XML 24 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
Allowance for Loan Losses
9 Months Ended
Sep. 30, 2016
Text Block [Abstract]  
Allowance for Loan Losses

(5) Allowance for Loan Losses

Management has an established methodology to determine the adequacy of the allowance for loan losses that assesses the risks and losses inherent in the loan portfolio. For purposes of determining the allowance for loan and lease losses, the Company has segmented certain loans in the portfolio by product type. Loss migration rates for each risk category are calculated and used as the basis for calculating loan loss allowance allocations. Loss migration rates are calculated over a three-year period for all portfolio segments. Management also considers certain economic factors for trends that management uses to account for the qualitative and environmental changes in risk, which affects the level of the reserve. The following qualitative factors are analyzed:

 

    Changes in lending policies and procedures

 

    Changes in experience and depth of lending and management staff

 

    Changes in quality of credit review system

 

    Changes in nature and volume of the loan portfolio

 

    Changes in past due, classified and nonaccrual loans and TDRs

 

    Changes in economic and business conditions

 

    Changes in competition or legal and regulatory requirements

 

    Changes in concentrations within the loan portfolio

 

    Changes in the underlying collateral for collateral dependent loans

The total allowance reflects management’s estimate of loan losses inherent in the loan portfolio at the balance sheet date. The Company considers the allowance for loan losses of $13,451 adequate to cover loan losses inherent in the loan portfolio, at September 30, 2016. The following tables present, by portfolio segment, the changes in the allowance for loan losses for the three and nine months ended September 30, 2016 and 2015.

Allowance for loan losses:

For the nine months ended September 30, 2016

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,478       $ (870   $ 79       $ 1,023      $ 1,710   

Commercial Real Estate:

            

Owner Occupied

     2,467         (166     53         (44     2,310   

Non-Owner Occupied

     4,657         (23     1,365         (1,456     4,543   

Residential Real Estate

     4,086         (280     384         (735     3,455   

Real Estate Construction

     371         (115     8         160        424   

Farm Real Estate

     538         —          —           (108     430   

Consumer and Other

     382         (85     40         —          337   

Unallocated

     382         —          —           (140     242   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,361       $ (1,539   $ 1,929       $ (1,300   $ 13,451   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the nine months ended September 30, 2016, the increase in allowance for Commercial & Agriculture loans was due to an increase in general reserves as a result of higher balances and higher loss rates in criticized loans. The result was represented as an increase in the provision. The allowance for Commercial Real Estate – Owner Occupied loans was reduced not only by a decrease in specific reserves required for this type, but also by decreases in past due, classified and non-accrual loans for this type. The result of these changes was represented as a decrease in the provision. The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type. In addition, a payoff on a previously charged down loan was received resulting in a recovery of approximately $1,303. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances and a decrease in loss rates. The result of these changes was represented as a decrease in the provision. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

 

Allowance for loan losses:

For the nine months ended September 30, 2015

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,819       $ (187   $ 158       $ (412   $ 1,378   

Commercial Real Estate:

            

Owner Occupied

     2,221         (362     162         661        2,682   

Non-Owner Occupied

     4,334         (81     105         581        4,939   

Residential Real Estate

     3,747         (779     289         965        4,222   

Real Estate Construction

     428         —          4         (4     428   

Farm Real Estate

     822         —          60         (224     658   

Consumer and Other

     200         (115     38         251        374   

Unallocated

     697         —          —           (618     79   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,268       $ (1,524   $ 816       $ 1,200      $ 14,760   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the nine months ended September 30, 2015, the allowance for Commercial & Agriculture loans was reduced due to decreases in specific reserves for impaired loans of $625. The decrease in specific reserves for impaired loans was the result of the resolution of an impaired loan. The Company did not incur losses with this resolution. In addition, criticized Commercial & Agriculture loan balances have decreased. The result was represented as a decrease in the provision. The increase in the allowance for Commercial Real Estate - Owner Occupied loans was the result of an increase in loss migration rates, which is attributable to the change in the look-back period to a three-year period. The increase in the allowance for Commercial Real Estate – Non–Owner Occupied loans was the result of an increase in loss migration rates, which is attributable to the change in the look-back period to a three-year period. The ending reserve balance for Residential Real Estate loans increased from the end of the previous year due to an increase in loss migration rates, which is attributable to the change in the look-back period to a three-year period. The increase in the allowance for Consumer and Other loans increased due to an increase in loss migration rates. Unallocated reserves declined due to a change in the Company’s look-back period. The Company changed from a two-year look-back period to a three-year look-back period when calculating all but one segment’s loss migration rates during the third quarter of 2015. The change in methodology resulted in a decline in the unallocated balance with a corresponding increase in allocated balances within the reserve calculation. While loan balances are up, loss rates continue to trend downward, exclusive of the change in methodology, resulting in a lower allowance balance. While criticized loans in total have increased slightly, we have seen significant improvement in nonperforming loan balances resulting in a decline in specific reserves for impaired loans. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

 

Allowance for loan losses:

For the three months ended September 30, 2016

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,557       $ (828   $ 44       $ 937      $ 1,710   

Commercial Real Estate:

            

Owner Occupied

     2,393         (124     1         40        2,310   

Non-Owner Occupied

     4,969         (23     6         (409     4,543   

Residential Real Estate

     3,899         (55     23         (412     3,455   

Real Estate Construction

     366         (115     6         167        424   

Farm Real Estate

     476         —          —           (46     430   

Consumer and Other

     358         (38     7         10        337   

Unallocated

     529         —          —           (287     242   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,547       $ (1,183   $ 87       $ —        $ 13,451   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the three months ended September 30, 2016, the increase in allowance for Commercial & Agriculture loans was due to an increase in general reserves as a result of higher loss rates and an increase in loan balances. The result was represented as an increase in the provision. The decrease in allowance for Commercial Real Estate – Non-Owner Occupied loans was the result of a decrease in general reserves required as a result of lower loss rates and improvement in past due, classified and non-accrual loans for this type. The net result was represented as a decrease in the provision. The allowance for Residential Real Estate loans was reduced by a decrease in general reserves required for this type as a result of a decrease in loss rates, represented by a decrease in the provision. The allowance for Real Estate Construction loans increased due to an increase in loss rates for this type of loan, which was represented as an increase in the provision. The allowance for Farm Real Estate loans was reduced by a decrease in general reserves required for this type as a result of lower outstanding loan balances, represented as a decrease in the provision. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

 

Allowance for loan losses:

For the three months ended September 30, 2015

 

     Beginning
balance
     Charge-
offs
    Recoveries      Provision     Ending
Balance
 

Commercial & Agriculture

   $ 1,395       $ (187   $ 127       $ 43      $ 1,378   

Commercial Real Estate:

            

Owner Occupied

     5,073         (164     3         (2,230     2,682   

Non-Owner Occupied

     3,153         (17     15         1,788        4,939   

Residential Real Estate

     3,470         (238     124         866        4,222   

Real Estate Construction

     434         —          1         (7     428   

Farm Real Estate

     584         —          9         65        658   

Consumer and Other

     190         (28     8         204        374   

Unallocated

     408         —          —           (329     79   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Total

   $ 14,707       $ (634   $ 287       $ 400      $ 14,760   
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

For the three months ended September 30, 2015, the decrease in the allowance for Commercial Real Estate – Owner Occupied was the result of a significant change in the Special Mention loss migration rate that had been adversely effected by a specific loss on one relationship that occurred in 2014. The effect of this loss as of this quarter end migrated to the Substandard pool and has less of an impact to the reserve. The ending reserve balance for Residential Real Estate loans increased due an increase in criticized loan balances and an increase in loss migration rates. The increase in the allowance for Consumer and other loans increased due to an increase in loss rates. Unallocated reserves declined due to a change in the Company’s lookback period. The Company changed from a two-year lookback period to a three-year lookback period when calculating all but one segment’s loss migration rates during the third quarter of 2015. The change in methodology is reflected in a decline in the unallocated balance with corresponding increase in allocated balances within the reserve calculation. While loan balances are up, loss rates continue to trend downward, exclusive of the change in methodology, resulting in a lower allowance balance. While criticized loans have increased slightly, we have seen significant improvement in nonperforming loan balances resulting in a decline in specific reserves for impaired loans. Management feels that the unallocated amount is appropriate and within the relevant range for the allowance that is reflective of the risk in the portfolio.

The following tables present, by portfolio segment, the allocation of the allowance for loan losses and related loan balances as of September 30, 2016 and December 31, 2015.

 

September 30, 2016    Loans acquired
with credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ —         $ —         $ 1,710       $ 1,710   

Commercial Real Estate:

           

Owner Occupied

     —           4         2,306         2,310   

Non-Owner Occupied

     —           —           4,543         4,543   

Residential Real Estate

     97         113         3,245         3,455   

Real Estate Construction

     —           —           424         424   

Farm Real Estate

     —           —           430         430   

Consumer and Other

     —           —           337         337   

Unallocated

     —           —           242         242   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 97       $ 117       $ 13,237       $ 13,451   
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 89       $ 2,386       $ 127,225       $ 129,700   

Commercial Real Estate:

           

Owner Occupied

     —           1,939         165,625         167,564   

Non-Owner Occupied

     —           369         385,494         385,863   

Residential Real Estate

     177         1,854         245,143         247,174   

Real Estate Construction

     —           —           56,919         56,919   

Farm Real Estate

     —           665         41,197         41,862   

Consumer and Other

     —           1         17,884         17,885   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 266       $ 7,214       $ 1,039,487       $ 1,046,967   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

December 31, 2015    Loans
acquired with
credit
deterioration
     Loans
individually
evaluated for
impairment
     Loans
collectively
evaluated for
impairment
     Total  

Allowance for loan losses:

           

Commercial & Agriculture

   $ —         $ 23       $ 1,455       $ 1,478   

Commercial Real Estate:

           

Owner Occupied

     —           103         2,364         2,467   

Non-Owner Occupied

     —           —           4,657         4,657   

Residential Real Estate

     123         137         3,826         4,086   

Real Estate Construction

     —           —           371         371   

Farm Real Estate

     —           —           538         538   

Consumer and Other

     —           —           382         382   

Unallocated

     —           —           382         382   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 123       $ 263       $ 13,975       $ 14,361   
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding loan balances:

           

Commercial & Agriculture

   $ 132       $ 873       $ 123,397       $ 124,402   

Commercial Real Estate:

           

Owner Occupied

     —           2,141         165,756         167,897   

Non-Owner Occupied

     —           1,742         346,697         348,439   

Residential Real Estate

     131         1,642         234,565         236,338   

Real Estate Construction

     —           —           58,898         58,898   

Farm Real Estate

     —           953         46,040         46,993   

Consumer and Other

     —           3         18,557         18,560   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 263       $ 7,354       $ 993,910       $ 1,001,527   
  

 

 

    

 

 

    

 

 

    

 

 

 

The following tables present credit exposures by internally assigned grades for the periods ended September 30, 2016 and December 31, 2015. The risk rating analysis estimates the capability of the borrower to repay the contractual obligations of the loan agreements as scheduled or at all. The Company’s internal credit risk grading system is based on experiences with similarly graded loans.

The Company’s internally assigned grades are as follows:

 

    Pass – loans which are protected by the current net worth and paying capacity of the obligor or by the value of the underlying collateral.

 

    Special Mention – loans where a potential weakness or risk exists, which could cause a more serious problem if not corrected.

 

    Substandard – loans that have a well-defined weakness based on objective evidence and are characterized by the distinct possibility that Civista will sustain some loss if the deficiencies are not corrected.

 

    Doubtful – loans classified as doubtful 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 – loans classified as a loss are considered uncollectible, or of such value that continuance as an asset is not warranted.

Generally, Residential Real Estate, Real Estate Construction and Consumer and Other loans are not risk-graded, except when collateral is used for a business purpose.

 

September 30, 2016

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 121,273       $ 4,569       $ 3,858       $ —         $ 129,700   

Commercial Real Estate:

              

Owner Occupied

     159,392         1,849         6,323         —           167,564   

Non-Owner Occupied

     380,064         4,054         1,745         —           385,863   

Residential Real Estate

     58,290         1,698         7,539         —           67,527   

Real Estate Construction

     50,391         17         27         —           50,435   

Farm Real Estate

     32,430         7,088         2,344         —           41,862   

Consumer and Other

     1,586         —           95         —           1,681   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 803,426       $ 19,275       $ 21,931       $ —         $ 844,632   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

   Pass      Special
Mention
     Substandard      Doubtful      Ending
Balance
 

Commercial & Agriculture

   $ 117,739       $ 3,090       $ 3,573       $ —         $ 124,402   

Commercial Real Estate:

              

Owner Occupied

     156,622         5,571         5,704         —           167,897   

Non-Owner Occupied

     339,734         6,100         2,605         —           348,439   

Residential Real Estate

     62,147         1,671         7,435         —           71,253   

Real Estate Construction

     52,399         216         29         —           52,644   

Farm Real Estate

     39,787         4,024         3,182         —           46,993   

Consumer and Other

     1,987         3         111         —           2,101   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 770,415       $ 20,675       $ 22,639       $ —         $ 813,729   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables present performing and nonperforming loans based solely on payment activity for the periods ended September 30, 2016 and December 31, 2015 that have not been assigned an internal risk grade. The types of loans presented here are not assigned a risk grade unless there is evidence of a problem. Payment activity is reviewed by management on a monthly basis to evaluate performance. Loans are considered to be nonperforming when they become 90 days past due or if management thinks that we may not collect all of our principal and interest. Nonperforming loans also include certain loans that have been modified in Troubled Debt Restructurings (TDRs) where economic concessions have been granted to borrowers who have experienced or are expected to experience financial difficulties. These concessions typically result from the Company’s loss mitigation activities related to a borrower that is experiencing financial difficulties, and such concessions may include reductions in the interest rate, payment extensions, forgiveness of principal, forbearance or other actions. Certain TDRs are classified as nonperforming at the time of restructure and may only be returned to performing status after considering the borrower’s sustained repayment performance for a reasonable period, generally six months.

 

     Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

September 30, 2016

           

Performing

   $ 179,647       $ 6,484       $ 16,171       $ 202,302   

Nonperforming

     —           —           33         33   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 179,647       $ 6,484       $ 16,204       $ 202,335   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Residential
Real Estate
     Real Estate
Construction
     Consumer
and Other
     Total  

December 31, 2015

           

Performing

   $ 165,048       $ 6,254       $ 16,458       $ 187,760   

Nonperforming

     37         —           1         38   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 165,085       $ 6,254       $ 16,459       $ 187,798   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

The following tables include an aging analysis of the recorded investment of past due loans outstanding as of September 30, 2016 and December 31, 2015.

 

September 30, 2016

   30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or Greater
     Total Past
Due
     Current      Purchased
Credit-
Impaired
Loans
     Total Loans      Past Due
90 Days
and
Accruing
 

Commercial & Agriculture

   $ 57       $ 169       $ 213       $ 439       $ 129,172       $ 89       $ 129,700       $ —     

Commercial Real Estate:

                       

Owner Occupied

     642         59         303         1,004         166,560         —           167,564         —     

Non-Owner Occupied

     —           14         316         330         385,533         —           385,863         —     

Residential Real Estate

     230         384         1,299         1,913         245,084         177         247,174         —     

Real Estate Construction

     —           —           27         27         56,892         —           56,919         —     

Farm Real Estate

     21         —           —           21         41,841         —           41,862         —     

Consumer and Other

     157         37         33         227         17,658         —           17,885         33   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 1,107       $ 663       $ 2,191       $ 3,961       $ 1,042,740       $ 266       $ 1,046,967       $ 33   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

December 31, 2015

   30-59
Days
Past Due
     60-89
Days
Past Due
     90 Days
or Greater
     Total Past
Due
     Current      Purchased
Credit-
Impaired
Loans
     Total Loans      Past Due
90 Days
and
Accruing
 

Commercial & Agriculture

   $ 9       $ 32       $ 37       $ 78       $ 124,192       $ 132       $ 124,402       $ —     

Commercial Real Estate:

                       

Owner Occupied

     982         36         284         1,302         166,595         —           167,897         —     

Non-Owner Occupied

     269         330         123         722         347,717         —           348,439         —     

Residential Real Estate

     2,640         404         1,725         4,769         231,438         131         236,338         —     

Real Estate Construction

     8         —           —           8         58,890         —           58,898         —     

Farm Real Estate

     —           —           —           —           46,993         —           46,993         —     

Consumer and Other

     98         68         8         174         18,386         —           18,560         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 4,006       $ 870       $ 2,177       $ 7,053       $ 994,211       $ 263       $ 1,001,527       $ —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

The following table presents loans on nonaccrual status, excluding purchased credit-impaired (PCI) loans, as of September 30, 2016 and December 31, 2015.

 

     2016      2015  

Commercial & Agriculture

   $ 2,008       $ 1,185   

Commercial Real Estate:

     

Owner Occupied

     1,618         1,645   

Non-Owner Occupied

     459         1,428   

Residential Real Estate

     3,887         3,911   

Real Estate Construction

     27         29   

Farm Real Estate

     54         961   

Consumer and Other

     84         100   
  

 

 

    

 

 

 

Total

   $ 8,137       $ 9,259   
  

 

 

    

 

 

 

Nonaccrual Loans: Loans are considered for nonaccrual status upon reaching 90 days delinquency, unless the loan is well secured and in the process of collection, although the Company may be receiving partial payments of interest and partial repayments of principal on such loans. When a loan is placed on nonaccrual status, previously accrued but unpaid interest is deducted from interest income. A loan may be returned to accruing status only if one of three conditions are met: the loan is well-secured and none of the principal and interest has been past due for a minimum of 90 days; the loan is a TDR and the borrower has made a minimum of six months payments under the modified terms; or the principal and interest payments are reasonably assured and a sustained period of performance has occurred, generally six months.

Modifications: A modification of a loan constitutes a TDR when the Company for economic or legal reasons related to a borrower’s financial difficulties grants a concession to the borrower that it would not otherwise consider. The Company offers various types of concessions when modifying a loan, however, forgiveness of principal is rarely granted. Commercial Real Estate loans modified in a TDR often involve reducing the interest rate lower than the current market rate for new debt with similar risk. Real Estate loans modified in a TDR were primarily comprised of interest rate reductions where monthly payments were lowered to accommodate the borrowers’ financial needs.

Loans modified in a TDR are typically already on non-accrual status and partial charge-offs have in some cases already been taken against the outstanding loan balance. As a result, loans modified in a TDR may have the financial effect of increasing the specific allowance associated with the loan. An allowance for impaired loans that have been modified in a TDR are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the collateral, less any selling costs, if the loan is collateral dependent. Management exercises significant judgment in developing these estimates. As of September 30, 2016, TDRs accounted for $214 of the allowance for loan losses. As of December 31, 2015, TDRs accounted for $286 of the allowance for loan losses.

 

Loan modifications that are considered TDRs completed during the periods ended September 30, 2016 and September 30, 2015 were as follows:

 

     For the Nine-Month Period Ended
September 30, 2016
 
     Number
of
Contracts
     Pre-Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     4       $ 529       $ 529   

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     2         308         308   

Real Estate Construction

     —           —           —     

Farm Real Estate

     3         700         700   

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     9       $ 1,537       $ 1,537   
  

 

 

    

 

 

    

 

 

 
     For the Nine-Month Period Ended
September 30, 2015
 
     Number
of
Contracts
     Pre-Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —         $ —         $ —     

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     —           —           —     

Real Estate Construction

     1         41         41   

Farm Real Estate

     —           —           —     

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     1       $ 41       $ 41   
  

 

 

    

 

 

    

 

 

 

 

     For the Three-Month Period Ended
September 30, 2016
 
     Number
of
Contracts
     Pre-Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —         $ —         $ —     

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     —           —           —     

Real Estate Construction

     —           —           —     

Farm Real Estate

     1         86         86   

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     1       $ 86       $ 86   
  

 

 

    

 

 

    

 

 

 
     For the Three-Month Period Ended
September 30, 2015
 
     Number
of
Contracts
     Pre-Modification
Outstanding
Recorded
Investment
     Post-
Modification
Outstanding
Recorded
Investment
 

Commercial & Agriculture

     —         $ —         $ —     

Commercial Real Estate - Owner Occupied

     —           —           —     

Commercial Real Estate - Non-Owner Occupied

     —           —           —     

Residential Real Estate

     —           —           —     

Real Estate Construction

     —           —           —     

Farm Real Estate

     —           —           —     

Consumer and Other

     —           —           —     
  

 

 

    

 

 

    

 

 

 

Total Loan Modifications

     —         $ —         $ —     
  

 

 

    

 

 

    

 

 

 

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.

During both the three- and nine-month periods ended September 30, 2016 and September 30, 2015, there were no defaults on loans that were modified and considered TDRs during the respective twelve previous months.

Impaired Loans: Larger (greater than $350) Commercial & Agricultural and Commercial Real Estate loan relationships, all TDRs and Residential Real Estate and Consumer loans that are part of a larger relationship are tested for impairment on a quarterly basis. These 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 allowance estimate or a charge-off to the allowance.

The following tables include the recorded investment and unpaid principal balances for impaired loans, excluding PCI loans, with the related allowance amount, if applicable, as of September 30, 2016 and December 31, 2015.

 

     September 30, 2016      December 31, 2015  
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
     Recorded
Investment
     Unpaid
Principal
Balance
     Related
Allowance
 

With no related allowance recorded:

  

              

Commercial & Agriculture

   $ 2,386       $ 3,457          $ 851       $ 1,034      

Commercial Real Estate:

                 

Owner Occupied

     1,697         1,842            1,224         1,343      

Non-Owner Occupied

     369         396            1,742         1,826      

Residential Real Estate

     1,376         1,912            965         1,591      

Farm Real Estate

     665         665            953         1,026      

Consumer and Other

     1         1            3         3      
  

 

 

    

 

 

       

 

 

    

 

 

    

Total

     6,494         8,273            5,738         6,823      

With an allowance recorded:

                 

Commercial & Agriculture

     —           —         $ —           22         23       $ 23   

Commercial Real Estate:

                 

Owner Occupied

     242         242         4         917         999         103   

Non-Owner Occupied

     —           —           —           —           —           —     

Residential Real Estate

     478         497         113         808         683         260   

Farm Real Estate

     —           —           —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

     720         739         117         1,747         1,705         386   

Total:

                 

Commercial & Agriculture

     2,386         3,457         —           873         1,057         23   

Commercial Real Estate:

                 

Owner Occupied

     1,939         2,084         4         2,141         2,342         103   

Non-Owner Occupied

     369         396         —           1,742         1,826         —     

Residential Real Estate

     1,854         2,409         113         1,773         2,274         260   

Farm Real Estate

     665         665         —           953         1,026         —     

Consumer and Other

     1         1         —           3         3         —     
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,214       $ 9,012       $ 117       $ 7,485       $ 8,528       $ 386   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

The following tables include the average recorded investment and interest income recognized for impaired loans.

 

For the nine months ended:    September 30, 2016      September 30, 2015  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 1,453       $ 147       $ 1,680       $ 41   

Commercial Real Estate - Owner Occupied

     1,954         101         2,887         120   

Commercial Real Estate - Non-Owner Occupied

     1,519         62         1,997         31   

Residential Real Estate

     1,699         89         2,640         78   

Real Estate Construction

     473         6         20         —     

Farm Real Estate

     1,123         33         620         42   

Consumer and Other

     2         —           5         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 8,223       $ 438       $ 9,849       $ 312   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

For the three months ended:    September 30, 2016      September 30, 2015  
     Average
Recorded
Investment
     Interest
Income
Recognized
     Average
Recorded
Investment
     Interest
Income
Recognized
 

Commercial & Agriculture

   $ 2,401       $ 67       $ 1,058       $ 4   

Commercial Real Estate - Owner Occupied

     1,774         51         2,447         23   

Commercial Real Estate - Non-Owner Occupied

     556         36         1,870         12   

Residential Real Estate

     1,873         29         2,450         12   

Real Estate Construction

     —           6         20         —     

Farm Real Estate

     1,032         2         816         14   

Consumer and Other

     2         —           4         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Total

   $ 7,638       $ 191       $ 8,665       $ 65   
  

 

 

    

 

 

    

 

 

    

 

 

 

Changes in the amortizable yield for PCI loans were as follows, since acquisition:

 

                         
     For the Nine-Month      For the Nine-Month  
     Period Ended      Period Ended  
     September 30, 2016      September 30, 2015  
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 82       $ —     

Acquisition of PCI loans

     —           140   

Accretion

     (24      —     
  

 

 

    

 

 

 

Balance at end of period

   $ 58       $ 140   
  

 

 

    

 

 

 
     For the Three-Month      For the Three-Month  
     Period Ended      Period Ended  
     September 30, 2016      September 30, 2015  
     (In Thousands)      (In Thousands)  

Balance at beginning of period

   $ 66       $ 140   

Acquisition of PCI loans

     —           —     

Accretion

     (8      —     
  

 

 

    

 

 

 

Balance at end of period

   $ 58       $ 140   
  

 

 

    

 

 

 

The following table presents additional information regarding loans acquired and accounted for in accordance with ASC 310-30:

 

     At September 30, 2016      At December 31, 2015  
     Acquired Loans with
Specific Evidence of
Deterioration of Credit
Quality (ASC 310-30)
     Acquired Loans with
Specific Evidence of
Deterioration of Credit
Quality (ASC 310-30)
 
     (In Thousands)  

Outstanding balance

   $ 868       $ 965   

Carrying amount

     266         263   

There has been $97 and $123 in allowance for loan losses recorded for acquired loans with or without specific evidence of deterioration in credit quality as of September 30, 2016 and December 31, 2015, respectively.

 

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 September 30, 2016 and December 31, 2015, a total of $62 and $116, respectively, of foreclosed assets were included in other assets. As of September 30, 2016, included within the foreclosed assets is $62 of residential property acquired upon foreclosure of consumer residential mortgages or received via a deed in lieu transaction prior to the period end. As of September 30, 2016, the Company had initiated formal foreclosure procedures on $721 of consumer residential mortgages.