by internal risk rating

The following table shows the loan portfolio by class allocated by management’s internal risk ratings at June 30, 2016 (in thousands):



	Pass		Special Mention		Sub-Standard		Doubtful		Total
Commercial:
Commercial and industrial	$	82,666	$	9,581	$	6,578	$	—	$	98,825
Agricultural land and production	22,502		3,352		1,772		—		27,626
Real Estate:
Owner occupied	166,292		4,238		1,604		—		172,134
Real estate construction and other land loans	38,399		—		2,819		—		41,218
Commercial real estate	122,529		812		726		—		124,067
Agricultural real estate	59,827		7,030		26,094		—		92,951
Other real estate	11,187		—		—		—		11,187
Consumer:
Equity loans and lines of credit	41,184		—		656		—		41,840
Consumer and installment	20,233		—		24		—		20,257
Total	$	564,819	$	25,013	$	40,273	$	—	$	630,105

The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2015 (in thousands):



	Pass		Special Mention		Sub-Standard		Doubtful		Total
Commercial:
Commercial and industrial	$	77,783	$	22,607	$	1,807	$	—	$	102,197
Agricultural land and production	20,422		—		10,050		—		30,472
Real Estate:
Owner occupied	163,570		3,785		1,555		—		168,910
Real estate construction and other land loans	34,916		644		3,125		—		38,685
Commercial real estate	110,833		1,683		4,728		—		117,244
Agricultural real estate	66,347		—		8,520		—		74,867
Other real estate	10,520		—		—		—		10,520
Consumer:
Equity loans and lines of credit	40,332		—		1,964		—		42,296
Consumer and installment	12,488		—		15		—		12,503
Total	$	537,211	$	28,719	$	31,764	$	—	$	597,694

Loan portfolio by time past due

The following table shows an aging analysis of the loan portfolio by class and the time past due at June 30, 2016 (in thousands):



	30-59 Days Past Due		60-89 Days Past Due		Greater Than 90 Days Past Due		Total Past Due		Current		Total Loans		Recorded Investment > 90 Days Accruing		Non-accrual
Commercial:
Commercial and industrial	$	3,000	$	—	$	149	$	3,149	$	95,676	$	98,825	$	—	$	907
Agricultural land and production	—		—		—		—		27,626		27,626		—		—
Real estate:	—						—		—		—
Owner occupied	—		190		—		190		171,944		172,134		—		191
Real estate construction and other land loans	—		—		—		—		41,218		41,218		—		—
Commercial real estate	550		—		—		550		123,517		124,067		—		551
Agricultural real estate	—		—		—		—		92,951		92,951		—		—
Other real estate	—		—		—		—		11,187		11,187		—		—
Consumer:							—		—		—
Equity loans and lines of credit	403		—		—		403		41,437		41,840		—		92
Consumer and installment	110		—		—		110		20,147		20,257		—		9
Total	$	4,063	$	190	$	149	$	4,402	$	625,703	$	630,105	$	—	$	1,750

The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2015 (in thousands):



	30-59 Days Past Due		60-89 Days Past Due		Greater Than 90 Days Past Due		Total Past Due		Current		Total Loans		Recorded Investment > 90 Days Accruing		Non- accrual
Commercial:
Commercial and industrial	$	—	$	—	$	—	$	—	$	102,197	$	102,197	$	—	$	29
Agricultural land and production	—		—		—		—		30,472		30,472		—		—
Real estate:	—
Owner occupied	—		—		—		—		168,910		168,910		—		347
Real estate construction and other land loans	—		—		—		—		38,685		38,685		—		—
Commercial real estate	98		—		—		98		117,146		117,244		—		567
Agricultural real estate	—		—		—		—		74,867		74,867		—		—
Other real estate	—		—		—		—		10,520		10,520		—		—
Consumer:
Equity loans and lines of credit	—		166		—		166		42,130		42,296		—		1,457
Consumer and installment	38		—		—		38		12,465		12,503		—		13
Total	$	136	$	166	$	—	$	302	$	597,392	$	597,694	$	—	$	2,413

Impaired loans

The following table shows information related to impaired loans by class at June 30, 2016 (in thousands):



	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Real estate:
Owner occupied	$	21	$	23	$	—
Real estate construction and other land loans	2,819		2,819		—
Commercial real estate	842		982		—
Total real estate	3,682		3,824		—
Consumer:
Consumer and installment	9		12		—
Total with no related allowance recorded	3,691		3,836		—

With an allowance recorded:
Commercial:
Commercial and industrial	951		953		230
Real estate:
Owner occupied	170		208		11
Commercial real estate	550		579		107
Total real estate	720		787		118
Consumer:
Equity loans and lines of credit	92		93		46
Total with an allowance recorded	1,763		1,833		394
Total	$	5,454	$	5,669	$	394

The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.

The following table shows information related to impaired loans by class at December 31, 2015 (in thousands):



	Recorded Investment		Unpaid Principal Balance		Related Allowance
With no related allowance recorded:
Commercial:
Commercial and industrial	$	—	$	1	$	—
Total commercial	—		1		—
Real estate:
Owner occupied	166		245		—
Real estate construction and other land loans	3,125		3,125		—
Commercial real estate	1,162		1,302		—
Total real estate	4,453		4,672		—
Consumer:
Equity loans and lines of credit	1,291		1,991		—
Total with no related allowance recorded	5,744		6,664		—

With an allowance recorded:
Commercial:
Commercial and industrial	30		33		1
Real estate:
Owner occupied	180		212		18
Commercial real estate	566		588		110
Total real estate	746		800		128
Consumer:
Equity loans and lines of credit	166		179		33
Consumer and installment	13		15		2
Total consumer	179		194		35
Total with an allowance recorded	955		1,027		164
Total	$	6,699	$	7,691	$	164

The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality.

The following tables present by class, information related to the average recorded investment and interest income recognized on impaired loans for the three and six months ended June 30, 2016 and 2015.



	Three Months Ended June 30, 2016				Three Months Ended June 30, 2015
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Commercial:
Commercial and industrial	$	33	$	—	$	4,257	$	—
Real estate:
Owner occupied	162		—		1,033		—
Real estate construction and other land loans	2,901		51		547		58
Commercial real estate	995		14		2,598		—
Agricultural real estate	—		—		360		—
Total real estate	4,058		65		4,538		58
Consumer:
Equity loans and lines of credit	902		—		2,091		—
Consumer and installment	10		—		—		—
Total consumer	912		—		2,091		—
Total with no related allowance recorded	5,003		65		10,886		58

With an allowance recorded:
Commercial:
Commercial and industrial	1,032		1		76		—
Real estate:
Owner occupied	173		—		191		—
Real estate construction and other land loans	—		—		3,250		—
Commercial real estate	553		—		708		20
Total real estate	726		—		4,149		20
Consumer:
Equity loans and lines of credit	126		—		229		—
Consumer and installment	—		—		17		—
Total consumer	126		—		246		—
Total with an allowance recorded	1,884		1		4,471		20
Total	$	6,887	$	66	$	15,357	$	78

Troubled debt restructurings

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2016 (in thousands):



Troubled Debt Restructurings:	Number of Loans	Pre-Modification Outstanding Recorded Investment (1)		Principal Modification (2)		Post Modification Outstanding Recorded Investment (3)		Outstanding Recorded Investment
Commercial and Industrial	2	$	45	$	—	$	45	$	44


(1)	Amounts represent the recorded investment in loans before recognizing effects of the TDR, if any.


(2)	Principal Modification includes principal forgiveness at the time of modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with zero percent contractual interest rate.


(3)	Balance outstanding after principal modification, if any borrower reduction to recorded investment.

The following table presents loans by class modified as troubled debt restructurings that occurred during the six months ended June 30, 2015 (in thousands):



Troubled Debt Restructurings:	Number of Loans	Pre-Modification Outstanding Recorded Investment (1)		Principal Modification (2)		Post Modification Outstanding Recorded Investment (3)		Outstanding Recorded Investment
Commercial:
Commercial and Industrial	2	$	42	$	—	$	42	$	38

During the six month period ended June 30, 2015 two loans were modified as a troubled debt restructurings. The modification of the terms of such loans included one or a combination of the following: a reduction of the stated interest rate of the loan or an extension of the maturity date at a stated rate of interest lower than the current market rate for new debt with similar risk. During the same period, there were no troubled debt restructurings in which the amount of principal or accrued interest owed from the borrower was forgiven or which resulted in a charge-off or change to the allowance for loan losses.

During the quarter ended June 30, 2016 and 2015 no loans were modified as troubled debt restructuring.