LOANS AND ALLOWANCE | NOTE 4 - LOANS AND ALLOWANCE Loans were as follows: September 30, 2015 December 31, 2014 Commercial Commercial and industrial $ $ Agricultural Commercial Real Estate Farm Hotel Construction and development Other Residential 1-4 family Home equity Consumer Direct Indirect Total loans Allowance for loan losses ) ) Net loans $ $ The Company purchased some financing receivables in the fourth quarter of 2014 and the third quarter of 2015. The investment by portfolio class at September 30, 2015 is as follows. These loans are included in the above table and all other tables below in the recorded investment amount. September 30, 2015 December 31, 2014 Commercial and industrial $ $ Construction and development Other real estate 1-4 family Home equity Direct Total Purchased Loans $ $ The Company also purchased some credit impaired loans during 2014. These loans had a net balance of under $1,000 at December 31, 2014 so additional disclosures were not made due to their immateriality. Activity in the allowance for loan losses for the three months ended September 30, 2015 and 2014 was as follows: Commercial Commercial Real Estate Residential Consumer Total Allowance for loan loss Balance, July 1, 2015 $ $ $ $ $ Provision charged to expense ) Losses charged off ) ) ) ) ) Recoveries Balance, September 30, 2015 $ $ $ $ $ Commercial Commercial Real Estate Residential Consumer Total Allowance for loan loss Balance, July 1, 2014 $ $ $ $ $ Provision charged to expense ) ) — Losses charged off ) ) ) ) ) Recoveries Balance, September 30, 2014 $ $ $ $ $ Activity in the allowance for loan losses for the nine months ended September 30, 2015 and 2014 and the recorded investment of loans and allowances by portfolio segment and impairment method as of September 30, 2015 and December 31, 2014 were as follows: Commercial Commercial Real Estate Residential Consumer Total Allowance for loan loss Balance, January 1, 2015 $ $ $ $ $ Provision charged to expense ) Losses charged off ) ) ) ) ) Recoveries Balance, September 30, 2015 $ $ $ $ $ Commercial Commercial Real Estate Residential Consumer Total Allowance for loan loss Balance, January 1, 2014 $ $ $ $ $ Provision charged to expense ) ) Losses charged off ) ) ) ) ) Recoveries Balance, September 30, 2014 $ $ $ $ $ Commercial Commercial Real Estate Residential Consumer Total As of September 30, 2015 Ending Balance individually evaluated for impairment $ $ $ $ — $ Ending Balance collectively evaluated for impairment Total ending allowance balance $ $ $ $ $ Loans Ending Balance individually evaluated for impairment $ $ $ $ $ Ending Balance collectively evaluated for impairment Total ending loan balance excludes $6,128 of accrued interest $ $ $ $ $ As of December 31, 2014 Commercial Commercial Real Estate Residential Consumer Total Ending Balance individually evaluated for impairment $ $ $ $ — $ Ending Balance collectively evaluated for impairment Total ending allowance balance $ $ $ $ $ Loans Ending Balance individually evaluated for impairment $ $ $ $ $ Ending Balance collectively evaluated for impairment Total ending loan balance excludes $5,605 of accrued interest $ $ $ $ $ The allowance for loans collectively evaluated for impairment consists of reserves on groups of similar loans based on historical loss experience adjusted for other factors, as well as reserves on certain loans that are classified but determined not to be impaired based on an analysis which incorporates probability of default with a loss given default scenario. The reserves on these loans totaled $1,723 at September 30, 2015 and $2,426 at December 31, 2014. The recorded investment in loans excludes accrued interest receivable due to immateriality. The following tables present loans individually evaluated for impairment by class of loans as of September 30, 2015 and December 31, 2014. Performing troubled debt restructurings totaling $2,801 and $7,499 were excluded as allowed by ASC 310-40. September 30, 2015 Unpaid Principal Balance Recorded Investment Allowance for Loan Losses Allocated With an allowance recorded Commercial Commercial and industrial $ $ $ Agricultural — — — Commercial Real Estate Farm — — — Hotel — — — Construction and development — — — Other Residential 1-4 Family Home Equity Consumer Direct — — — Subtotal — impaired with allowance recorded With no related allowance recorded Commercial Commercial & industrial Agricultural — — Commercial Real Estate Farm Hotel — — Construction and development Other Residential 1-4 Family Home Equity Consumer Direct Indirect — — Subtotal — impaired with allowance recorded — Total impaired loans $ $ $ December 31, 2014 Unpaid Principal Balance Recorded Investment Allowance for Loan Losses Allocated With an allowance recorded Commercial Commercial and industrial $ $ $ Agriculture Commercial Real Estate Farm Hotel — — — Construction and development — — — Other Residential 1-4 Family Home Equity Consumer Direct — — — Indirect — — — Subtotal — impaired with allowance recorded With no related allowance recorded Commercial Commercial & industrial Agricultural — — Commercial Real Estate Farm Hotel Construction and development Other Residential 1-4 Family Home Equity Consumer Direct Indirect Subtotal — impaired with allowance recorded — Total impaired loans $ $ $ The following tables present the average balance of impaired loans and interest income and cash basis interest recognized for the nine months ending September 30, 2015 and September 30, 2014, excluding performing troubled debt restructurings as allowed by ASC 310-40. Nine months ended September 30, 2015 Average Balance Impaired Loans Interest Income Recognized Cash Basis Income Recognized Commercial Commercial & Industrial $ $ $ Agricultural — — Commercial Real Estate Farm Hotel — — Construction and development Other Residential 1-4 Family Home Equity Consumer Direct Indirect $ $ $ Nine months ended September 30, 2014 Average Balance Impaired Loans Interest Income Recognized Cash Basis Income Recognized Commercial Commercial & Industrial $ $ $ Agricultural — — Commercial Real Estate Farm — — Hotel — — Construction and development — — Other Residential 1-4 Family Home Equity Consumer Direct Indirect $ $ $ The following tables present the average balance of impaired loans and interest income and cash basis interest recognized for the three months ending September 30, 2015 and September 30, 2014, excluding performing troubled debt restructurings as allowed by ASC 310-40. Three months ended September 30, 2015 Average Balance Impaired Loans Interest Income Recognized Cash Basis Income Recognized Commercial Commercial & Industrial $ $ $ Agricultural — — — Commercial Real Estate Farm — — Hotel — — — Construction and development — — — Other Residential 1-4 Family Home Equity Consumer Direct Indirect — $ $ $ Three months ended September 30, 2014 Average Balance Impaired Loans Interest Income Recognized Cash Basis Income Recognized Commercial Commercial & Industrial $ $ $ Agricultural — — Commercial Real Estate Farm — — Hotel — — Construction and development — — Other Residential 1-4 Family Home Equity Consumer Direct Indirect $ $ $ The following table presents the recorded investment in nonaccrual and loans past due over 90 days still on accrual by class of loans as of September 30, 2015 and December 31, 2014: Non-accrual Past due over 90 days and still accruing September 30, 2015 December 31, 2014 September 30, 2015 December 31, 2014 Commercial Commercial and industrial $ $ $ — $ — Agricultural — — — Commercial Real Estate Farm — — Hotel — — — — Construction and development — — — Other — Residential 1-4 Family — — Home Equity — — Consumer Direct — — Indirect — — — Total $ $ $ $ — The following tables present the aging of the recorded investment in past due loans as of September 30, 2015 and December 31, 2014 by class of loans: September 30, 2015 Total Loans 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days Past Due Total Past Due Loans Not Past Due Commercial Commercial and industrial $ $ — $ $ $ $ Agricultural — — — — Commercial Real Estate Farm — — Hotel — — — — Construction and development — — — — Other Residential 1-4 Family Home Equity Consumer Direct Indirect — — — — Total — excludes $6,128 of accrued interest $ $ $ $ $ $ December 31, 2014 Total Loans 30-59 Days Past Due 60-89 Days Past Due Greater than 90 Days Past Due Total Past Due Loans Not Past Due Commercial Commercial and industrial $ $ $ $ $ $ Agricultural — — — — Commercial Real Estate Farm — — Hotel — — — — Construction and development — — Other Residential 1-4 Family Home Equity Consumer Direct Indirect — Total — excludes $5,605 of accrued interest $ $ $ $ $ $ Troubled Debt Restructurings From time to time, the terms of certain loans are modified as troubled debt restructurings. The modification of the terms of such loans include 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. The total of troubled debt restructurings at September 30, 2015 and December 31, 2014 was $8,547 and $23,325 respectively. Included in the TDR totals are non-accrual loans of $2,263 and $575 at September 30, 2015 and December 31, 2014, loans classified as TDRs that are accruing of $3,483 at September 30, 2015 and $15,251 at December 31, 2014, and loans of $2,801 at September 30, 2015 and $7,499 at December 31, 2014, that relate to loans classified as TDRs in which there was an A/B split and the B note was charged off and the A note is a performing loan. This last group of loans is excluded from non-performing loans. The Company has allocated $897 of specific reserves to customers whose loan terms have been modified in troubled debt restructurings as of September 30, 2015. The Company has committed to lend additional amounts totaling $0 to customers with outstanding loans that are classified as troubled debt restructurings. At December 31, 2014, the comparable numbers were $485 of specific reserves and $0 of commitments. The following table presents loans by class modified as troubled debt restructurings that occurred during the nine month period ending September 30, 2015: Pre-Modification Post-Modification For the nine Outstanding Recorded Outstanding Recorded month period ending September 30, 2015 Number of Loans Investment Investment Commercial Commercial and industrial $ $ Commercial real estate Other Residential 1-4 Family Home Equity Total $ $ The following table presents loans by class modified as troubled debt restructurings that occurred during the nine month period ending September 30, 2014: Pre-Modification Post-Modification For the nine Outstanding Recorded Outstanding Recorded month period ending September 30, 2014 Number of Loans Investment Investment Commercial real estate Hotel $ $ Other Residential 1-4 Family Home Equity Consumer Direct Total $ $ The following table presents loans by class modified as troubled debt restructurings that occurred during the three month period ending September 30, 2015: Pre-Modification Post-Modification For the three Outstanding Recorded Outstanding Recorded month period ending September 30, 2015 Number of Loans Investment Investment Commercial real estate Other $ $ Residential 1-4 Family Home Equity Total $ $ The following table presents loans by class modified as troubled debt restructurings that occurred during the three month period ending September 30, 2014: Pre-Modification Post-Modification For the three Outstanding Recorded Outstanding Recorded month period ending September 30, 2014 Number of Loans Investment Investment Residential Home Equity $ $ Consumer Direct Total $ $ The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the nine month period ending September 30, 2015: For the nine month period ending September 30, 2015 Number of Loans Recorded Investment Commercial real estate: Other $ Residential 1-4 Family Home Equity Total $ The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the nine month period ending September 30, 2014: For the nine month period ending September 30, 2014 Number of Loans Recorded Investment Commercial real estate: Other $ Residential 1-4 Family Home Equity Total $ The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three month period ending September 30, 2015: For the three month period ending September 30, 2015 Number of Loans Recorded Investment Commercial real estate: Other $ Residential 1-4 Family Home Equity Total $ The following table presents loans by class modified as troubled debt restructurings for which there was a payment default within twelve months following the modification during the three month period ending September 30, 2014: For the three month period ending September 30, 2014 Number of Loans Recorded Investment Residential: Home Equity $ Total $ A loan is considered to be in payment default once it is 90 days contractually past due under the modified terms. The troubled debt restructurings that subsequently defaulted described above increased the allowance for loan losses by $0 and $0 and resulted in charge offs of $0 and $0 during the three month period ending September 30, 2015 and 2014, respectively. For the nine month periods ending September 30, 2015 and 2014, the troubled debt restructurings that subsequently defaulted increased the allowance for loan losses by $0 and $0 and resulted in charge offs of $0 and $36. In order to determine whether a borrower is experiencing financial difficulty, an evaluation is performed of the probability that the borrower will be in payment default on any of its debt in the foreseeable future without the modification. This evaluation is performed under the Company’s internal underwriting policy. The terms of certain other loans were modified during the three month period ending September 30, 2015 that did not meet the definition of a troubled debt restructuring. These loans have a total recorded investment as of September 30, 2015 of $5,511. The modification of these loans involved either a modification of the terms of a loan to borrowers who were not experiencing financial difficulties or a delay in a payment that was considered to be significant. Credit Quality Indicators The Company categorizes loans into risk categories based on relevant information about the ability of the borrower to service their debt such as: current financial information, historical payment experience, credit documentation, public information, and current economic trends, among other factors. The Company analyzes commercial and commercial real estate loans individually by classifying the loans as to credit risk. This analysis includes credit relationships with an outstanding balance greater than $1 million on an annual basis. The Company uses the following definitions for risk ratings: Special Mention — Loans classified as special mention have above average risk that requires management’s ongoing attention. The borrower may have demonstrated the inability to generate profits or to maintain net worth, chronic delinquency and/or a demonstrated lack of willingness or capacity to meet obligations. Substandard — Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are classified by the distinct possibility that the institution will sustain some loss if the deficiencies are not corrected. Non-accrual — Loans classified as non-accrual are loans where the further accrual of interest is stopped because payment in full of principal and interest is not expected. In most cases, the principal and interest has been in default for a period of 90 days or more. As of September 30, 2015, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows: September 30, 2015 Pass Special Mention Substandard Non-accrual Commercial Commercial and industrial $ $ $ $ Agricultural — — — Commercial Real Estate Farm Hotel — — Construction and development — — — Other Total $ $ $ $ At December 31, 2014, the risk category of loans by class of loans was as follows: December 31, 2014 Pass Special Mention Substandard Non-accrual Commercial Commercial and industrial $ $ $ $ Agricultural — — Commercial Real Estate Farm — Hotel — Construction and development Other Total $ $ $ $ Loans not analyzed individually as part of the above described process are classified by delinquency. These loans are primarily smaller (<$250) commercial, smaller commercial real estate (<$250), residential mortgage and consumer loans. All commercial, commercial real estate, consumer loans fully or partially secured by 1-4 family residential real estate that are 60-89 days will be classified as Watch. If loans are greater than 90 days past due, they will be classified as Substandard. Smaller commercial and commercial real estate loans on non-accrual are included in the non-accrual tables above. Consumer loans not secured by 1-4 family residential real estate that are 60-119 days past due will be classified Substandard while loans greater than 119 days will be classified as Loss. As of September 30, 2015 and December 31, 2014, the grading of loans by category of loans is as follows: September 30, 2015 Performing Watch Substandard Commercial Commercial and industrial $ $ $ Commercial Real Estate Other Total $ $ $ December 31, 2014 Performing Watch Substandard Commercial Commercial and industrial $ $ $ Commercial Real Estate Other Total $ $ $ September 30, 2015 Performing Watch Substandard Residential 1-4 Family $ $ $ Home Equity Total $ $ $ December 31, 2014 Performing Watch Substandard Residential 1-4 Family $ $ $ Home Equity Total $ $ $ September 30, 2015 Performing Substandard Loss Consumer Direct $ $ $ Indirect — — Total $ $ $ December 31, 2014 Performing Substandard Loss Consumer Direct $ $ $ Indirect — Total $ $ $ |