Allowance For Credit Losses | ce for credit losses (the “Allowance”) is a valuation allowance for probable incurred credit losses in the Company’s loan portfolio. The Allowance is established through a provision for credit losses which is charged to expense. Additions to the Allowance are expected to maintain the adequacy of the total Allowance after credit losses and loan growth. Credit exposures determined to be uncollectible are charged against the Allowance. Cash received on previously charged off credits is recorded as a recovery to the Allowance. The overall Allowance consists of two primary components, specific reserves related to impaired loans and general reserves for probable incurred losses related to loans that are not impaired. For all portfolio segments, the determination of the general reserve for loans that are not impaired is based on estimates made by management, including but not limited to, consideration of historical losses by portfolio segment (and in certain cases peer data) over the most recent 20 quarters, and qualitative factors including economic trends in the Company’s service areas, industry experience and trends, geographic concentrations, estimated collateral values, the Company’s underwriting policies, the character of the loan portfolio, and probable losses inherent in the portfolio taken as a whole. The following table shows the summary of activities for the Allowance as of and for the three months ended September 30, 2015 and 2014 by portfolio segment (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Beginning balance, July 1, 2015 $ 3,553 $ 4,429 $ 732 $ — $ 8,714 Provision charged to operations (186 ) 154 27 105 100 Losses charged to allowance (11 ) — (22 ) — (33 ) Recoveries 267 8 37 — 312 Ending balance, September 30, 2015 $ 3,623 $ 4,591 $ 774 $ 105 $ 9,093 Allowance for credit losses: Beginning balance, July 1, 2014 $ 1,874 $ 4,157 $ 981 $ 295 $ 7,307 Provision charged to operations 243 (121 ) (85 ) (37 ) — Losses charged to allowance (1 ) — (57 ) — (58 ) Recoveries 41 159 40 — 240 Ending balance, September 30, 2014 $ 2,157 $ 4,195 $ 879 $ 258 $ 7,489 The following table shows the summary of activities for the allowance for loan losses as of and for the nine months ended September 30, 2015 and 2014 by portfolio segment of loans (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Beginning balance, January 1, 2015 $ 3,130 $ 4,058 $ 1,078 $ 42 $ 8,308 Provision charged to operations 731 509 (703 ) 63 600 Losses charged to allowance (708 ) — (95 ) — (803 ) Recoveries 470 24 494 — 988 Ending balance, September 30, 2015 $ 3,623 $ 4,591 $ 774 $ 105 $ 9,093 Allowance for credit losses: Beginning balance, January 1, 2014 $ 2,444 $ 5,174 $ 1,168 $ 422 $ 9,208 Provision charged to operations 768 (970 ) (34 ) (164 ) (400 ) Losses charged to allowance (1,195 ) (183 ) (467 ) — (1,845 ) Recoveries 140 174 212 — 526 Ending balance, September 30, 2014 $ 2,157 $ 4,195 $ 879 $ 258 $ 7,489 The following is a summary of the Allowance by impairment methodology and portfolio segment as of September 30, 2015 and December 31, 2014 (in thousands): Commercial Real Estate Consumer Unallocated Total Allowance for credit losses: Ending balance, September 30, 2015 $ 3,623 $ 4,591 774 $ 105 $ 9,093 Ending balance: individually evaluated for impairment $ 10 $ 145 36 $ — $ 191 Ending balance: collectively evaluated for impairment $ 3,613 $ 4,446 738 $ 105 $ 8,902 Ending balance, December 31, 2014 $ 3,130 $ 4,058 $ 1,078 $ 42 $ 8,308 Ending balance: individually evaluated for impairment $ 230 $ 162 $ 220 $ — $ 612 Ending balance: collectively evaluated for impairment $ 2,900 $ 3,896 $ 858 $ 42 $ 7,696 The following table shows the ending balances of loans as of September 30, 2015 and December 31, 2014 by portfolio segment and by impairment methodology (in thousands): Commercial Real Estate Consumer Total Loans: Ending balance, September 30, 2015 $ 146,111 $ 401,735 $ 51,187 $ 599,033 Ending balance: individually evaluated for impairment $ 55 $ 5,294 $ 1,498 $ 6,847 Ending balance: collectively evaluated for impairment $ 146,056 $ 396,441 $ 49,689 $ 592,186 Loans: Ending balance, December 31, 2014 $ 128,147 $ 386,627 $ 57,668 $ 572,442 Ending balance: individually evaluated for impairment $ 7,268 $ 8,512 $ 3,046 $ 18,826 Ending balance: collectively evaluated for impairment $ 120,879 $ 378,115 $ 54,622 $ 553,616 The following table shows the loan portfolio by class allocated by management’s internal risk ratings at September 30, 2015 (in thousands): Pass Special Mention Sub-Standard Doubtful Total Commercial: Commercial and industrial $ 93,454 $ 9,343 $ 1,770 $ — $ 104,567 Agricultural land and production 29,794 11,750 — — 41,544 Real Estate: Owner occupied 164,316 4,481 1,580 — 170,377 Real estate construction and other land loans 30,829 2,202 3,179 — 36,210 Commercial real estate 108,437 3,720 4,774 — 116,931 Agricultural real estate 58,253 12,232 — — 70,485 Other real estate 7,732 — — — 7,732 Consumer: Equity loans and lines of credit 38,947 459 1,992 — 41,398 Consumer and installment 9,772 — 17 — 9,789 Total $ 541,534 $ 44,187 $ 13,312 $ — $ 599,033 The following table shows the loan portfolio by class allocated by management’s internally assigned risk grade ratings at December 31, 2014 (in thousands): Pass Special Mention Sub-Standard Doubtful Total Commercial: Commercial and industrial $ 78,333 $ 2,345 $ 8,329 $ — $ 89,007 Agricultural land and production 39,140 — — — 39,140 Real Estate: Owner occupied 170,568 2,778 3,458 — 176,804 Real estate construction and other land loans 32,114 1,130 5,679 — 38,923 Commercial real estate 95,831 215 10,742 — 106,788 Agricultural real estate 55,018 2,123 360 — 57,501 Other real estate 6,611 — — — 6,611 Consumer: Equity loans and lines of credit 42,334 72 5,169 — 47,575 Consumer and installment 10,072 — 21 — 10,093 Total $ 530,021 $ 8,663 $ 33,758 $ — $ 572,442 The following table shows an aging analysis of the loan portfolio by class and the time past due at September 30, 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 $ — $ — $ 18 $ 18 $ 104,549 $ 104,567 $ — $ 55 Agricultural land and production — — — — 41,544 41,544 — — Real estate: — — — — Owner occupied — — — — 170,377 170,377 — 358 Real estate construction and other land loans — — — — 36,210 36,210 — — Commercial real estate — — — — 116,931 116,931 — 583 Agricultural real estate — — — — 70,485 70,485 — — Other real estate — — — — 7,732 7,732 — — Consumer: — — — Equity loans and lines of credit — — 1,266 1,266 40,132 41,398 — 1,484 Consumer and installment 36 15 — 51 9,738 9,789 — 14 Total $ 36 $ 15 $ 1,284 $ 1,335 $ 597,698 $ 599,033 $ — $ 2,494 The following table shows an aging analysis of the loan portfolio by class and the time past due at December 31, 2014 (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 $ 172 $ 88 $ — $ 260 $ 88,747 $ 89,007 $ — $ 7,265 Agricultural land and production — — — — 39,140 39,140 — — Real estate: — Owner occupied 164 — 249 413 176,391 176,804 — 1,363 Real estate construction and other land loans 547 — — 547 38,376 38,923 — 547 Commercial real estate — — — — 106,788 106,788 — 1,468 Agricultural real estate — — — — 57,501 57,501 — 360 Other real estate — — — — 6,611 6,611 — — Consumer: Equity loans and lines of credit — — 227 227 47,348 47,575 — 3,030 Consumer and installment 30 — — 30 10,063 10,093 — 19 Total $ 913 $ 88 $ 476 $ 1,477 $ 570,965 $ 572,442 $ — $ 14,052 The following table shows information related to impaired loans by class at September 30, 2015 (in thousands): Recorded Investment Unpaid Principal Balance Related Allowance With no related allowance recorded: Commercial: Commercial and industrial $ 3 $ 5 $ — Real estate: Owner occupied 173 246 — Real estate construction and other land loans — — — Commercial real estate 1,174 1,314 — Agricultural real estate — — — Total real estate 1,347 1,560 — Consumer: Equity loans and lines of credit 1,276 1,951 — Total with no related allowance recorded 2,626 3,516 — With an allowance recorded: Commercial: Commercial and industrial 52 55 10 Real estate: Owner occupied 185 214 21 Real estate construction and other land loans 3,179 3,179 5 Commercial real estate 583 598 119 Total real estate 3,947 3,991 145 Consumer: Equity loans and lines of credit 208 222 35 Consumer and installment 14 17 1 Total consumer 222 239 36 Total with an allowance recorded 4,221 4,285 191 Total $ 6,847 $ 7,801 $ 191 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, 2014 (in thousands): Recorded Investment Unpaid Principal Balance Related Allowance With no related allowance recorded: Commercial: Commercial and industrial $ 6,440 $ 9,991 $ — Agricultural land and production — 1,722 — Total commercial 6,440 11,713 — Real estate: Owner occupied 1,188 1,255 — Real estate construction and other land loans 547 799 — Commercial real estate 1,794 1,794 — Agricultural real estate 360 360 — Total real estate 3,889 4,208 — Consumer: Equity loans and lines of credit 2,019 2,707 — Consumer and installment — — — Total consumer 2,019 2,707 — Total with no related allowance recorded 12,348 18,628 — With an allowance recorded: Commercial: Commercial and industrial 828 835 230 Real estate: Owner occupied 199 219 30 Real estate construction and other land loans 3,542 3,542 72 Commercial real estate 882 1,022 60 Total real estate 4,623 4,783 162 Consumer: Equity loans and lines of credit 1,008 1,026 217 Consumer and installment 19 21 3 Total consumer 1,027 1,047 220 Total with an allowance recorded 6,478 6,665 612 Total $ 18,826 $ 25,293 $ 612 The recorded investment in loans excludes accrued interest receivable and net loan origination fees, due to immateriality. The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the three months ended September 30, 2015 and 2014 . Three Months Ended September 30, 2015 Three Months Ended September 30, 2014 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial: Commercial and industrial $ 143 $ — $ 20 $ — Real estate: Owner occupied 556 — 1,227 14 Real estate construction and other land loans 1,064 57 1,335 18 Commercial real estate 2,020 — 377 — Agricultural real estate 72 — — — Total real estate 3,712 57 2,939 32 Consumer: Equity loans and lines of credit 1,595 — 1,652 — Consumer and installment — — 8 — Total consumer 1,595 — 1,660 — Total with no related allowance recorded 5,450 57 4,619 32 With an allowance recorded: Commercial: Commercial and industrial 55 — 8 — Real estate: Owner occupied 187 — 816 — Real estate construction and other land loans 2,123 — 3,687 66 Commercial real estate 660 20 43 — Total real estate 2,970 20 4,546 66 Consumer: Equity loans and lines of credit 209 — 314 — Consumer and installment 14 — 14 — Total consumer 223 — 328 — Total with an allowance recorded 3,248 20 4,882 66 Total $ 8,698 $ 77 $ 9,501 $ 98 The following presents by class, information related to the average recorded investment and interest income recognized on impaired loans for the nine months ended September 30, 2015 and 2014 . Nine Months Ended September 30, 2015 Nine Months Ended September 30, 2014 Average Recorded Investment Interest Income Recognized Average Recorded Investment Interest Income Recognized With no related allowance recorded: Commercial: Commercial and industrial $ 3,797 $ — $ 184 $ — Agricultural land and production — — — — Total commercial 3,797 — 184 — Real estate: Owner occupied 950 — 2,406 41 Real estate construction and other land loans 706 175 1,345 18 Commercial real estate 2,171 — 501 — Agricultural real estate 274 — — — Other real estate — — — — Total real estate 4,101 175 4,252 59 Consumer: Equity loans and lines of credit 2,032 — 1,837 — Consumer and installment — — 11 — Total consumer 2,032 — 1,848 — Total with no related allowance recorded 9,930 175 6,284 59 With an allowance recorded: Commercial: Commercial and industrial 307 — 351 — Agricultural land and production — — — — Total commercial 307 — 351 — Real estate: Owner occupied 193 — 283 — Real estate construction and other land loans 2,986 — 3,852 204 Commercial real estate 807 59 13 — Agricultural real estate — — — — Other real estate — — — — Total real estate 3,986 59 4,148 204 Consumer: Equity loans and lines of credit 373 — 251 — Consumer and installment 17 — 29 — Total consumer 390 — 280 — Total with an allowance recorded 4,683 59 4,779 204 Total $ 14,613 $ 234 $ 11,063 $ 263 Foregone interest on nonaccrual loans totaled $366,000 and $270,000 for the nine month periods ended September 30, 2015 and 2014 , respectively. For the three month periods ended September 30, 2015 and 2014, foregone interest on nonaccrual loans totaled $91,000 and $95,000 , respectively. Troubled Debt Restructurings: As of September 30, 2015 and December 31, 2014 , the Company has a recorded investment in troubled debt restructurings of $5,676,000 and $6,600,000 , respectively. The Company has allocated $ 6,000 and $132,000 of specific reserves to loans whose terms have been modified in troubled debt restructurings as of September 30, 2015 and December 31, 2014 , respectively. The Company has committed to lend no additional amounts as of September 30, 2015 to customers with outstanding loans that are classified as troubled debt restructurings. During the nine month period ended September 30, 2015 two loans were modified as a troubled debt restructuring. The modification of the terms of such loan 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. During the three months ended September 30, 2015 and September 30, 2014 , no loans were modified as troubled debt restructurings. The following table presents loans by class modified as troubled debt restructurings that occurred during the nine months ended September 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 and Industrial 2 $ 42 $ — $ 42 $ 34 (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 nine months ended September 30, 2014 (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 Equity loans and lines of credit 1 $ 7 $ — $ 7 $ 4 During the three months ended September 30, 2015 and 2014 no loans were modified as troubled debt restructuring. A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. There were no defaults on troubled debt restructurings, within twelve months following the modification, during the nine months ended September 30, 2015 or September 30, 2014 . |