ALLOWANCE FOR LOAN AND LEASE LOSSES | The Companys loan and lease portfolio allocated by managements internal risk ratings as of September 30, 2015 and December 31, 2014 are summarized below: September 30, 2015 Credit Risk Profile by Internally Assigned Grade (dollars in thousands) Real Estate Commercial Commercial Multi-family Construction Residential Grade: Pass $ 30,106 $ 175,756 $ 21,482 $ 4,490 $ 12,642 Watch 1,227 13,202 496 6,445 2,122 Special mention 13,605 323 729 Substandard 2,936 1,782 814 Doubtful Total $ 34,269 $ 204,345 $ 21,978 $ 11,258 $ 16,307 Credit Risk Profile by Internally Assigned Grade Other Credit Exposure Leases Agriculture Consumer Total Grade: Pass $ 837 $ 1,986 $ 2,411 $ 249,710 Watch 772 24,264 Special mention 372 229 15,258 Substandard 178 5,710 Doubtful Total $ 837 $ 2,358 $ 3,590 $ 294,942 December 31, 2014 Credit Risk Profile by Internally Assigned Grade (dollars in thousands) Real Estate Commercial Commercial Multi-family Construction Residential Grade: Pass $ 20,179 $ 163,091 $ 13,663 $ 3,327 $ 9,364 Watch 1,280 13,724 504 4,372 2,504 Special mention 101 13,583 329 603 Substandard 3,626 3,473 838 Doubtful or loss Total $ 25,186 $ 193,871 $ 14,167 $ 8,028 $ 13,309 Credit Risk Profile by Internally Assigned Grade Other Credit Exposure Leases Agriculture Consumer Total Grade: Pass $ 1,286 $ 2,501 $ 3,424 $ 216,835 Watch 1,041 23,425 Special mention 381 268 15,265 Substandard 183 8,120 Doubtful Total $ 1,286 $ 2,882 $ 4,916 $ 263,645 The allocation of the Companys allowance for loan and lease losses and by portfolio segment and by impairment methodology are summarized below: September 30, 2015 (dollars in thousands) Real Estate Other Commercial Commercial Multi-Family Construction Residential Leases Agriculture Consumer Unallocated Total Allowance for Loan and Lease Losses Beginning balance, January 1, 2015 $ 1,430 $ 2,317 $ 130 $ 583 $ 399 $ 2 $ 62 $ 124 $ 254 $ 5,301 Provision for loan losses 38 (58 ) 27 160 (133 ) 14 (24 ) (24 ) Loans charged off (609 ) (1 ) (6 ) (616 ) Recoveries 88 41 113 2 244 Ending balance, September 30, 2015 $ 947 $ 2,300 $ 157 $ 743 $ 379 $ 1 $ 76 $ 96 $ 230 $ 4,929 Ending balance: Individually evaluated for impairment $ 32 $ 647 $ 6 $ $ 213 $ $ 39 $ 29 $ $ 966 Ending balance: Collectively evaluated for impairment $ 915 $ 1,653 $ 151 $ 743 $ 166 $ 1 $ 37 $ 67 $ 230 $ 3,963 Loans Ending balance $ 34,269 $ 204,345 $ 21,978 $ 11,258 $ 16,307 $ 837 $ 2,358 $ 3,590 $ $ 294,942 Ending balance: Individually evaluated for impairment $ 131 $ 19,579 $ 490 $ $ 2,467 $ $ 373 $ 70 $ $ 23,110 Ending balance: Collectively evaluated for impairment $ 34,138 $ 184,766 $ 21,488 $ 11,258 $ 13,840 $ 837 $ 1,985 $ 3,520 $ $ 271,832 Allowance for Loan and Lease Losses Beginning balance, June 30, 2015 $ 1,652 $ 1,968 $ 107 $ 807 $ 385 $ 1 $ 50 $ 122 $ 267 $ 5,359 Provision for loan losses (161 ) 331 50 (64 ) (119 ) 26 (26 ) (37 ) Loans charged off (609 ) (609 ) Recoveries 65 1 113 179 Ending balance, September 30, 2015 $ 947 $ 2,300 $ 157 $ 743 $ 379 $ 1 $ 76 $ 96 $ 230 $ 4,929 December 31, 2014 (dollars in thousands) Real Estate Other Commercial Commercial Multi-Family Construction Residential Leases Agriculture Consumer Unallocated Total Ending balance: Individually evaluated for impairment $ 344 $ 949 $ 38 $ $ 237 $ $ 13 $ 22 $ $ 1,603 Ending balance: Collectively evaluated for impairment $ 1,086 $ 1,368 $ 92 $ 583 $ 162 $ 2 $ 49 $ 102 $ 254 $ 3,698 Loans Ending balance $ 25,186 $ 193,871 $ 14,167 $ 8,028 $ 13,309 $ 1,286 $ 2,882 $ 4,916 $ $ 263,645 Ending balance: Individually evaluated for impairment $ 769 $ 20,457 $ 496 $ $ 2,862 $ $ 381 $ 155 $ $ 25,120 Ending balance: Collectively evaluated for impairment $ 24,417 $ 173,414 $ 13,671 $ 8,028 $ 10,447 $ 1,286 $ 2,501 $ 4,761 $ $ 238,525 September 30, 2014 (dollars in thousands) Real Estate Other Commercial Commercial Multi-Family Construction Residential Leases Agriculture Consumer Unallocated Total Allowance for Loan and Lease Losses Beginning balance, January 1, 2014 $ 885 $ 2,401 $ 242 $ 542 $ 825 $ 4 $ 80 $ 161 $ 206 $ 5,346 Provision for loan losses 317 (175 ) 26 22 (396 ) (5 ) (16 ) (103 ) 130 (200 ) Loans charged off (74 ) (74 ) Recoveries 176 40 2 17 3 150 388 Ending balance, September 30, 2014 $ 1,378 $ 2,266 $ 268 $ 566 $ 446 $ 2 $ 64 $ 134 $ 336 $ 5,460 Allowance for Loan and Lease Losses Beginning balance, June 30, 2014 $ 1,391 $ 2,149 $ 262 $ 441 $ 708 $ 2 $ 69 $ 131 $ 309 $ 5,462 Provision for loan losses (48 ) 116 6 125 (274 ) (5 ) (147 ) 27 (200 ) Loans charged off Recoveries 35 1 12 150 198 Ending balance, September 30, 2014 $ 1,378 $ 2,266 $ 268 $ 566 $ 446 $ 2 $ 64 $ 134 $ 336 $ 5,460 The Companys aging analysis of the loan and lease portfolio at September 30, 2015 and December 31, 2014 are summarized below: September 30, 2015 Past Due (dollars in thousands) Past Due Greater Than 30-59 Days 60-89 Days Greater Than Total Past 90 Days and Past Due Past Due 90 Days Due Current Total Loans Accruing Nonaccrual Commercial: Commercial $ $ $ 30 $ 30 $ 34,239 $ 34,269 $ 30 Real estate: Commercial 360 1,316 1,676 202,669 204,345 1,316 Multi-family 21,978 21,978 Construction 11,258 11,258 Residential 16,307 16,307 Other: Leases 837 837 Agriculture 2,358 2,358 Consumer 123 463 586 3,004 3,590 124 462 Total $ 483 $ $ 1,809 $ 2,292 $ 292,650 $ 294,942 $ 124 $ 1,808 December 31, 2014 Past Due (dollars in thousands) Past Due Greater Than 30-59 Days 60-89 Days Greater Than Total Past 90 Days and Past Due Past Due 90 Days Due Current Total Loans Accruing Nonaccrual Commercial: Commercial $ 513 $ $ 666 $ 1,179 $ 24,007 $ 25,186 $ 666 Real estate: Commercial 507 507 1,014 192,857 193,871 507 Multi-family 14,167 14,167 Construction 8,028 8,028 Residential 338 338 12,971 13,309 338 Other: Leases 1,286 1,286 Agriculture 2,882 2,882 Consumer 135 135 4,781 4,916 142 Total $ 1,155 $ $ 1,511 $ 2,666 $ 260,979 $ 263,645 $ $ 1,653 |