UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended ~~March 31,~~June 30, 2016

Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the transition period ~~from _________________to______________~~from______________to______________

Commission File Number:0-23636

HAWTHORN BANCSHARES, INC.

(Exact name of registrant as specified in its charter)

Missouri

43-1626350

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

132 East High Street, Box 688, Jefferson City, Missouri 65102

(Address of principal executive ~~offices) (Zip~~offices) (Zip Code)

(573) 761-6100

(Registrant’s telephone number, including area code)

N/A

(Former name, former address and former fiscal year, if changed since last report.)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.x Yes¨ No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). x Yes¨ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer, “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.:

Large accelerated filer	¨	Accelerated filer¨
Non-accelerated filer	x (Do not check if a smaller reporting company)	Smaller reporting company¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ¨ Yesx No

As of ~~May 12,~~August 9, 2016, the registrant had ~~5,429,485~~5,635,237 shares of common stock, par value $1.00 per share, outstanding

Part I - Financial Information

Item 1. Financial Statements

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Balance Sheets~~~~(unaudited)~~

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Balance Sheets(unaudited)

	March 31,			December 31,			June 30,			December 31,
*(In thousands, except per share data)*	2016			2015			2016			2015
ASSETS
Cash and due from banks	$	18,184		$	20,484		$	18,093		$	20,484
Federal funds sold and other overnight interest-bearing deposits		24,587			7,893			18,939			7,893
Cash and cash equivalents		42,771			28,377			37,032			28,377
Investment in available-for-sale securities, at fair value		245,773			235,054			235,154			235,054
Other investments and securities, at cost		8,080			8,037			9,040			8,037
Total investment securities		253,853			243,091			244,194			243,091
Loans		875,312			865,080			922,942			865,080
Allowances for loan losses		(8,631	)		(8,604	)		(9,392	)		(8,604	)
Net loans		866,681			856,476			913,550			856,476
Premises and equipment - net		36,185			36,389			36,082			36,389
Mortgage servicing rights		2,745			2,847			2,511			2,847
Other real estate and repossessed assets - net		15,471			15,992			15,254			15,992
Accrued interest receivable		4,510			4,853			4,626			4,853
Cash surrender value - life insurance		2,361			2,348			2,379			2,348
Other assets		9,579			10,548			10,096			10,548
Total assets	$	1,234,156		$	1,200,921		$	1,265,724		$	1,200,921
LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits
Non-interest bearing demand	$	216,886		$	208,035		$	217,777		$	208,035
Savings, interest checking and money market		485,759			441,080			477,797			441,080
Time deposits $100,000 and over		126,773			132,244			149,734			132,244
Other time deposits		163,142			165,838			159,933			165,838
Total deposits		992,560			947,197			1,005,241			947,197
Federal funds purchased and securities sold under agreements to repurchase		41,523			56,834			35,694			56,834
Subordinated notes		49,486			49,486			49,486			49,486
Federal Home Loan Bank advances		50,000			50,000			74,000			50,000
Accrued interest payable		379			382			372			382
Other liabilities		10,355			9,736			9,190			9,736
Total liabilities		1,144,303			1,113,635			1,173,983			1,113,635
Stockholders’ equity:
Common stock, $1 par value, authorized 15,000,000 shares; issued 5,605,202 shares, respectively		5,605			5,605			5,605			5,605
Surplus		38,554			38,549			41,709			38,549
Retained earnings		50,427			48,700			48,419			48,700
Accumulated other comprehensive loss, net of tax		(1,054	)		(2,018	)		(216	)		(2,018	)
Treasury stock; 172,647 and 164,013 shares, at cost		(3,679	)		(3,550	)
Treasury stock; 179,313 and 164,013 shares, at cost								(3,776	)		(3,550	)
Total stockholders’ equity		89,853			87,286			91,741			87,286
Total liabilities and stockholders’ equity	$	1,234,156		$	1,200,921		$	1,265,724		$	1,200,921

See accompanying notes to the consolidated financial statements(unaudited).

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Income(unaudited)

	Three Months Ended					Six Months Ended
	June 30,					June 30,
*(In thousands, except per share amounts)*	2016			2015		2016				2015
INTEREST INCOME
Interest and fees on loans	$	10,308		$	10,104	$	20,295			$	20,177
Interest on investment securities:
Taxable		831			890		1,769				1,792
Nontaxable		119			172		262				355
Federal funds sold and other overnight interest-bearing deposits		17			8		50				22
Dividends on other securities		75			40		151				66
Total interest income		11,350			11,214		22,527				22,412
INTEREST EXPENSE
Interest on deposits:
Savings, interest checking and money market		287			247		582				497
Time deposit accounts $100,000 and over		232			222		441				431
Other time deposits		236			268		476				562
Interest on federal funds purchased and securities sold under agreements to repurchase		15			9		39				16
Interest on subordinated notes		366			320		720				633
Interest on Federal Home Loan Bank advances		243			164		450				311
Total interest expense		1,379			1,230		2,708				2,450
Net interest income		9,971			9,984		19,819				19,962
Provision for loan losses		425			250		675		��		250
Net interest income after provision for loan losses		9,546			9,734		19,144				19,712
NON-INTEREST INCOME
Service charges and other fees		828			864		1,662				1,694
Bank card income and fees		648			629		1,282				1,216
Trust department income		265			274		483				478
Real estate servicing fees, net		(86	)		186		(32	)			180
Gain on sale of mortgage loans, net		222			434		387				781
Gain on sale of investment securities		18			8		490				8
Other		54			66		125				91
Total non-interest income		1,949			2,461		4,397				4,448
NON-INTEREST EXPENSE
Salaries and employee benefits		5,305			5,175		10,655				10,478
Occupancy expense, net		673			717		1,306				1,380
Furniture and equipment expense		439			484		850				915
Processing, network, and bank card expense		840			807		1,611				1,596
Legal, examination, and professional fees		328			339		662				610
FDIC insurance assessment		188			258		364				499
Advertising and promotion		242			270		452				507
Postage, printing, and supplies		291			272		527				543
Real estate foreclosure expense (gains), net		42			158		183				(23	)
Other		1,005			787		1,826				1,470
Total non-interest expense		9,353			9,267		18,436				17,975
Income before income taxes		2,142			2,928		5,105				6,185
Income tax expense		730			1,001		1,695				2,120
Net income		1,412			1,927		3,410				4,065
Basic earnings per share	$	0.25		$	0.34	$	0.60			$	0.72
Diluted earnings per share	$	0.25		$	0.34	$	0.60			$	0.72

See accompanying notes to the consolidated financial statements(unaudited).

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income(unaudited)

	Three Months Ended						Six Months Ended
	June 30,						June 30,
*(In thousands)*	2016			2015			2016			2015
Net income	$	1,412		$	1,927		$	3,410		$	4,065
Other comprehensive income (loss), net of tax
Investment securities available-for-sale:
Unrealized gain (loss) on investment securities available-for-sale, net of tax		837			(850	)		2,082			(366	)
Adjustment for gain on sale of investment securities, net of tax		(11	)		(5	)		(304	)		(5	)
Defined benefit pension plans:
Amortization of prior service cost included in net periodic pension cost, net of tax		12			22			24			45
Total other comprehensive income (loss)		838			(833	)		1,802			(326	)
Total comprehensive income	$	2,250		$	1,094		$	5,212		$	3,739

See accompanying notes to the consolidated financial statements(unaudited).

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Stockholders' Equity(unaudited)

								Accumulated
								Other						Total
								Comprehensive						Stock -
	Common				Retained			Income			Treasury			holders'
*(In thousands)*	Stock		Surplus		Earnings			(Loss)			Stock			Equity
Balance, December 31, 2014	$	5,396	$	35,901	$	44,016		$	(1,228	)	$	(3,517	)	$	80,568
Net income		0		0		4,065			0			0			4,065
Other comprehensive loss		0		0		0			(326	)		0			(326	)
Stock dividend		0		2,847		(2,847	)		0			0			0
Stock based compensation expense		0		5		0			0			0			5
Cash dividends declared, common stock		0		0		(523	)		0			0			(523	)
Balance, June 30, 2015	$	5,396	$	38,753	$	44,711		$	(1,554	)	$	(3,517	)	$	83,789

Balance, December 31, 2015	$	5,605	$	38,549	$	48,700		$	(2,018	)	$	(3,550	)	$	87,286
Net income		0		0		3,410			0			0			3,410
Other comprehensive income		0		0		0			1,802			0			1,802
Stock dividend		0		3,149		(3,149	)		0			0			0
Stock based compensation expense		0		11		0			0			0			11
Purchases of treasury stock		0		0		0			0			(226	)		(226	)
Cash dividends declared, common stock		0		0		(542	)		0			0			(542	)
Balance, June 30, 2016	$	5,605	$	41,709	$	48,419		$	(216	)	$	(3,776	)	$	91,741

See accompanying notes to the consolidated financial statements(unaudited).

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows(unaudited)

	Six Months Ended June 30,
*(In thousands)*	2016			2015
Cash flows from operating activities:
Net income	$	3,410		$	4,065
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		675			250
Depreciation expense		962			962
Net amortization of investment securities, premiums, and discounts		883			664
Stock based compensation expense		11			5
Change in fair value of mortgage servicing rights		453			262
Gain on sale of investment securities		(490	)		(8	)
Gain on sales and dispositions of premises and equipment		(6	)		(11	)
Gain on sales and dispositions of other real estate and repossessed assets		(103	)		(144	)
Provision for other real estate owned		76			(6	)
Decrease in accrued interest receivable		227			174
Increase in cash surrender value -life insurance		(31	)		(35	)
(Increase) decrease in other assets		(715	)		1,344
Decrease in accrued interest payable		(10	)		(8	)
(Decrease) increase in other liabilities		(546	)		195
Origination of mortgage loans for sale		(17,017	)		(28,950	)
Proceeds from the sale of mortgage loans		17,520			28,904
Gain on sale of mortgage loans, net		(387	)		(781	)
Other, net		(79	)		(154	)
Net cash provided by operating activities		4,833			6,728
Cash flows from investing activities:
Net increase in loans		(59,499	)		(2,494	)
Purchase of available-for-sale debt securities		(76,417	)		(67,583	)
Proceeds from maturities of available-for-sale debt securities		24,457			14,245
Proceeds from calls of available-for-sale debt securities		10,035			10,875
Proceeds from sales of available-for-sale debt securities		44,300			720
Proceeds from sales of FHLB stock		0			120
Purchases of FHLB stock		(1,003	)		(3,315	)
Purchases of premises and equipment		(592	)		(518	)
Proceeds from sales of premises and equipment		6			11
Proceeds from sales of other real estate and foreclosed assets		2,399			1,036
Net cash used in investing activities		(56,314	)		(46,903	)
Cash flows from financing activities:
Net increase (decrease) in demand deposits		9,742			(1,222	)
Net increase in interest-bearing transaction accounts		36,717			23,194
Net increase (decrease) in time deposits		11,585			(2,620	)
Net (decrease) increase in federal funds purchased and securities sold under agreements to repurchase		(21,140	)		7,872
Repayment of FHLB advances		(8,000	)		(13,000	)
FHLB advances		32,000			17,000
Purchases of treasury stock		(226	)		0
Cash dividends paid - common stock		(542	)		(523	)
Net cash provided by financing activities		60,136			30,701
Net increase (decrease) in cash and cash equivalents		8,655			(9,474	)
Cash and cash equivalents, beginning of period		28,377			42,809
Cash and cash equivalents, end of period	$	37,032		$	33,335

See accompanying notes to the consolidated financial statements(unaudited).

HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows (continued)(unaudited)

	Six Months Ended June 30,
*(In thousands)*	2016		2015
Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest	$	2,718	$	2,459
Income taxes	$	1,975	$	959
Noncash investing activities:
Other real estate and repossessed assets acquired in settlement of loans	$	1,634	$	1,517

See accompanying notes to the consolidated financial statements(unaudited).

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Statements of Income~~~~(unaudited)~~

Three Months Ended
March 31,
(In thousands, except per share amounts) 2016 2015
INTEREST INCOME
Interest and fees on loans $ 9,987 $ 10,074
Interest on investment securities:
Taxable 938 902
Nontaxable 143 183
Federal funds sold and other overnight interest-bearing deposits 32 13
Dividends on other securities 76 26
Total interest income 11,176 11,198
INTEREST EXPENSE
Interest on deposits:
Savings, interest checking and money market 295 250
Time deposit accounts $100,000 and over 209 209
Other time deposits 240 293
Interest on federal funds purchased and securities sold under agreements to repurchase 23 8
Interest on subordinated notes 354 313
Interest on Federal Home Loan Bank advances 207 147
Total interest expense 1,328 1,220
Net interest income 9,848 9,978
Provision for loan losses 250 0
Net interest income after provision for loan losses 9,598 9,978
NON-INTEREST INCOME
Service charges and other fees 834 831
Bank card income and fees 634 587
Trust department income 218 204
Real estate servicing fees, net 54 (5 )
Gain on sale of mortgage loans, net 165 346
Gain on sale of investment securities 472 0
Other 71 24
Total non-interest income 2,448 1,987
NON-INTEREST EXPENSE
Salaries and employee benefits 5,350 5,304
Occupancy expense, net 634 663
Furniture and equipment expense 411 431
Processing, network, and ban card expense 772 789
Legal, examination, and professional fees 333 272
FDIC insurance assessment 176 240
Advertising and promotion 209 237
Postage, printing, and supplies 237 271
Real estate foreclosure expense (gains), net 141 (181 )
Other 820 682
Total non-interest expense 9,083 8,708
Income before income taxes 2,963 3,257
Income tax expense 965 1,119
Net income 1,998 2,138
Basic earnings per share $ 0.37 $ 0.39
Diluted earnings per share $ 0.37 $ 0.39

~~See accompanying notes to the consolidated financial statements~~~~(unaudited)~~.

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Statements of Comprehensive Income~~~~(unaudited)~~

Three Months Ended
March 31,
(In thousands) 2016 2015
Net income $ 1,998 $ 2,138
Other comprehensive income, net of tax
Investment securities available-for-sale:
Unrealized gain on investment securities available-for-sale, net of tax 1,245 484
Adjustment for gain on sale of investment securities, net of tax (293 ) 0
Defined benefit pension plans:
Amortization of prior service cost included in net periodic pension cost, net of tax 12 23
Total other comprehensive income 964 507
Total comprehensive income $ 2,962 $ 2,645

~~See accompanying notes to the consolidated financial statements~~~~(unaudited)~~.

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Statements of Stockholders' Equity~~~~(unaudited)~~

Accumulated
Other Total
Comprehensive Stock -
Common Retained Income Treasury holders'
(In thousands) Stock Surplus Earnings (Loss) Stock Equity
Balance, December 31, 2014 $ 5,396 $ 35,901 $ 44,016 $ (1,228 ) $ (3,517 ) $ 80,568
Net income 0 0 2,138 0 0 2,138
Other comprehensive income 0 0 0 507 0 507
Stock based compensation expense 0 4 0 0 0 4
Cash dividends declared, common stock 0 0 (261 ) 0 0 (261 )
Balance, March 31, 2015 $ 5,396 $ 35,905 $ 45,893 $ (721 ) $ (3,517 ) $ 82,956

Balance, December 31, 2015 $ 5,605 $ 38,549 $ 48,700 $ (2,018 ) $ (3,550 ) $ 87,286
Net income 0 0 1,998 0 0 1,998
Other comprehensive income 0 0 0 964 0 964
Stock based compensation expense 0 5 0 0 0 5
Purchase of treasury stock 0 0 0 0 (129 ) (129 )
Cash dividends declared, common stock 0 0 (271 ) 0 0 (271 )
Balance, March 31, 2016 $ 5,605 $ 38,554 $ 50,427 $ (1,054 ) $ (3,679 ) $ 89,853

~~See accompanying notes to the consolidated financial statements~~~~(unaudited)~~.

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Statements of Cash Flows~~~~(unaudited)~~

Three Months Ended March 31,
(In thousands) 2016 2015
Cash flows from operating activities:
Net income $ 1,998 $ 2,138
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses 250 0
Depreciation expense 485 452
Net amortization of investment securities, premiums, and discounts 365 291
Stock based compensation expense 5 4
Change in fair value of mortgage servicing rights 155 219
Gain on sale of investment securities (472 ) 0
Gain on sales and dispositions of premises and equipment (6 ) (10 )
Gain on sales and dispositions of other real estate and repossessed assets (49 ) (140 )
Provision for other real estate owned 38 6
Decrease in accrued interest receivable 343 521
Increase in cash surrender value -life insurance (13 ) (18 )
Decrease in other assets 364 1,078
(Decrease) increase in accrued interest payable (3 ) 3
Increase in other liabilities 619 400
Origination of mortgage loans for sale (7,707 ) (14,876 )
Proceeds from the sale of mortgage loans 7,435 11,947
Gain on sale of mortgage loans, net (165 ) (346 )
Other, net (52 ) (44 )
Net cash provided by operating activities 3,590 1,625
Cash flows from investing activities:
Net (increase) decrease in loans (10,760 ) 1,340
Purchase of available-for-sale debt securities (66,459 ) (52,626 )
Proceeds from maturities of available-for-sale debt securities 9,120 7,282
Proceeds from calls of available-for-sale debt securities 4,175 9,875
Proceeds from sales of available-for-sale debt securities 44,087 0
Proceeds from sales of FHLB stock 0 120
Purchases of FHLB stock (43 ) (35 )
Purchases of premises and equipment (248 ) (253 )
Proceeds from sales of premises and equipment 6 10
Proceeds from sales of other real estate and foreclosed assets 1,274 883
Net cash used in investing activities (18,848 ) (33,404 )
Cash flows from financing activities:
Net increase (decrease) in demand deposits 8,851 (8,045 )
Net increase in interest-bearing transaction accounts 44,679 32,348
Net decrease in time deposits (8,167 ) (706 )
Net (decrease) increase in federal funds purchased and securities sold under agreements to repurchase (15,311 ) 4,393
Repayment of FHLB advances 0 (8,000 )
FHLB advances 0 5,000
Purchase of treasury stock (129 ) 0
Cash dividends paid - common stock (271 ) (262 )
Net cash provided by financing activities 29,652 24,728
Net increase (decrease) in cash and cash equivalents 14,394 (7,051 )
Cash and cash equivalents, beginning of period 28,377 42,809
Cash and cash equivalents, end of period $ 42,771 $ 35,758

~~See accompanying notes to the consolidated financial statements~~~~(unaudited).~~

~~HAWTHORN BANCSHARES, INC. AND SUBSIDIARIES~~

~~Consolidated Statements of Cash Flows (continued)~~~~(unaudited)~~

Three Months Ended March 31,
(In thousands) 2016 2015
Supplemental disclosures of cash flow information:
Cash paid during the year for:
Interest $ 1,332 $ 1,219
Income taxes $ 430 $ 14
Noncash investing activities:
Other real estate and repossessed assets acquired in settlement of loans $ 742 $ 605

~~See accompanying notes to the consolidated financial statements~~~~(unaudited)~~.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

(1)

Summary of Significant Accounting Policies

Hawthorn Bancshares, Inc. (the Company) through its subsidiary, Hawthorn Bank (the Bank), provides a broad range of banking services to individual and corporate customers located within the communities in and surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson, and the greater Kansas City metropolitan area. The Company is subject to competition from other financial and nonfinancial institutions providing financial products. Additionally, the Company and its subsidiaries are subject to the regulations of certain regulatory agencies and undergo periodic examinations by those regulatory agencies.

The accompanying unaudited consolidated financial statements of the Company have been prepared in conformity with U.S. generally accepted accounting principles (U.S. GAAP) for interim financial information and with the instructions to Form 10-Q, and Rule 10-01 of Regulation S-X. Accordingly, the unaudited consolidated financial statements do not include all of the information and disclosures required by U.S. GAAP for complete financial statements and should be read in conjunction with the consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015. Certain amounts in the 2015 condensed consolidated financial statements have been reclassified to conform to the 2016 condensed consolidated presentation. Such reclassifications have no effect on previously reported net income or stockholders’ equity.

The preparation of the consolidated financial statements includes all adjustments that, in the opinion of management, are necessary in order to make those statements not misleading. Management is required to make estimates and assumptions, including the determination of the allowance for loan losses, real estate acquired in connection with foreclosure or in satisfaction of loans, and fair values of investment securities available-for-sale that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The Company’s management has evaluated and did not identify any subsequent events or transactions requiring recognition or disclosure in the consolidated financial statements.

Stock DividendOn July 1, ~~2015,~~2016, the Company paid a special stock dividend of four percent to shareholders of record at the close of business on June 15, ~~2015.~~2016. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect this change.

The following represents significant new accounting principles adopted in 2016:

ConsolidationThe FASB issued ASU No. 2015-02,Amendments to the Consolidation Analysis,in February 2015. The amendment substantially changes the way reporting entities are required to evaluate whether they should consolidate certain legal entities. All legal entities are subject to reevaluation under the new amendment. Specifically, the amendments modify the evaluation of whether limited partnerships and similar legal entities are variable interest entities (VIEs) or voting interest entities, eliminate the presumption that a general partner should consolidate a limited partnership, and affect the consolidation analysis of reporting entities that are involved with VIEs. The amendments were effective for interim and annual periods beginning January 1, 2016. The adoption did not have a significant effect on the Company’s consolidated financial statements.

Intangible AssetsThe FASB issued ASU 2015-05,Customer's Accounting for Fees Paid in a Cloud Computing Arrangement, in April 2015. The amendments provide guidance to customers about whether a cloud computing arrangement includes a software license. Arrangements containing a license should be recorded as consistent with the acquisition of software licenses, whereas arrangements that do not include a software license should be recorded as consistent with the accounting for service contracts. These amendments were effective for interim and annual periods beginning January 1, 2016. The adoption did not have a significant effect on the Company's consolidated financial statements.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

(2)

Loans and Allowance for Loan Losses

Loans

A summary of loans, by major class within the Company’s loan portfolio, at ~~March 31,~~June 30, 2016 and December 31, 2015 is as follows:

	March 31,		December 31,		June 30,		December 31,
(in thousands)	2016		2015		2016		2015

Commercial, financial, and agricultural	$	148,040	$	149,091	$	160,124	$	149,091
Real estate construction - residential		18,017		16,895		14,995		16,895
Real estate construction - commercial		36,322		33,943		46,218		33,943
Real estate mortgage - residential		254,933		256,086		250,588		256,086
Real estate mortgage - commercial		392,991		385,869		425,124		385,869
Installment and other consumer		25,009		23,196		25,893		23,196
Total loans	$	875,312	$	865,080	$	922,942	$	865,080

The Bank grants real estate, commercial, installment, and other consumer loans to customers located within the communities surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson and the greater Kansas City metropolitan area. As such, the Bank is susceptible to changes in the economic environment in these communities. The Bank does not have a concentration of credit in any one economic sector. Installment and other consumer loans consist primarily of the financing of automotive vehicles. At ~~March 31,~~June 30, 2016, loans with a carrying value of ~~$435.7~~$446.7 million, or ~~$362.4~~$369.8 million fair value, were pledged to the Federal Home Loan Bank as collateral for borrowings and letters of credit.

Allowance for Loan Losses

The following is a summary of the allowance for loan losses during the periods indicated.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

	Three Months Ended March 31, 2016																									Three Months Ended June 30, 2016
	Commercial,			Real Estate			Real Estate				Real Estate			Real Estate			Installment									Commercial,			Real Estate		Real Estate			Real Estate			Real Estate			Installment
	Financial, &			Construction -			Construction -				Mortgage -			Mortgage -			Loans to			Un-						Financial, &			Construction -		Construction -			Mortgage -			Mortgage -			Loans to			Un-
(in thousands)	Agricultural			Residential			Commercial				Residential			Commercial			Individuals			allocated			Total			Agricultural			Residential		Commercial			Residential			Commercial			Individuals			allocated		Total
Balance at beginning of period	$	2,153		$	59		$	644			$	2,439		$	2,935		$	273		$	101		$	8,604		$	2,135		$	44	$	687		$	2,273		$	3,190		$	259		$	43	$	8,631
Additions:
Provision for loan losses		(12	)		(15	)		33				32			276			(6	)		(58	)		250			817			19		(929	)		186			218			61			53		425
Deductions:										��
Loans charged off		103			0			1				206			82			56			0			448			36			0		0			175			28			67			0		306
Less recoveries on loans		(97	)		0			(11	)			(8	)		(61	)		(48	)		0			(225	)		(80	)		0		(491	)		(9	)		(31	)		(31	)		0		(642	)
Net loans charged off		6			0			(10	)			198			21			8			0			223			(44	)		0		(491	)		166			(3	)		36			0		(336	)
Balance at end of period	$	2,135		$	44		$	687			$	2,273		$	3,190		$	259		$	43		$	8,631		$	2,996		$	63	$	249		$	2,293		$	3,411		$	284		$	96	$	9,392

	Three Months Ended March 31, 2015																							Six Months Ended June 30, 2016
	Commercial,			Real Estate			Real Estate			Real Estate			Real Estate			Installment								Commercial,			Real Estate		Real Estate			Real Estate			Real Estate			Installment
	Financial, &			Construction -			Construction -			Mortgage -			Mortgage -			Loans to			Un-					Financial, &			Construction -		Construction -			Mortgage -			Mortgage -			Loans to			Un-
(in thousands)	Agricultural			Residential			Commercial			Residential			Commercial			Individuals			allocated		Total			Agricultural			Residential		Commercial			Residential			Commercial			Individuals			allocated			Total
Balance at beginning of period	$	1,779		$	171		$	466		$	2,527		$	3,846		$	270		$	40	$	9,099		$	2,153		$	59	$	644		$	2,439		$	2,935		$	273		$	101		$	8,604
Additions:
Provision for loan losses		(185	)		(300	)		(92	)		241			259			(67	)		144		0			804			4		(896	)		218			495			55			(5	)		675
Deductions:
Loans charged off		28			0			0			71			24			48			0		171			138			0		1			381			111			123			0			754
Less recoveries on loans		(575	)		(177	)		0			(12	)		(34	)		(35	)		0		(833	)		(177	)		0		(502	)		(17	)		(92	)		(79	)		0			(867	)
Net loans charged off		(547	)		(177	)		0			59			(10	)		13			0		(662	)		(39	)		0		(501	)		364			19			44			0			(113	)
Balance at end of period	$	2,141		$	48		$	374		$	2,709		$	4,115		$	190		$	184	$	9,761		$	2,996		$	63	$	249		$	2,293		$	3,411		$	284		$	96		$	9,392

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

	Three Months Ended June 30, 2015
	Commercial,			Real Estate			Real Estate		Real Estate			Real Estate			Installment
	Financial, &			Construction -			Construction -		Mortgage -			Mortgage -			Loans to			Un-
*(in thousands)*	Agricultural			Residential			Commercial		Residential			Commercial			Individuals			allocated			Total
Balance at beginning of period	$	2,141		$	48		$	374	$	2,709		$	4,115		$	190		$	184		$	9,761
Additions:
Provision for loan losses		1,065			(148	)		45		(284	)		(354	)		66			(140	)		250
Deductions:
Loans charged off		122			0			5		140			8			113			0			388
Less recoveries on loans		(40	)		(117	)		0		(47	)		(117	)		(42	)		0			(363	)
Net loans charged off		82			(117	)		5		93			(109	)		71			0			25
Balance at end of period	$	3,124		$	17		$	414	$	2,332		$	3,870		$	185		$	44		$	9,986

	Six Months Ended June 30, 2015
	Commercial,			Real Estate			Real Estate			Real Estate			Real Estate			Installment
	Financial, &			Construction -			Construction -			Mortgage -			Mortgage -			Loans to			Un-
*(in thousands)*	Agricultural			Residential			Commercial			Residential			Commercial			Individuals			allocated		Total
Balance at beginning of period	$	1,779		$	171		$	466		$	2,527		$	3,846		$	270		$	40	$	9,099
Additions:
Provision for loan losses		880			(448	)		(47	)		(43	)		(96	)		0			4		250
Deductions:
Loans charged off		150			0			5			211			32			161			0		559
Less recoveries on loans		(615	)		(294	)		0			(59	)		(152	)		(76	)		0		(1,196	)
Net loans (recovered) charged off		(465	)		(294	)		5			152			(120	)		85			0		(637	)
Balance at end of period	$	3,124		$	17		$	414		$	2,332		$	3,870		$	185		$	44	$	9,986

Loans, or portions of loans, are charged off to the extent deemed uncollectible or a loss is confirmed. Loan charge-offs reduce the allowance for loan losses, and recoveries of loans previously charged off are added back to the allowance. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in conjunction with current economic conditions and loss experience, specific reserves are estimated as further discussed below. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings and industry concentration.

Beginning in the first quarter of 2016, the Company began to lengthen its look-back period with the intent to increase such period from three to five years over the next two years. The Company believes that the five-year look-back period, which is consistent with the Company’s practices prior to the start of the economic recession in 2008, provides a representative historical loss period in the current economic environment.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The following table provides the balance in the allowance for loan losses at ~~March 31,~~June 30, 2016 and December 31, 2015, and the related loan balance by impairment methodology.

	Commercial,		Real Estate		Real Estate		Real Estate		Real Estate		Installment						Commercial,		Real Estate		Real Estate		Real Estate		Real Estate		Installment
	Financial, and		Construction -		Construction -		Mortgage -		Mortgage -		Loans to		Un-				Financial, and		Construction -		Construction -		Mortgage -		Mortgage -		Loans to		Un-
(in thousands)	Agricultural		Residential		Commercial		Residential		Commercial		Individuals		allocated		Total		Agricultural		Residential		Commercial		Residential		Commercial		Individuals		allocated		Total
March 31, 2016
June 30, 2016
Allowance for loan losses:
Individually evaluated for impairment	$	260	$	0	$	8	$	980	$	69	$	31	$	0	$	1,348	$	884	$	0	$	8	$	628	$	60	$	14	$	0	$	1,594
Collectively evaluated for impairment		1,875		44		679		1,293		3,121		228		43		7,283		2,112		63		241		1,665		3,351		270		96		7,798
Total	$	2,135	$	44	$	687	$	2,273	$	3,190	$	259	$	43	$	8,631	$	2,996	$	63	$	249	$	2,293	$	3,411	$	284	$	96	$	9,392
Loans outstanding:
Individually evaluated for impairment	$	941	$	0	$	52	$	5,365	$	2,435	$	131	$	0	$	8,924	$	1,903	$	0	$	52	$	5,030	$	2,361	$	99	$	0	$	9,445
Collectively evaluated for impairment		147,099		18,017		36,270		249,568		390,556		24,878		0		866,388		158,221		14,995		46,166		245,558		422,763		25,794		0		913,497
Total	$	148,040	$	18,017	$	36,322	$	254,933	$	392,991	$	25,009	$	0	$	875,312	$	160,124	$	14,995	$	46,218	$	250,588	$	425,124	$	25,893	$	0	$	922,942

December 31, 2015
Allowance for loan losses:
Individually evaluated for impairment	$	285	$	0	$	15	$	955	$	266	$	19	$	0	$	1,540	$	285	$	0	$	15	$	955	$	266	$	19	$	0	$	1,540
Collectively evaluated for impairment		1,868		59		629		1,484		2,669		254		101		7,064		1,868		59		629		1,484		2,669		254		101		7,064
Total	$	2,153	$	59	$	644	$	2,439	$	2,935	$	273	$	101	$	8,604	$	2,153	$	59	$	644	$	2,439	$	2,935	$	273	$	101	$	8,604
Loans outstanding:
Individually evaluated for impairment	$	1,005	$	0	$	102	$	5,936	$	3,081	$	144	$	0	$	10,268	$	1,005	$	0	$	102	$	5,936	$	3,081	$	144	$	0	$	10,268
Collectively evaluated for impairment		148,086		16,895		33,841		250,150		382,788		23,052		0		854,812		148,086		16,895		33,841		250,150		382,788		23,052		0		854,812
Total	$	149,091	$	16,895	$	33,943	$	256,086	$	385,869	$	23,196	$	0	$	865,080	$	149,091	$	16,895	$	33,943	$	256,086	$	385,869	$	23,196	$	0	$	865,080

Impaired Loans

Loans evaluated under ASC 310-10-35 include loans which are individually evaluated for impairment. All other loans are collectively evaluated for impairment under ASC 450-20. Impaired loans individually evaluated for impairment totaled ~~$8.9~~$9.4 million and $10.3 million at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively, and are comprised of loans on non-accrual status and loans which have been classified as troubled debt restructurings (TDRs).

The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. At ~~March 31,~~June 30, 2016 and December 31, 2015, ~~$5.5~~$6.0 million and $6.4 million, respectively, of impaired loans were evaluated based on the fair value less estimated selling costs of the loan’s collateral. Once the impairment amount is calculated a specific reserve allocation is recorded. At ~~March 31,~~June 30, 2016, ~~$1.3~~$1.6 million of the Company’s allowance for loan losses was allocated to impaired loans totaling ~~$8.9~~$9.4 million compared to $1.5 million of the Company's allowance for loan losses allocated to impaired loans totaling approximately $10.3 million at December 31, 2015. Management determined that ~~$3.8~~$4.7 million, or ~~42%~~50%, of total impaired loans required no reserve allocation at ~~March 31,~~June 30, 2016 compared to $4.5 million, or 44%, at December 31, 2015 primarily due to adequate collateral values,acceptable payment history and adequate cash flow ability.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The categories of impaired loans at ~~March 31,~~June 30, 2016 and December 31, 2015 are as follows:

	March 31,		December 31,		June 30,		December 31,
(in thousands)	2016		2015		2016		2015
Non-accrual loans	$	3,072	$	4,418	$	3,647	$	4,418
Performing TDRs		5,852		5,850		5,798		5,850
Total impaired loans	$	8,924	$	10,268	$	9,445	$	10,268

The following tables provide additional information about impaired loans at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively, segregated between loans for which an allowance has been provided and loans for which no allowance has been provided.

			Unpaid						Unpaid
	Recorded		Principal		Specific		Recorded		Principal		Specific
(in thousands)	Investment		Balance		Reserves		Investment		Balance		Reserves
March 31, 2016
June 30, 2016
With no related allowance recorded:
Commercial, financial and agricultural	$	433	$	433	$	0	$	296	$	296	$	0
Real estate - residential		1,215		1,219		0		2,355		2,356		0
Real estate - commercial		2,123		2,523		0		2,103		2,510		0
Total	$	3,771	$	4,175	$	0	$	4,754	$	5,162	$	0
With an allowance recorded:
Commercial, financial and agricultural	$	508	$	526	$	260	$	1,607	$	1,628	$	884
Real estate - construction commercial		52		56		8		52		56		8
Real estate - residential		4,150		4,178		980		2,675		2,712		628
Real estate - commercial		312		371		69		258		329		60
Consumer		131		171		31		99		128		14
Total	$	5,153	$	5,302	$	1,348	$	4,691	$	4,853	$	1,594
Total impaired loans	$	8,924	$	9,477	$	1,348	$	9,445	$	10,015	$	1,594

			Unpaid
	Recorded		Principal		Specific
*(in thousands)*	Investment		Balance		Reserves
December 31, 2015
With no related allowance recorded:
Commercial, financial and agricultural	$	448	$	450	$	0
Real estate - residential		1,645		1,712		0
Real estate - commercial		2,446		2,572		0
Total	$	4,539	$	4,734	$	0
With an allowance recorded:
Commercial, financial and agricultural	$	557	$	572	$	285
Real estate - construction commercial		102		115		15
Real estate - residential		4,291		4,320		955
Real estate - commercial		635		884		266
Consumer		144		182		19
Total	$	5,729	$	6,073	$	1,540
Total impaired loans	$	10,268	$	10,807	$	1,540

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The following table presents by class, information related to the average recorded investment and interest income recognized on impaired loans during the periods indicated.

	Three Months Ended March 31,								Three Months Ended June 30,								Six Months Ended June 30,
	2016				2015				2016				2015				2016				2015
			Interest				Interest				Interest				Interest				Interest				Interest
	Average		Recognized		Average		Recognized		Average		Recognized		Average		Recognized		Average		Recognized		Average		Recognized
	Recorded		For the		Recorded		For the		Recorded		For the		Recorded		For the		Recorded		For the		Recorded		For the
(in thousands)	Investment		Period Ended		Investment		Period Ended		Investment		Period Ended		Investment		Period Ended		Investment		Period Ended		Investment		Period Ended
With no related allowance recorded:
Commercial, financial and agricultural	$	1,520	$	15	$	5,525	$	20	$	385	$	19	$	2,405	$	8	$	1,014	$	29	$	3,834	$	13
Real estate - construction residential		0		0		2,143		0		0		0		0		0		0		0		1,105		0
Real estate - construction commercial		118		0		2,319		0		0		0		2,101		0		0		0		3,633		0
Real estate - residential		1,513		39		3,180		12		1,593		100		2,246		8		1,738		197		3,328		50
Real estate - commercial		2,622		42		10,899		65		2,109		63		4,081		21		2,280		120		11,383		65
Consumer		0		0		28		0		0		0		0		0		0		0		10		0
Total	$	5,773	$	96	$	24,094	$	97	$	4,087	$	182	$	10,833	$	37	$	5,032	$	346	$	23,293	$	128
With an allowance recorded:
Commercial, financial and agricultural	$	984	$	12	$	1,798	$	6	$	866	$	108	$	2,263	$	7	$	860	$	135	$	1,677	$	6
Real estate - construction residential										0		0		0		0		0		0		565		0
Real estate - construction commercial		65		0		0		0		52		0		55		0		64		2		14		0
Real estate - residential		4,553		120		4,457		26		3,442		62		5,224		24		3,977		141		4,865		26
Real estate - commercial		764		0		1,286		0		260		13		1,360		0		560		20		2,056		0
Consumer		135		0		237		0		114		5		160		0		129		9		246		0
Total	$	6,501	$	132	$	7,778	$	32	$	4,734	$	188	$	9,062	$	31	$	5,590	$	307	$	9,423	$	32
Total impaired loans	$	12,274	$	228	$	31,872	$	129	$	8,821	$	370	$	19,895	$	68	$	10,622	$	653	$	32,716	$	160

The recorded investment varies from the unpaid principal balance primarily due to partial charge-offs taken resulting from current appraisals received. The amount recognized as interest income on impaired loans continuing to accrue interest, primarily related to troubled debt restructurings, was ~~$228,000~~$370,000 and ~~$129,000,~~$653,000, for the three months and six months ended ~~March 31,~~June 30, 2016, respectively, compared to $68,000 and $160,000 for the three and six months ended June 30, 2015, respectively. The average recorded investment in impaired loans is calculated on a monthly basis during the periods reported.

Delinquent and Non-Accrual Loans

The delinquency status of loans is determined based on the contractual terms of the notes. Borrowers are generally classified as delinquent once payments become 30 days or more past due. The Company’s policy is to discontinue the accrual of interest income on any loan when, in the opinion of management, the ultimate collectibility of interest or principal is no longer probable. In general, loans are placed on non-accrual when they become 90 days or more past due. However, management considers many factors before placing a loan on non-accrual, including the delinquency status of the loan, the overall financial condition of the borrower, the progress of management’s collection efforts and the value of the underlying collateral. Non-accrual loans are returned to accrual status when, in the opinion of management, the financial condition of the borrower indicates that the timely collectibility of interest and principal is probable and the borrower demonstrates the ability to pay under the terms of the note through a sustained period of repayment performance, which is generally six months.

The following table provides aging information for the Company’s past due and non-accrual loans at ~~March 31,~~June 30, 2016 and December 31, 2015.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

	Current or				90 Days						Current or				90 Days
	Less Than				Past Due						Less Than				Past Due
	30 Days		30 - 89 Days		And Still						30 Days		30 - 89 Days		And Still
(in thousands)	Past Due		Past Due		Accruing		Non-Accrual		Total		Past Due		Past Due		Accruing		Non-Accrual		Total
March 31, 2016
June 30, 2016
Commercial, Financial, and Agricultural	$	147,386	$	395	$	0	$	259	$	148,040	$	158,398	$	489	$	0	$	1,237	$	160,124
Real Estate Construction - Residential		18,017		0		0		0		18,017		14,727		268		0		0		14,995
Real Estate Construction - Commercial		36,270		0		0		52		36,322		46,166		0		0		52		46,218
Real Estate Mortgage - Residential		251,366		1,783		58		1,726		254,933		247,872		1,299		0		1,417		250,588
Real Estate Mortgage - Commercial		391,798		289		0		904		392,991		423,960		323		0		841		425,124
Installment and Other Consumer		24,766		104		8		131		25,009		25,651		135		7		100		25,893
Total	$	869,603	$	2,571	$	66	$	3,072	$	875,312	$	916,774	$	2,514	$	7	$	3,647	$	922,942
December 31, 2015
Commercial, Financial, and Agricultural	$	148,597	$	185	$	1	$	308	$	149,091	$	148,597	$	185	$	1	$	308	$	149,091
Real Estate Construction - Residential		16,830		0		0		0		16,830		16,895		0		0		0		16,895
Real Estate Construction - Commercial		33,472		65		0		102		33,639		33,776		65		0		102		33,943
Real Estate Mortgage - Residential		251,253		2,511		0		2,322		256,086		251,253		2,511		0		2,322		256,086
Real Estate Mortgage - Commercial		384,053		643		0		1,542		386,238		383,684		643		0		1,542		385,869
Installment and Other Consumer		22,840		207		5		144		23,196		22,840		207		5		144		23,196
Total	$	857,045	$	3,611	$	6	$	4,418	$	865,080	$	857,045	$	3,611	$	6	$	4,418	$	865,080

Credit Quality

The Company categorizes loans into risk categories based upon an internal rating system reflecting management’s risk assessment. Loans are placed onwatchstatus when one or more weaknesses that may result in the deterioration of the repayment exits or the Company’s credit position at some future date. Loans classified assubstandardare inadequately protected by the current sound worth and paying capacity of the obligor or by the collateral pledged, if any. Loans so classified may have a ~~well defined~~well-defined weakness or weaknesses that jeopardize the repayment of the debt. Such loans are characterized by the distinct possibility that the Company may sustain some loss if the deficiencies are not corrected. A loan is classified as atroubled debt restructuring (~~TDR)~~(TDR)when a borrower is experiencing financial difficulties that lead to the restructuring of a loan, ~~and~~where the Company grants concessions to the borrower in the restructuring that it would not otherwise consider. Loans classified as TDRs which ~~are accruing~~continue to accrue interest are classified as performing TDRs. Loans classified as TDRs which are not accruing interest are classified as nonperforming TDRs and are included with all other nonaccrual loans for presentation purposes. It is the Company’s policy to discontinue the accrual of interest income on loans when management believes that the collection of interest or principal is doubtful. Loans are placed onnon-accrualstatus when (1) deterioration in the financial condition of the borrower exists for which payment of full principal and interest is not expected, or (2) payment of principal or interest has been in default for a period of 90 days or more and the asset is not both well secured and in the process of collection. Subsequent interest payments received on such loans are applied to principal if any doubt exists as to the collectability of such principal; otherwise, such receipts are recorded as interest income on a cash basis.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The following table presents the risk categories by class at ~~March 31,~~June 30, 2016 and December 31, 2015.

(in thousands)	Commercial, Financial, & Agricultural		Real Estate Construction - Residential		Real Estate Construction - Commercial		Real Estate Mortgage - Residential		Real Estate Mortgage - Commercial		Installment and other Consumer		Total		Commercial, Financial, & Agricultural		Real Estate Construction - Residential		Real Estate Construction - Commercial		Real Estate Mortgage - Residential		Real Estate Mortgage - Commercial		Installment and other Consumer		Total

At March 31, 2016
At June 30, 2016
Watch	$	7,152	$	1,064	$	1,162	$	23,291	$	22,909	$	0	$	55,578	$	10,876	$	828	$	1,187	$	18,022	$	43,747	$	0	$	74,660
Substandard		230		0		37		1,929		1,613		0		3,809		219		0		0		1,881		1,351		0		3,451
Performing TDRs		683		0		0		3,639		1,530		0		5,852		667		0		0		3,612		1,519		0		5,798
Non-accrual		259		0		52		1,726		904		131		3,072		1,237		0		52		1,417		841		100		3,647
Total	$	8,324	$	1,064	$	1,251	$	30,585	$	26,956	$	131	$	68,311	$	12,999	$	828	$	1,239	$	24,932	$	47,458	$	100	$	87,556

At December 31, 2015
Watch	$	8,663	$	1,267	$	1,296	$	22,191	$	24,303	$	186	$	57,906	$	8,663	$	1,267	$	1,296	$	22,191	$	24,303	$	186	$	57,906
Substandard		421		0		37		3,737		1,485		36		5,716		421		0		37		3,737		1,485		36		5,716
Performing TDRs		697		0		0		3,615		1,538		0		5,850		697		0		0		3,615		1,538		0		5,850
Non-accrual		308		0		102		2,322		1,542		144		4,418		308		0		102		2,322		1,542		144		4,418
Total	$	10,089	$	1,267	$	1,435	$	31,865	$	28,868	$	366	$	73,890	$	10,089	$	1,267	$	1,435	$	31,865	$	28,868	$	366	$	73,890

Troubled Debt Restructurings

At ~~March 31,~~June 30, 2016, loans classified as TDRs totaled $6.0 million, of which ~~$194,000~~$193,000 were classified as nonperforming TDRs and included in non-accrual loans and ~~$5.9~~$5.8 million were classified as performing TDRs. At December 31, 2015, loans classified as TDRs totaled $6.4 million, of which $527,000 were classified as nonperforming TDRs and included in non-accrual loans and $5.9 million were classified as performing TDRs. Both performing and nonperforming TDRs are considered impaired loans. When an individual loan is determined to be a TDR, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the underlying collateral less applicable selling costs. Accordingly, specific reserves of ~~$764,000~~$588,000 and $910,000 related to TDRs were allocated to the allowance for loan losses at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively.

The following table summarizes loans that were modified as TDRs during the periods indicated.

Hawthorn Bancshares, Inc.
and subsidiaries

Three Months Ended March 31,
2016 2015
Recorded Investment (1) Recorded Investment (1)
(in thousands) Number of
Contracts Pre-
Modification Post-
Modification Number of
Contracts Pre-
Modification Post-
Modification
Troubled Debt Restructurings
Commercial, financial and agricultural 0 $ 0 $ 0 3 $ 250 $ 250
Real estate mortgage - residential 1 78,148 78,148 2 144 144
Real estate mortgage - commercial 0 0 0 3 473 473
Total 1 $ 78,148 $ 78,148 8 $ 867 $ 867

Notes to the Consolidated Financial Statements

(Unaudited)

	Three Months Ended June 30,
	2016						2015
	Recorded Investment (1)						Recorded Investment (1)
*(in thousands)*	Number of Contracts		Pre- Modification		Post- Modification		Number of Contracts		Pre- Modification		Post- Modification
Troubled Debt Restructurings
Commercial, financial and agricultural		0	$	0	$	0		0	$	0	$	0
Real estate mortgage - residential		0		0		0		1		366		355
Real estate mortgage - commercial		0		0		0		1		800		800
Total		0	$	0	$	0		2	$	1,166	$	1,155

	Six Months Ended June 30,
	2016						2015
	Recorded Investment (1)						Recorded Investment (1)
*(in thousands)*	Number of Contracts		Pre- Modification		Post- Modification		Number of Contracts		Pre- Modification		Post- Modification
Troubled Debt Restructurings
Commercial, financial and agricultural		0	$	0	$	0		3	$	250	$	240
Real estate mortgage - residential		1		78		78		3		510		464
Real estate mortgage - commercial		0		0		0		4		1,273		1,137
Total		1	$	78	$	78		10	$	2,033	$	1,841

(1) The amounts reported post-modification are inclusive of all partial pay-downs and charge-offs, and no portion of the debt was forgiven. Loans modified as a TDR that were fully paid down, charged-off or foreclosed upon during the period ended are not reported.

The Company’s portfolio of loans classified as TDRs include concessions for the borrower given financial condition such as interest rates below the current market rate, deferring principal payments, and extending maturity dates. ~~During the three months ended March 31, 2016,~~There were no loans and one loan meeting the TDR criteria ~~was modified~~during the three and six months ended June 30, 2016, respectively, compared to ~~eight~~two loans and ten loans during the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively.

Upon default of a TDR, which is considered to be 90 days or more past due under the modified terms, impairment is measured based on the fair value of the underlying collateral less applicable selling costs. The impairment amount is either charged off as a reduction to the allowance for loan losses, provided for as a specific reserve within the allowance for loan losses, or in the process of foreclosure. There were no ~~loans modified as a TDR~~TDRs that defaulted ~~during the three months ended March 31, 2016 and 2015, respectively, and~~ within twelve months of ~~their~~its modification ~~date.~~date during the three and six months ended June 30, 2016 and 2015, respectively. SeeLending and Credit Managementsection for further information.

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

(3)

Other Real Estate and Repossessed Assets

	March 31,			December 31,			June 30,			December 31,
(in thousands)	2016			2015			2016			2015
Commercial	$	1,444		$	1,445		$	830		$	1,445
Real estate construction - commercial		12,380			12,380			12,380			12,380
Real estate mortgage - residential		835			477			1,144			477
Real estate mortgage - commercial		4,037			4,923			4,097			4,923
Repossessed assets								11			0
Total	$	18,696		$	19,225		$	18,462		$	19,225
Less valuation allowance for other real estate owned		(3,225	)		(3,233	)		(3,208	)		(3,233	)
Total other real estate and repossessed assets	$	15,471		$	15,992		$	15,254		$	15,992

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

Changes in the net carrying amount of other real estate and repossessed assets were as follows for the periods indicated:

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
	2016			2015			2016			2015			2016			2015
Balance at beginning of period	$	19,225		$	15,140		$	18,696		$	14,984		$	19,225		$	15,140
Additions		742			603			892			914			1,634			1,517
Proceeds from sales		(1,274	)		(883	)		(1,125	)		(153	)		(2,399	)		(1,036	)
Charge-offs against the valuation allowance for other real estate owned, net		(46	)		(16	)		(55	)		0			(101	)		(16	)
Net gain on sales		49			140			54			4			103			144
Total other real estate and repossessed assets	$	18,696		$	14,984		$	18,462		$	15,749		$	18,462		$	15,749
Less valuation allowance for other real estate owned		(3,225	)		(3,233	)		(3,208	)		(3,233	)		(3,208	)		(3,233	)
Balance at end of period	$	15,471		$	11,751		$	15,254		$	12,516		$	15,254		$	12,516

~~During the three months ended March 31,~~At June 30, 2016, ~~and 2015, net charge-offs against the allowance for loan losses at the time of foreclosure were approximately $381,000 and $41,000, respectively. At March 31, 2016 $565,000~~$146,000 of consumer mortgage loans secured by residential real estate properties were in the process of foreclosure compared to $390,000 at December 31, 2015.

Activity in the valuation allowance for other real estate owned was as follows for the periods indicated:

Three Months Ended March 31,
(in thousands) 2016 2015
Balance, beginning of period $ 3,233 $ 3,255
Provision for other real estate owned 38 (6 )
Charge-offs (46 ) (16 )
Balance, end of period $ 3,225 $ 3,233

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

	Three Months Ended June 30,					Six Months Ended June 30,
*(in thousands)*	2016			2015		2016			2015
Balance, beginning of period	$	3,225		$	3,233	$	3,233		$	3,233
Provision for other real estate owned		38			0		76			0
Charge-offs		(55	)		0		(101	)		0
Balance, end of period	$	3,208		$	3,233	$	3,208		$	3,233

(4)

Investment Securities

The amortized cost and fair value of debt securities classified as available-for-sale at ~~March 31,~~June 30, 2016 and December 31, 2015 were as follows:

			Gross		Gross						Gross		Gross
	Amortized		Unrealized		Unrealized				Amortized		Unrealized		Unrealized
(in thousands)	Cost		Gains		Losses		Fair value
March 31, 2016
*(in thousands)*									Cost		Gains		Losses		Fair value
June 30, 2016
Government sponsored enterprises	$	42,111	$	110	$	9		42,212	$	38,824	$	140	$	1		38,963
Asset-backed securities		175,869		866		892		175,843		166,066		1,469		354		167,181
Obligations of states and political subdivisions		27,212		523		17		27,718		28,351		661		2		29,010
Total available-for-sale securities	$	245,192	$	1,499	$	918	$	245,773	$	233,241	$	2,270	$	357	$	235,154

December 31, 2015
Government sponsored enterprises	$	73,605	$	127	$	235	$	73,497	$	73,605	$	127	$	235	$	73,497
Asset-backed securities		130,179		440		1,768		128,851		130,179		440		1,768		128,851
Obligations of states and political subdivisions		32,224		493		11		32,706		32,224		493		11		32,706
Total available-for-sale securities	$	236,008	$	1,060	$	2,014	$	235,054	$	236,008	$	1,060	$	2,014	$	235,054

All of the Company’s investment securities are classified as available for sale. Agency bonds and notes, agency mortgage-backed securities and agency collateralized mortgage obligations (CMO) include securities issued by the Government National Mortgage Association (GNMA), a U.S. government agency, and the Federal National Mortgage Association (FNMA), the

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

Federal Home Loan Mortgage Corporation (FHLMC) and the Federal Home Loan Bank (FHLB), which are U.S. government-sponsored enterprises.

Other investments and securities primarily consist of Federal Home Loan Bank stock and the Company’s interest in statutory trusts. These securities are reported at cost in the amount of ~~$8.1~~$9.0 and $8.0 million as of ~~March 31,~~June 30, 2016 and December 31, 2015, respectively.

Debt securities with carrying values aggregating approximately ~~$202.3~~$209.3 million and $182.7 million at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively, were pledged to secure public funds, securities sold under agreements to repurchase, and for other purposes as required or permitted by law.

The amortized cost and fair value of debt securities classified as available-for-sale at ~~March 31,~~June 30, 2016, by contractual maturity are shown below. Expected maturities may differ from contractual maturities because borrowers have the right to call or prepay obligations with or without prepayment penalties.

Amortized Fair
(in thousands) Cost Value
Due in one year or less $ 18,149 $ 18,155
Due after one year through five years 40,630 40,934
Due after five years through ten years 10,013 10,312
Due after ten years 531 529
Total 69,323 69,930
Asset-backed securities 175,869 175,843
Total available-for-sale securities $ 245,192 $ 245,773

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

	Amortized		Fair
*(in thousands)*	Cost		Value
Due in one year or less	$	15,119	$	15,127
Due after one year through five years		41,357		41,771
Due after five years through ten years		10,169		10,544
Due after ten years		530		531
Total		67,175		67,973
Asset-backed securities		166,066		167,181
Total available-for-sale securities	$	233,241	$	235,154

Gross unrealized losses on debt securities and the fair value of the related securities, aggregated by investment category and length of time that individual securities have been in a continuous unrealized loss position, at ~~March 31,~~June 30, 2016 and December 31, 2015 were as follows:

	Less than 12 months					12 months or more					Total		Total			Less than 12 months					12 months or more					Total		Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
(in thousands)	Value		Losses			Value		Losses			Value		Losses			Value		Losses			Value		Losses			Value		Losses
At March 31, 2016
At June 30, 2016
Government sponsored enterprises	$	17,997	$	(9	)	$	0	$	0		$	17,997	$	(9	)	$	8,002	$	(1	)	$	0	$	0		$	8,002	$	(1	)
Asset-backed securities		57,446		(523	)		40,267		(369	)		97,713		(892	)		41,378		(244	)		11,197		(110	)		52,575		(354	)
political subdivisions		3,039		(16	)		251		(1	)		3,290		(17	)
Obligations of states and political subdivisions																	540		(2	)		251		0			791		(2	)
Total	$	78,482	$	(548	)	$	40,518	$	(370	)	$	119,000	$	(918	)	$	49,920	$	(247	)	$	11,448	$	(110	)	$	61,368	$	(357	)

(in thousands)
At December 31, 2015
Government sponsored enterprises	$	43,539	$	(222	)	$	1,002	$	(13	)	$	44,541	$	(235	)	$	43,539	$	(222	)	$	1,002	$	(13	)	$	44,541	$	(235	)
Asset-backed securities		56,095		(620	)		43,576		(1,148	)		99,671		(1,768	)		56,095		(620	)		43,576		(1,148	)		99,671		(1,768	)
Obligations of states and political subdivisions		2,571		(6	)		718		(5	)		3,289		(11	)		2,571		(6	)		718		(5	)		3,289		(11	)
Total	$	102,205	$	(848	)	$	45,296	$	(1,166	)	$	147,501	$	(2,014	)	$	102,205	$	(848	)	$	45,296	$	(1,166	)	$	147,501	$	(2,014	)

The total available for sale portfolio consisted of approximately ~~268~~277 securities at ~~March 31,~~June 30, 2016. The portfolio included 6729 securities having an aggregate fair value of ~~$119.0~~$61.4 million that were in a loss position at ~~March 31,~~June 30, 2016. Securities identified as temporarily impaired which had been in a loss position for 12 months or longer ~~totaled $40.5~~had a fair value of $11.4 million at ~~fair value.~~June 30, 2016. The ~~$918,000~~$357,000 aggregate unrealized loss included in accumulated other comprehensive income at ~~March 31,~~June 30, 2016 was caused by interest rate fluctuations.

Hawthorn Bancshares, Inc.
and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The total available for sale portfolio consisted of approximately 316 securities at December 31, 2015. The portfolio included 111 securities having an aggregate fair value of $147.5 million that were in a loss position at December 31, 2015. Securities identified as temporarily impaired which had been in a loss position for 12 months or longer ~~totaled~~had a fair value of $45.3 million at ~~fair value.~~December 31, 2015. The $2.0 million aggregate unrealized loss included in accumulated other comprehensive income at December 31, 2015 was caused by interest rate fluctuations.

Because the decline in fair value is attributable to changes in interest rates and not credit quality, these investments were not considered other-than-temporarily impaired at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively. In the absense of changes in credit quality of these investments, the fair value is expected to recover on all debt securities as they approach their maturity date, or re-pricing date or if market yields for such investments decline. In addition, the Company does not have the intent to sell these investments over the period of recovery, and it is not more likely than not that itthe Company will be required to sell such investment securities.

The table presents the components of investment securities gains and losses, which have been recognized in earnings:

Three Months Ended March 31,
(in thousands) 2016 2015
Gains realized on sales $ 472 $ 0
Losses realized on sales 0 0
Other-than-temporary impairment recognized 0 0
Investment securities gains $ 472 $ 0

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

	Three Months Ended June 30,				Six Months Ended June 30,
*(in thousands)*	2016		2015		2016		2015
Gains realized on sales	$	18	$	8	$	490	$	8
Losses realized on sales		0		0		0		0
Other-than-temporary impairment recognized		0		0		0		0
Investment securities gains	$	18	$	8	$	490	$	8

(5)

Intangible Assets

Mortgage Servicing Rights

At ~~March 31,~~June 30, 2016, the Company was servicing approximately ~~$308.1~~$304.7 million of loans sold to the secondary market compared to $312.1 million at December 31, 2015, and ~~$312.3~~$312.6 million at ~~March 31,~~June 30, 2015. Mortgage loan servicing fees, reported as non-interest income, earned on loans sold were ~~$210,000~~$211,000 and $421,000 for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to ~~$214,000~~$228,000 and $442,000 for the three and six months ended ~~March 31,~~June 30, 2015, respectively.

The table below presents changes in mortgage servicing rights (MSRs) for the periods indicated.

	Three Months Ended March 31,						Three Months Ended June 30,						Six Months Ended June 30,
(in thousands)	2016			2015			2016			2015			2016			2015
Balance at beginning of period	$	2,847		$	2,762		$	2,745		$	2,662		$	2,847		$	2,762
Originated mortgage servicing rights		53			119			63			107			117			227
Changes in fair value:
Due to change in model inputs and assumptions (1)		(3	)		(41	)		(142	)		128			(145	)		87
Other changes in fair value (2)		(152	)		(178	)		(155	)		(170	)		(308	)		(349	)
Balance at end of period	$	2,745		$	2,662		$	2,511		$	2,727		$	2,511		$	2,727

(1) The change in fair value resulting from changes in valuation inputs or assumptions used in the valuation model reflects the change in discount rates and prepayment speed assumptions primarily due to changes in interest rates.

(2) Other changes in fair value reflect changes due to customer payments and passage of time.

The following key data and assumptions were used in estimating the fair value of the Company’s MSRs as of the ~~three~~six months ended ~~March 31,~~June 30, 2016 and 2015:

Hawthorn Bancshares, Inc.

and subsidiaries

Three Months Ended March 31,
2016 2015
Weighted average constant prepayment rate 10.30 % 11.19 %
Weighted average note rate 3.91 % 3.94 %
Weighted average discount rate 9.19 % 9.26 %
Weighted average expected life (in years) 5.70 5.40

Notes to the Consolidated Financial Statements

(Unaudited)

	Six Months Ended June 30,
	2016			2015
Weighted average constant prepayment rate		12.16	%		10.66	%
Weighted average note rate		3.90	%		3.92	%
Weighted average discount rate		9.19	%		9.34	%
Weighted average expected life (in years)		5.10			5.70

(6)

Federal funds purchased and securities sold under agreements to repurchase

	March 31,		December 31,		June 30,		December 31,
	2016		2015		2016		2015
Federal funds purchased	$	0	$	0	$	0	$	0
Repurchase agreements		41,523		56,834		35,694		56,834
Total	$	41,523	$	56,834	$	35,694	$	56,834

The Company offers a sweep account program whereby amounts in excess of an established limit are “swept” from the customer’s demand deposit account on a daily basis into retail repurchase agreements pursuant to individual repurchase agreements between the Company and its customers.Repurchase agreements are agreements to sell securities subject to an obligation to repurchase the same or similar securities. They are accounted for as ~~collateralized financing transactions,~~secured borrowings, not as sales and purchases of the securities portfolio. The securities collateral pledged for the repurchase agreements with customers is maintained by a designated third party custodian. The collateral amounts pledged to repurchase agreements by remaining maturity in the table below are limited to the outstanding balances of the related asset or liability; thus amounts of excess collateral are not shown.

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

Repurchase Agreements	Remaining Contractual Maturity of the Agreements								Remaining Contractual Maturity of the Agreements
	Overnight		Less		Greater				Overnight		Less		Greater
	and		than		than				and		than		than
(in thousands)	continuous		90 days		90 days		Total		continuous		90 days		90 days		Total
At March 31, 2016
At June 30, 2016
Government sponsored enterprises	$	23,854	$	0	$	0	$	23,854	$	8,009	$	0	$	0	$	8,009
Asset-backed securities		17,669		0		0		17,669		27,685		0		0		27,685
Total	$	41,523	$	0	$	0	$	41,523	$	35,694	$	0	$	0	$	35,694

Repurchase Agreements	Remaining Contractual Maturity of the Agreements
	Overnight		Less		Greater
	and		than		than
(in thousands)	continuous		90 days		90 days		Total
At December 31, 2015
Government sponsored enterprises	$	46,819	$	0	$	0	$	46,819
Asset-backed securities		10,015		0		0		10,015
Total	$	56,834	$	0	$	0	$	56,834

(7)

Income Taxes

Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were ~~32.6%~~34.1% for the three months ended ~~March 31,~~June 30, 2016 compared to ~~34.4%~~34.2% for the three months ended ~~March 31,~~June 30, 2015. Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 33.2% for the six months ended June 30, 2016 compared to 34.3% for the six months ended June 30, 2015. The decrease in tax rates ~~quarter~~year over ~~quarter~~year is primarily due to an immaterial return to provision ~~adjustment.~~adjustment recorded in the first quarter of 2016.

The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income of the appropriate character during the periods in which those temporary differences become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income, taxable income available in carryback years, and tax planning

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

strategies in making this assessment. ~~Based~~With the exception of certain capital losses generated during 2013 and 2014, it is management’s opinion that the Company will more likely than not realize the benefits of these temporary differences as of June 30, 2016 and, therefore, only established a valuation reserve against the Company’s capital loss carry forward. Management arrived at this conclusion based upon the level of historical taxable income and projections for future taxable income over the periods in which the deferred tax assets are ~~deductible, management believes~~deductible. As indicated above, the Company generated approximately $219,000 of capital losses during 2013 and 2014 as a result of disposing of certain limited partnership interests. The capital losses will expire between 2019 and 2020, and it is management’s opinion that the Company will not more likely than not generate the capital gain income necessary to utilize the capital loss carry forwards before the capital losses expire. As such, the Company ~~will realize the benefits of these temporary differences at March 31, 2016 and, therefore, did not establish a~~has established an $83,000 valuation ~~reserve.~~reserve against its capital loss carry forward deferred tax asset.

(8)

Stockholders’ Equity

Accumulated Other Comprehensive ~~(Loss) Income~~Loss

The following details the change in the components of the Company’s accumulated other comprehensive income (loss) ~~income~~ for the ~~three~~six months ended ~~March 31,~~June 30, 2016 and 2015:

	Six months ended June 30, 2016
							Accumulated
				Unrecognized Net			Other
	Unrealized			Pension and			Comprehensive
	Gain (Loss)			Postretirement			(Loss)
(in thousands)	on Securities (1)			Costs (2)			Income
Balance at beginning of period	$	(591	)	$	(1,427	)	$	(2,018	)
Other comprehensive income (loss), before reclassifications		3,357			39			3,396
Amounts reclassified from accumulated other comprehensive income (loss)		(490	)		0			(490	)
Current period other comprehensive income, before tax		2,867			39			2,906
Income tax expense		(1,090	)		(14	)		(1,104	)
Current period other comprehensive income, net of tax		1,777			25			1,802
Balance at end of period	$	1,186		$	(1,402	)	$	(216	)

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

Three months ended March 31, 2016
Accumulated
Unrecognized Net Other
Unrealized Pension and Comprehensive
Gain (Loss) Postretirement (Loss)
(in thousands) on Securities (1) Costs (2) Income
Balance at beginning of period $ (591 ) $ (1,427 ) $ (2,018 )
Other comprehensive income, before reclassifications 2,006 21 2,027
Amounts reclassified from accumulated other comprehensive income (472 ) 0 (472 )
Current period other comprehensive income, before tax 1,534 21 1,555
Income tax expense (583 ) (8 ) (591 )
Current period other comprehensive income, net of tax 951 13 964
Balance at end of period $ 360 $ (1,414 ) $ (1,054 )

Three months ended March 31, 2015
Accumulated
Unrecognized Net Other
Unrealized Pension and Comprehensive
Gain (Loss) Postretirement (Loss)
(in thousands) on Securities (1) Costs (2) Income
Balance at beginning of period $ 214 $ (1,442 ) $ (1,228 )
Other comprehensive income,before reclassifications 781 0 781
Amounts reclassified from accumulated other comprehensive income 0 36 36
Current period other comprehensive income, before tax 781 36 817
Income tax expense (297 ) (13 ) (310 )
Current period other comprehensive income, net of tax 484 23 507
Balance at end of period $ 698 $ (1,419 ) $ (721 )

	Six months ended June 30, 2015
							Accumulated
				Unrecognized Net			Other
	Unrealized			Pension and			Comprehensive
	Gain (Loss)			Postretirement			(Loss)
(in thousands)	on Securities (1)			Costs (2)			Income
Balance at beginning of period	$	214		$	(1,442	)	$	(1,228	)
Other comprehensive income (loss), before reclassifications		(591	)		72			(519	)
Amounts reclassified from accumulated other comprehensive income (loss)		(8	)		0			(8	)
Current period other comprehensive income (loss), before tax		(599	)		72			(527	)
Income tax benefit (expense)		228			(27	)		201
Current period other comprehensive income (loss), net of tax		(371	)		45			(326	)
Balance at end of period	$	(157	)	$	(1,397	)	$	(1,554	)

(1) The pre-tax amounts reclassified from accumulated other comprehensive income (loss) are included ingain on sale of investment securities in the consolidated statements of income.

(2) The pre-tax amounts reclassified from accumulated other comprehensive income (loss) are included in the computation of net periodic pension cost.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

(9)

Employee Benefit Plans

Employee Benefits

Employee benefits charged to operating expenses are summarized in the table below for the periods indicated.

	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(in thousands)	2016		2015		2016		2015		2016		2015
Payroll taxes	$	296	$	329	$	336	$	270	$	632	$	599
Medical plans		512		508		487		463		999		971
401k match and profit sharing		181		272		203		223		384		495
Pension plan		307		348		306		348		613		696
Other		16		19		46		24		62		43
Total employee benefits	$	1,312	$	1,476	$	1,378	$	1,328	$	2,690	$	2,804

The Company’s profit-sharing plan includes a matching 401k portion, in which the Company matches the first 3% of eligible employee contributions. The Company made annual contributions in an amount up to 6% of income before income taxes and before contributions to the profit-sharing and pension plans for all participants, limited to the maximum amount deductible for federal income tax purposes, for each of the periods shown. In addition, employees were able to make additional tax-deferred contributions.

Pension

The Company provides a noncontributory defined benefit pension plan for all full-time employees. An employer is required to recognize the funded status of a defined benefit postretirement plan as an asset or liability in its balance sheet and to recognize changes in that funded status in the year in which the changes occur through comprehensive income. Under the Company’s funding policy for the defined benefit pension plan, contributions are made to a trust as necessary to provide for current service and for any unfunded accrued actuarial liabilities over a reasonable period. To the extent that these requirements are fully covered by assets in the trust, a contribution might not be made in a particular year. A pension contribution in the amount of $772,000 was made on April 15, 2016.

Components of Net Pension Cost and Other Amounts Recognized in Accumulated Other Comprehensive Income

The following items are components of net pension cost for the periods indicated:

Estimated Actual
(in thousands) 2016 2015
Service cost - benefits earned during the year $ 1,179 $ 1,325
Interest costs on projected benefit obligations 956 838
Expected return on plan assets (1,057 ) (957 )
Expected administrative expenses 70 40
Amortization of prior service cost 79 79
Amortization of unrecognized net loss 0 66
Net periodic pension expense $ 1,227 $ 1,391

Pension expense - three months ended March 31, (actual) $ 307 $ 348

	Estimated			Actual
(in thousands)	2016			2015
Service cost - benefits earned during the year	$	1,179		$	1,325
Interest costs on projected benefit obligations		956			838
Expected return on plan assets		(1,057	)		(957	)
Expected administrative expenses		70			40
Amortization of prior service cost		79			79
Amortization of unrecognized net loss		0			66
Net periodic pension expense	$	1,227		$	1,391

Pension expense - three months ended June 30, (actual)	$	306		$	348
Pension expense - six months ended June 30, (actual)	$	613		$	696

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

(10)

Stock Compensation

The Company’s stock option plan provides for the grant of options to purchase up to ~~592,168~~553,361 shares of the Company’s common stock to officers and other key employees of the Company and its subsidiaries. All options have been granted at exercise prices equal to fair value and vest over periods ranging from four to five years.

The following table summarizes the Company’s stock option activity:

						Weighted									Weighted
				Weighted		Average		Aggregate					Weighted		Average		Aggregate
	Number			average		Contractual		Intrinsic		Number			average		Contractual		Intrinsic
	of			Exercise		Term		Value		of			Exercise		Term		Value
	Shares			Price		(in years)		($000)		Shares			Price		(in years)		($000)
Outstanding, beginning of period		62,745		$	21.50						65,270		$	20.68
Granted		0			0.00						0			0.00
Exercised		0			0.00						0			0.00
Forfeited or expired		(20,007	)		22.77						(20,812	)		21.89
Outstanding, March 31, 2016		42,738		$	20.91		1.75	$	0.00
Exercisable, March 31, 2016		35,255		$	21.96		1.59	$	0.00
Outstanding, June 30, 2016											44,458		$	20.11		1.50	$	0.00
Exercisable, June 30, 2016											36,675		$	21.11		1.34	$	0.00

Options have been adjusted to reflect a 4% stock dividend paid on July 1, ~~2015.~~2016.

Total stock-based compensation expense was $5,000 and ~~$4,000~~$11,000 for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to $0 and $5,000 for both the three and six months ended June 30, 2015, respectively. As of ~~March 31,~~June 30, 2016, the total unrecognized compensation expense related to non-vested stock awards was ~~$15,000~~$9,000 and the related weighted average period over which it is expected to be recognized is approximately ~~0.47~~0.42 years.

(11)

Earnings per Share

Stock DividendOn July 1, ~~2015,~~2016, the Company paid a special stock dividend of 4% to common shareholders of record at the close of business on June 15, ~~2015.~~2016. For all periods presented, share information, including basic and diluted earnings per share, has been adjusted retroactively to reflect this change.

Basic earnings per share is computed by dividing income available to shareholders by the weighted average number of shares outstanding during the year. Diluted earnings per share gives effect to all dilutive potential shares that were outstanding during the year. The calculations of basic and diluted earnings per share are as follows for the periods indicated:

	Three Months Ended March 31,				Three Months Ended June 30,				Six Months Ended June 30,
(dollars in thousands, except per share data)	2016		2015		2016		2015		2016		2015
Basic earnings per share:
Net income available to shareholders	$	1,998	$	2,138	$	1,412	$	1,927	$	3,410	$	4,065
Basic earnings per share	$	0.37	$	0.39	$	0.25	$	0.34	$	0.60	$	0.72
Diluted earnings per share:
Net income available to shareholders	$	1,998	$	2,138	$	1,412	$	1,927	$	3,410	$	4,065
Average shares outstanding		5,436,604		5,443,344		5,645,270		5,660,499		5,648,664		5,660,499
Effect of dilutive stock options		0		0		0		0		0		0
Average shares outstanding including dilutive stock options		5,436,604		5,443,344		5,645,270		5,660,499		5,648,664		5,660,499
Diluted earnings per share	$	0.37		0.39	$	0.25		0.34	$	0.60		0.72

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

Under the treasury stock method, outstanding stock options are dilutive when the average market price of the Company’s common stock, when combined with the effect of any unamortized compensation expense, exceeds the option price during the

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

period, except when the Company has a loss from continuing operations available to shareholders. In addition, proceeds from the assumed exercise of dilutive options along with the related tax benefit are assumed to be used to repurchase common shares at the average market price of such stock during the period.

Options to purchase ~~42,738~~44,458 and ~~84,830~~69,106 shares during the three and six months ended ~~March 31,~~June 30, 2016 and 2015, respectively, were not included in the respective computations of diluted earnings per share because the exercise price of the option, when combined with the effect of the unamortized compensation expense, was greater than the average market price of the common shares and were considered anti-dilutive.

Repurchase ProgramOn August 6, 2015, the Board of Directors authorized a share repurchase plan to purchase through open market transactions $2.0 million market value of the Company’s common stock. During 2016, the Company repurchased ~~8,635~~15,301 shares of common stock pursuant to the plan at an average price of ~~$14.94~~$14.78 per share.

The table below shows activity in the outstanding shares of the Company's common stock during the ~~past three years.~~periods presented in the table. Shares in the table below are presented on a historical basis and have not been restated for the annual 4% stock dividends.

	Number of shares								Number of shares
	March 31,			December 31,			March 31,		June 30,			December 31,			June 30,
	2016			2015			2015		2016			2015			2015
Outstanding, beginning of year		5,441,190			5,233,986			5,233,986
Outstanding, beginning of period										5,441,190			5,233,986			5,233,986
Issuance of stock:
4% stock dividend		0			209,359			209,359		217,155			209,359			209,359
Purchase of treasury stock		(8,635	)		(2,155	)		0		(15,301	)		(2,155	)		0
Outstanding, end of year		5,432,555			5,441,190			5,443,344
Outstanding, end of period										5,643,044			5,441,190			5,443,344

Except as noted in the above table, all share and per share amounts in this note have been restated for the 4% common stock dividend distributed July 1, ~~2015.~~2016.

(12)

Fair Value Measurements

The Company uses fair value measurements to record fair value adjustments to certain financial and nonfinancial assets and liabilities. The FASB ASC Topic 820,Fair Value Measurements and Disclosures,defines fair value, establishes a framework for the measurement of fair value, and enhances disclosures about fair value measurements. The standard applies whenever other standards require (permit) assets or liabilities to be measured at fair value but does not expand the use of fair value in any new circumstances. In this standard, FASB clarified the principle that fair value should be based on the assumptions market participants would use when pricing the asset or liability. In support of this principle, the standard establishes a fair value hierarchy that prioritizes the information used to develop those assumptions. As of ~~March 31,~~June 30, 2016 and December 31, 2015, respectively, there were no transfers into or out of Levels 1-3.

The fair value hierarchy is as follows:

Level 1 – Inputs are unadjusted quoted prices for identical assets or liabilities in active markets.

Level 2 – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These might include quoted prices for similar assets and liabilities in active markets, such as interest rates and yield curves that are observable at commonly quoted intervals.

Level 3 – Inputs are unobservable inputs for the asset or liability and significant to the fair value. These may be internally developed using the Company’s best information and assumptions that a market participant would consider.

ASC Topic 820 also provides guidance on determining fair value when the volume and level of activity for the asset or liability have significantly decreased and on identifying circumstances when a transaction may not be considered orderly.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

The Company is required to disclose assets and liabilities measured at fair value on a recurring basis separate from those measured at fair value on a nonrecurring basis. Nonfinancial assets measured at fair value on a nonrecurring basis would

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

include foreclosed real estate, long-lived assets, and core deposit intangible assets, which are reviewed when circumstances or other events indicate that impairment may have occurred.

Valuation Methods for Instruments Measured at Fair Value on a Recurring Basis

Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a recurring basis:

Available-for-Sale Securities

The fair value measurements of the Company’s investment securities are determined by a third party pricing service which considers observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bond’s terms and conditions, among other things. The fair value measurements are subject to independent verification to another pricing source by management each quarter for reasonableness. Securities classified as available-for-sale are reported at fair value utilizing Level 2 inputs.

Mortgage Servicing Rights

The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income. The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees. The valuation models estimate the present value of estimated future net servicing income. The Company classifies its servicing rights as Level 3.

Fair Value Measurements
Quoted Prices
in Active
Markets for Other Significant
Identical Observable Unobservable
Assets Inputs Inputs
(in thousands) Fair Value (Level 1) (Level 2) (Level 3)
March 31, 2016
Assets:
Government sponsored enterprises $ 42,212 $ 0 $ 42,212 $ 0
Asset-backed securities 175,843 0 175,843 0
Obligations of states and political subdivisions 27,718 0 27,718 0
Mortgage servicing rights 2,745 0 0 2,745
Total $ 248,518 $ 0 $ 245,773 $ 2,745

December 31, 2015
Assets:
Government sponsored enterprises $ 73,497 $ 0 73,497 0
Asset-backed securities 128,851 0 128,851 0
Obligations of states and political subdivisions 32,706 0 32,706 0
Mortgage servicing rights 2,847 0 0 2,847
Total $ 237,901 $ 0 $ 235,054 $ 2,847

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

			Fair Value Measurements
			Quoted Prices
			in Active
			Markets for		Other		Significant
			Identical		Observable		Unobservable
			Assets		Inputs		Inputs
(in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)
June 30, 2016
Assets:
Government sponsored enterprises	$	38,963	$	0	$	38,963	$	0
Asset-backed securities		167,181		0		167,181		0
Obligations of states and political subdivisions		29,010		0		29,010		0
Mortgage servicing rights		2,511		0		0		2,511
Total	$	237,665	$	0	$	235,154	$	2,511

December 31, 2015
Assets:
Government sponsored enterprises	$	73,497	$	0		73,497		0
Asset-backed securities		128,851		0		128,851		0
Obligations of states and political subdivisions		32,706		0		32,706		0
Mortgage servicing rights		2,847		0		0		2,847
Total	$	237,901	$	0	$	235,054	$	2,847

The changes in Level 3 assets and liabilities measured at fair value on a recurring basis are summarized as follows:

	Fair Value Measurements Using
	Significant Unobservable Inputs						Fair Value Measurements Using						Fair Value Measurements Using
	(Level 3)						Significant Unobservable Inputs						Significant Unobservable Inputs
	Mortgage Servicing Rights						(Level 3)						(Level 3)
	Three Months Ended March 31,						Mortgage Servicing Rights						Mortgage Servicing Rights
*(in thousands)*	2016			2015			Three Months Ended June 30,						Six Months Ended June 30,
							2016			2015			2016			2015
Balance at beginning of period	$	2,847		$	2,762		$	2,745		$	2,662		$	2,847		$	2,762
Total gains or losses (realized/unrealized):
Included in earnings		(155	)		(219	)		(297	)		(42	)		(453	)		(262	)
Included in other comprehensive income		0			0			0			0			0			0
Purchases		0			0			0			0			0			0
Sales		0			0			0			0			0			0
Issues		53			119			63			107			117			227
Settlements		0			0			0			0			0			0
Balance at end of period	$	2,745		$	2,662		$	2,511		$	2,727		$	2,511		$	2,727

The change in valuation of mortgage servicing rightsarising from inputs and assumptions decreased ~~$3,000~~$142,000 and ~~$41,000~~$145,000, compared to an increase of $128,000 and $87,000 for the three and six months ended ~~March 31,~~June 30, 2016 and 2015, respectively. MSR values have been falling steadily throughout 2016. The lower values are primarily related to faster prepay speed assumptions, consistent with lower long term interest rates.

Hawthorn Bancshares, Inc.

and subsidiaries

Quantitative Information about Level 3 Fair Value Measurements
Valuation Technique Unobservable Inputs Input Value
Three Months Ended March 31,
2016 2015
Mortgage servicing rights Discounted cash flows Weighted average constant prepayment rate 10.30 % 11.19 %
Weighted average note rate 3.91 % 3.94 %
Weighted average discount rate 9.19 % 9.26 %
Weighted average expected life (in years) 5.70 5.40

Notes to the Consolidated Financial Statements

(Unaudited)

	Quantitative Information about Level 3 Fair Value Measurements
	Valuation Technique	Unobservable Inputs	Input Value
			Three Months Ended June 30,
			2016			2015
Mortgage servicing rights	Discounted cash flows	Weighted average constant prepayment rate		12.16	%		10.66	%
		Weighted average note rate		3.90	%		3.92	%
		Weighted average discount rate		9.19	%		9.34	%
		Weighted average expected life (in years)		5.10			5.70

Valuation methods for instruments measured at fair value on a nonrecurring basis

Following is a description of the Company’s valuation methodologies used for assets and liabilities recorded at fair value on a nonrecurring basis:

Impaired Loans

The Company does not record loans at fair value on a recurring basis other than loans that are considered impaired. The net carrying value of impaired loans is generally based on fair values of the underlying collateral obtained through independent appraisals or internal evaluations less estimated selling costs, or by discounting the total expected future cash flows. Once the fair value of the collateral less estimated selling costs has been determined and any impairment amount calculated, a specific reserve allocation is made. Because many of these inputs are not observable, the measurements are classified as Level 3. As of ~~March 31,~~June 30, 2016, the Company identified ~~$5.2~~$4.7 million in impaired loans that had specific allowances for losses aggregating ~~$1.3~~$1.6 million. Related to these loans, there was ~~$560,000~~$208,000 and $768,000 in charge-offs recorded during the three and six months ended ~~March 31, 2016.~~June 30, 2016, respectively. As of ~~March 31,~~June 30, 2015, the Company identified ~~$7.7~~$8.3 million in impaired loans that had specific allowances for losses aggregating ~~$2.4~~$2.7 million. Related to these loans, there was ~~$95,000~~$211,000 and $306,000 in charge-offs recorded during the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively.

Other Real Estate and Foreclosed Assets

Other real estate and foreclosed assets consisted of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including autos,

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

manufactured homes, and construction equipment. Other real estate assets are recorded as held for sale initially at the lower of the loan balance or fair value of the collateral less estimated selling costs. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. Because many of these inputs are not observable, the measurements are classified as Level 3.

Hawthorn Bancshares, Inc.

and subsidiaries

Fair Value Measurements Using
Quoted Prices Three
in Active Months
Markets for Other Significant Ended
Identical Observable Unobservable March 31,
Total Assets Inputs Inputs Total Gains
(in thousands) Fair Value (Level 1) (Level 2) (Level 3) (Losses)*
March 31, 2016
Assets:
Impaired loans:
Commercial, financial, & agricultural $ 248 $ 0 $ 0 $ 248 $ (359 )
Real estate construction - commercial 44 0 0 44 0
Real estate mortgage - residential 3,170 0 0 3,170 (35 )
Real estate mortgage - commercial 243 0 0 243 (154 )
Consumer 100 0 0 100 (12 )
Total $ 3,805 $ 0 $ 0 $ 3,805 $ (560 )
Other real estate and foreclosed assets $ 15,471 $ 0 $ 0 $ 15,471 $ 33

March 31, 2015
Assets:
Impaired loans:
Commercial, financial, & agricultural $ 1,130 $ 0 $ 0 $ 1,130 $ 0
Real estate mortgage - residential 3,169 0 0 3,169 (71 )
Real estate mortgage - commercial 818 0 0 818 (23 )
Consumer 174 0 0 174 (1 )
Total $ 5,291 $ 0 $ 0 $ 5,291 $ (95 )

Other real estate and foreclosed assets $ 11,751 $ 0 $ 0 $ 11,751 $ 228

Notes to the Consolidated Financial Statements

(Unaudited)

			Fair Value Measurements Using
			Quoted Prices						Three			Six
			in Active						Months			Months
			Markets for		Other		Significant		Ended			Ended
			Identical		Observable		Unobservable		June 30,			June 30,
	Total		Assets		Inputs		Inputs		Total Gains			Total Gains
(in thousands)	Fair Value		(Level 1)		(Level 2)		(Level 3)		(Losses)*			(Losses)*
June 30, 2016
Assets:
Impaired loans:
Commercial, financial, & agricultural	$	723	$	0	$	0	$	723	$	0			(359	)
Real estate construction - commercial		44		0		0		44		0			0
Real estate mortgage - residential		2,047		0		0		2,047		(181	)		(216	)
Real estate mortgage - commercial		198		0		0		198		(23	)		(177	)
Consumer		85		0		0		85		(4	)		(16	)
Total	$	3,097	$	0	$	0	$	3,097	$	(208	)		(768	)
Other real estate and foreclosed assets	$	15,254	$	0	$	0	$	15,254	$	16			49

June 30, 2015
Assets:
Impaired loans:
Commercial, financial, & agricultural	$	1,201	$	0	$	0	$	1,201	$	(21	)		(21	)
Real estate construction – commercial		47		0		0		47		0			0
Real estate mortgage - residential		3,645		0		0		3,645		(135	)		(206	)
Real estate mortgage - commercial		611		0		0		611		(7	)		(30	)
Consumer		107		0		0		107		(48	)		(49	)
Total	$	5,611	$	0	$	0	$	5,611	$	(211	)		(306	)
Other real estate and foreclosed assets	$	12,516	$	0	$	0	$	12,516	$	(38	)		190

* Total gains (losses) reported for other real estate and foreclosed assets includes charge-offs, valuation write downs, and net losses taken during the periods reported.

(13)

Fair Value of Financial Instruments

The following methods and assumptions were used to estimate the fair value of each class of financial instruments for which it is practicable to estimate such value:

Loans

The fair values of loans are estimated by discounting the expected future cash flows using the current rates at which similar loans could be made to borrowers with similar credit ratings and for the same remaining maturities. The net carrying amount of impaired loans is generally based on the fair values of collateral obtained through independent appraisals or internal evaluations, or by discounting the total expected future cash flows. This method of estimating fair value does not incorporate the exit-price concept of fair value prescribed by ASC Topic 820.

Investment Securities

A detailed description of the fair value measurement of the debt instruments in the available-for-sale sections of the investment security portfolio is provided in theFair Value Measurementsection above. A schedule of investment securities by category and maturity is provided in the notes onInvestment Securities.

~~Hawthorn Bancshares, Inc.~~
~~and subsidiaries~~

~~Notes to the Consolidated Financial Statements~~

~~(Unaudited)~~

Federal Home Loan Bank (FHLB) Stock

Ownership of equity securities of FHLB is restricted and there is no established market for their resale. The carrying amount is a reasonable estimate of fair value.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

Federal Funds Sold, Cash, and Due from Banks

The carrying amounts of short-term federal funds sold and securities purchased under agreements to resell, interest earning deposits with banks, and cash and due from banks approximate fair value. Federal funds sold and securities purchased under agreements to resell classified as short-term generally mature in 90 days or less.

Mortgage Servicing Rights

The fair value of mortgage servicing rights is based on the discounted value of estimated future cash flows utilizing contractual cash flows, servicing rate, constant prepayment rate, servicing cost, and discount rate factors. Accordingly, the fair value is estimated based on a valuation model that calculates the present value of estimated future net servicing income.The model incorporates assumptions that market participants use in estimating future net servicing income, including estimates of prepayment speeds, market discount rates, cost to service, float earnings rates, and other ancillary income, including late fees.

Cash Surrender Value - Life Insurance

The fair value of Bank owned life insurance (BOLI) approximates the carrying amount. Upon liquidation of these investments, the Company would receive the cash surrender value which equals the carrying amount.

Accrued Interest Receivable and Payable

For accrued interest receivable and payable, the carrying amount is a reasonable estimate of fair value because of the short maturity for these financial instruments.

Deposits

The fair value of deposits with no stated maturity, such as noninterest-bearing demand, NOW accounts, savings, and money market, is equal to the amount payable on demand. The fair value of time deposits is based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.

Securities Sold under Agreements to Repurchase and Interest-bearing Demand Notes to U.S. Treasury

For securities sold under agreements to repurchase and interest-bearing demand notes to U.S. Treasury, the carrying amount is a reasonable estimate of fair value, as such instruments reprice in a short time period.

Subordinated Notes and Other Borrowings

The fair value of subordinated notes and other borrowings is based on the discounted value of contractual cashflows. The discount rate is estimated using the rates currently offered for other borrowed money of similar remaining maturities.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

A summary of the carrying amounts and fair values of the Company’s financial instruments at ~~March 31,~~June 30, 2016 and December 31, 2015 is as follows:

March 31, 2016
Fair Value Measurements
Quoted Prices
in Active Net
Markets for Other Significant
March 31, 2016 Identical Observable Unobservable
Carrying Fair Assets Inputs Inputs
(in thousands) Amount Value (Level 1) (Level 2) (Level 3)
Assets:
Cash and due from banks $ 18,184 $ 18,184 $ 18,184 $ 0 $ 0
Federal funds sold and overnight interest-bearing deposits 24,587 24,587 24,587 0 0
Investment in available-for-sale securities 245,773 245,773 0 245,773 0
Loans, net 866,681 867,720 0 0 867,720
Investment in FHLB stock 3,433 3,433 0 3,433 0
Mortgage servicing rights 2,745 2,745 0 0 2,745
Cash surrender value - life insurance 2,361 2,361 0 2,361 0
Accrued interest receivable 4,510 4,510 4,510 0 0
$ 1,168,274 $ 1,169,313 $ 47,281 $ 251,567 $ 870,465
Liabilities:
Deposits:
Non-interest bearing demand $ 216,886 $ 216,886 $ 216,886 $ 0 $ 0
Savings, interest checking and money market 485,759 485,759 485,759 0 0
Time deposits 289,915 289,896 0 0 289,896
Federal funds purchased and securities sold under agreements to repurchase 41,523 41,523 41,523 0 0
Subordinated notes 49,486 33,455 0 33,455 0
Federal Home Loan Bank advances 50,000 50,927 0 50,927 0
Accrued interest payable 379 379 379 0 0
$ 1,133,948 $ 1,118,825 $ 744,547 $ 84,382 $ 289,896

					June 30, 2016
					Fair Value Measurements
					Quoted Prices
					in Active				Net
					Markets for		Other		Significant
	June 30, 2016				Identical		Observable		Unobservable
	Carrying		Fair		Assets		Inputs		Inputs
(in thousands)	Amount		Value		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash and due from banks	$	18,093	$	18,093	$	18,093	$	0	$	0
Federal funds sold and overnight interest-bearing deposits		18,939		18,939		18,939		0		0
Investment in available-for-sale securities		235,154		235,154		0		235,154		0
Loans, net		913,550		918,073		0		0		918,073
Investment in FHLB stock		4,393		4,393		0		4,393		0
Mortgage servicing rights		2,511		2,511		0		0		2,511
Cash surrender value - life insurance		2,379		2,379		0		2,379		0
Accrued interest receivable		4,626		4,626		4,626		0		0
	$	1,199,645	$	1,204,168	$	41,658	$	241,926	$	920,584
Liabilities:
Deposits:
Non-interest bearing demand	$	217,777	$	217,777	$	217,777	$	0	$	0
Savings, interest checking and money market		477,797		477,797		477,797		0		0
Time deposits		309,667		309,321		0		0		309,321
Federal funds purchased and securities sold under agreements to repurchase		35,694		35,694		35,694		0		0
Subordinated notes		49,486		32,465		0		32,465		0
Federal Home Loan Bank advances		74,000		75,067		0		75,067		0
Accrued interest payable		372		372		372		0		0
	$	1,164,793	$	1,148,493	$	731,640	$	107,532	$	309,321

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

					December 31, 2015
					Fair Value Measurements
					Quoted Prices
					in Active				Net
					Markets for		Other		Significant
	December 31, 2015				Identical		Observable		Unobservable
	Carrying		Fair		Assets		Inputs		Inputs
(in thousands)	amount		value		(Level 1)		(Level 2)		(Level 3)
Assets:
Cash and due from banks	$	20,484	$	20,484	$	20,484	$	0	$	0
Federal funds sold and overnight interest-bearing deposits		7,893		7,893		7,893		0		0
Investment in available-for-sale securities		235,054		235,054		0		235,054		0
Loans, net		856,476		854,775		0		0		854,775
Investment in FHLB stock		3,390		3,390		0		3,390		0
Mortgage servicing rights		2,847		2,847		0		0		2,847
Cash surrender value - life insurance		2,348		2,348		0		2,348		0
Accrued interest receivable		4,853		4,853		4,853		0		0
	$	1,133,345	$	1,131,644	$	33,230	$	240,792	$	857,622
Liabilities:
Deposits:
Non-interest bearing demand	$	208,035	$	208,035	$	208,035	$	0	$	0
Savings, interest checking and money market		441,080		441,080		441,080		0		0
Time deposits		298,082		298,323		0		0		298,323
Federal funds purchased and securities sold under agreements to repurchase		56,834		56,834		56,834		0		0
Subordinated notes		49,486		40,821		0		40,821		0
Federal Home Loan Bank advances		50,000		52,340		0		52,340		0
Accrued interest payable		382		382		382		0		0
	$	1,103,899	$	1,097,815	$	706,331	$	93,161	$	298,323

Off-Balance Sheet Financial Instruments

The fair value of commitments to extend credit and standby letters of credit is estimated using the fees currently charged to enter into similar agreements, taking into account the remaining terms of the agreements, the likelihood of the counterparties drawing on such financial instruments, and the present creditworthiness of such counterparties. The Company believes such commitments have been made on terms that are competitive in the markets in which it operates.

Limitations

The fair value estimates provided are made at a point in time based on market information and information about the financial instruments. Because no market exists for a portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other factors. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the fair value estimates.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

(14)

Repurchase Reserve Liability

The Company’s repurchase reserve liability for estimated losses incurred on sold loans was $160,000 at both ~~March 31,~~June 30, 2016 and December 31, 2015. This liability represents management’s estimate of the potential repurchase or make-whole liability for residential mortgage loans originated for sale that may arise from representation and warranty claims that could relate to a variety of issues, including but not limited to, misrepresentation of facts, appraisal issues, or program requirements that may not meet investor guidelines. At ~~March 31, 2015,~~June 30, 2016, the Company accrued ~~$39,000~~$2,000 for the reimbursement of expenses incurred on one repurchase loss ~~that was~~ remitted in April ~~2015.~~2016 compared to $40,000 accrued for the expenses on one repurchase loss remitted in April 2015 of the prior year. At ~~March 31,~~June 30, 2016, the Company was servicing ~~2,986~~2,944 loans sold to the secondary market with a balance of approximately ~~$308.1~~$304.7 million compared to 3,024 loans sold with a balance of approximately $312.1 million at December 31, 2015.

	Three Months Ended March 31,					Three Months Ended June 30,						Six Months Ended June 30,
(in thousands)	2016		2015			2016			2015			2016			2015
Balance at beginning of year	$	160	$	160		$	160		$	160		$	160		$	160
Provision for repurchase liability		0		40			2			1			2			40
Reimbursement of expenses		0		(40	)		(2	)		(1	)		(2	)		(40	)
Balance at end of year	$	160	$	160		$	160		$	160		$	160		$	160

(15)

Commitments and Contingencies

The Company issues financial instruments with off-balance-sheet risk in the normal course of business of meeting the financing needs of its customers. These financial instruments include commitments to extend credit and standby letters of credit. These instruments may involve, to varying degrees, elements of credit and interest rate risk in excess of the amounts recognized in the consolidated balance sheets.

The Company’s extent of involvement and maximum potential exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit and standby letters of credit is represented by the contractual amount of these instruments. The Company uses the same credit policies in making commitments and conditional obligations as it does for financial instruments included on its consolidated balance sheets. At ~~March 31,~~June 30, 2016, no amounts have been accrued for any estimated losses for these financial instruments.

The contractual amount of off-balance-sheet financial instruments were as follows as of the dates indicated:

	March 31,		December 31,		June 30,		December 31,
(in thousands)	2016		2015		2016		2015
Commitments to extend credit	$	232,687	$	161,306	$	217,321	$	161,306
Commitments to originate residential first and second mortgage loans		5,611		3,175		4,495		3,175
Standby letters of credit		1,462		1,466		1,455		1,466
Total		239,760		165,947		223,271		165,947

Commitments

Commitments to extend credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since certain of the commitments and letters of credit are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company evaluates each customer’s creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Company upon extension of credit, is based on management’s credit evaluation of the customer. Collateral held varies, but may include accounts receivable, inventory, furniture and equipment, and real estate.

Standby letters of credit are conditional commitments issued by the Company to guarantee the performance of a customer to a third party. These standby letters of credit are primarily issued to support contractual obligations of the Company’s customers. The approximate remaining term of standby letters of credit range from one month to five years at ~~March 31,~~June 30, 2016.

Hawthorn Bancshares, Inc.

and subsidiaries

Notes to the Consolidated Financial Statements

(Unaudited)

Pending Litigation

The Company and its subsidiaries are defendants in various legal actions incidental to the Company’s past and current business activities. Based on the Company’s analysis, and considering the inherent uncertainties associated with litigation, management does not believe that it is reasonably possible that these legal actions will materially adversely affect the Company’s consolidated financial condition or results of operations in the near term. The Company records a loss accrual for all legal matters for which it deems a loss is probable and can be reasonably estimated. Some legal matters, which are at early stages in the legal process, have not yet progressed to the point where a loss is deemed probable or an amount can be estimated.

Item 2 - Management’s Discussion and Analysis of Financial Condition

And Results of Operations

This report contains certain forward-looking statements with respect to the financial condition, results of operations, plans, objectives, future performance and business of the Company, Hawthorn Bancshares, Inc., and its subsidiaries, including, without limitation:

statements that are not historical in nature, and

statements preceded by, followed by or that include the wordsbelieves,expects, may, will, should, could, anticipates, estimates, intends or similar expressions.

Forward-looking statements are not guarantees of future performance or results. They involve risks, uncertainties and assumptions. Actual results may differ materially from those contemplated by the forward-looking statements due to, among others, the following factors:

competitive pressures among financial services companies may increase significantly,

changes in the interest rate environment may reduce interest margins,

general economic conditions, either nationally or in Missouri, may be less favorable than expected and may adversely affect the quality of our loans and other assets,

increases in non-performing assets in the Company’s loan portfolios and adverse economic conditions may necessitate increases to our provisions for loan losses,

costs or difficulties related to the integration of the business of the Company and its acquisition targets may be greater than expected,

legislative or regulatory changes may adversely affect the business in which the Company and its subsidiaries are engaged, and

changes may occur in the securities markets.

We have described under the captionRisk Factors in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015, and in other reports filed with the SEC from time to time, additional factors that could cause actual results to be materially different from those described in the forward-looking statements. Other factors that have not been identified in this report could also have this effect. You are cautioned not to put undue reliance on any forward-looking statement, which speak only as of the date they were made.

Overview

Crucial to the Company’s community banking strategy is growth in its commercial banking services, retail mortgage lending and retail banking services. Through the branch network of its subsidiary bank, the Company, with $1.2 billion in assets at ~~March 31,~~June 30, 2016, provides a broad range of commercial and personal banking services. The Bank’s specialties include commercial banking for small and mid-sized businesses, including equipment, operating, commercial real estate, Small Business (SBA) loans, and personal banking services including real estate mortgage lending, installment and consumer loans, certificates of deposit, individual retirement and other time deposit accounts, checking accounts, savings accounts, and money market accounts. Other financial services that the Company provides include trust services that include estate planning, investment and asset management services and a comprehensive suite of cash management services. The geographic areas in which the Company provides products and services include the communities in and surrounding Jefferson City, Columbia, Clinton, Warsaw, Springfield, Branson, and the greater Kansas City metropolitan area.

The Company's primary source of revenue is net interest income derived primarily from lending and deposit taking activities. Much of the Company's business is commercial, commercial real estate development, and mortgage lending. The Company's income from mortgage brokerage activities is directly dependent on mortgage rates and the level of home purchases and refinancings.

The success of the Company's growth strategy depends primarily on the ability of its banking subsidiary to generate an increasing level of loans and deposits at acceptable risk levels and on acceptable terms without significant increases in non-interest expenses relative to revenues generated. The Company's financial performance also depends, in part, on its ability to manage various portfolios and to successfully introduce additional financial products and services by expanding new and existing customer relationships, utilizing improved technology, and enhancing customer satisfaction. Furthermore, the success

of the Company's growth strategy depends on its ability to maintain sufficient regulatory capital levels during periods in which general economic conditions are unfavorable and despite economic conditions being beyond its control.

The Company’s subsidiary bank is a full-service bank conducting a general banking business, offering its customers checking and savings accounts, debit cards, certificates of deposit, safety deposit boxes and a wide range of lending services, including commercial and industrial loans, residential real estate loans, single payment personal loans, installment loans and credit card accounts. In addition, the Bank provides trust services.

The deposit accounts of the Bank are insured by the Federal Deposit Insurance Corporation (FDIC) to the extent provided by law. The operations of the Bank are supervised and regulated by the FDIC and the Missouri Division of Finance. Periodic examinations of the Bank are conducted by representatives of the FDIC and the Missouri Division of Finance. Such regulations, supervision and examinations are principally for the benefit of depositors, rather than for the benefit of shareholders. The Company is subject to supervision and examination by the Board of Governors of the Federal Reserve System.

CRITICAL ACCOUNTING POLICIES

The following accounting policies are considered most critical to the understanding of the Company’s financial condition and results of operations. These critical accounting policies require management’s most difficult, subjective and complex judgments about matters that are inherently uncertain. Because these estimates and judgments are based on current circumstances, they may change over time or prove to be inaccurate based on actual experiences. In the event that different assumptions or conditions were to prevail, and depending upon the severity of such changes, the possibility of a materially different financial condition and/or results of operations could reasonably be expected. The impact and any associated risks related to the critical accounting policies on the business operations are discussed throughoutManagement’s Discussion and Analysis of Financial Condition and Results of Operations, where such policies affect the reported and expected financial results.

Allowance for Loan Losses

Management has identified the accounting policy related to the allowance for loan losses as critical to the understanding of the Company's results of operations, since the application of this policy requires significant management assumptions and estimates that could result in materially different amounts to be reported if conditions or underlying circumstances were to change. Further discussion of the methodology used in establishing the allowance and the impact of any associated risks related to these policies on the Company’s business operations is provided in note 1 to the Company’s unaudited consolidated financial statements and is also discussed in theLending and Credit Management section below. Many of the loans are deemed collateral dependent for purposes of the measurement of the impairment loss, thus the fair value of the underlying collateral and sensitivity of such fair values due to changing market conditions, supply and demand, condition of the collateral and other factors can be volatile over periods of time. Such volatility can have an impact on the financial performance of the Company.

Other Real Estate and Foreclosed Assets

Other real estate and foreclosed assets consist of loan collateral that has been repossessed through foreclosure. This collateral is comprised of commercial and residential real estate and other non-real estate property, including autos, manufactured homes, and construction equipment. Other real estate assets are initially recorded as held for sale at the fair value of the collateral less estimated selling costs. Any adjustment is recorded as a charge-off against the allowance for loan losses. The Company relies on external appraisals and assessment of property values by internal staff. In the case of non-real estate collateral, reliance is placed on a variety of sources, including external estimates of value and judgment based on experience and expertise of internal specialists. Subsequent to foreclosure, valuations are updated periodically, and the assets may be written down to reflect a new cost basis. The write-downs are recorded as other real estate expense, net. The Company establishes a valuation allowance related to other real estate owned on an asset-by-asset basis. The valuation allowance is created during the holding period when the fair value less cost to sell is lower than the cost of the property.

SELECTED CONSOLIDATED FINANCIAL DATA

The following table presents selected consolidated financial information for the Company as of and for each of the three and six months ended ~~March 31,~~June 30, 2016 and 2015, respectively. The selected consolidated financial data should be read in conjunction with the unaudited consolidated financial statements of the Company, including the related notes, presented elsewhere herein.

Selected Financial Data
Three Months Ended
March 31,
(In thousands, except per share data) 2016 2015
Per Share Data
Basic earnings per share $ 0.37 $ 0.39
Diluted earnings per share 0.37 0.39
Dividends paid on common stock 271 262
Book value per share 16.53 15.24
Market price per share 14.75 12.88
Selected Ratios
(Based on average balance sheets)
Return on total assets 0.66 % 0.73 %
Return on stockholders' equity 9.02 % 10.60 %
Stockholders' equity to total assets 7.28 % 6.88 %
Efficiency ratio (1) 73.87 % 72.78 %

(Based on end-of-period data)
Stockholders' equity to assets 7.28 % 6.93 %
Total risk-based capital ratio 14.65 % 15.49 %
Tier 1 risk-based capital ratio 12.03 % 12.16 %
Common equity Tier 1 capital 9.02 % 9.07 %
Tier 1 leverage ratio (2) 9.90 % 9.24 %

Selected Financial Data

	Three Months Ended						Six Months Ended
	June 30,						June 30,
(In thousands, except per share data)	2016			2015			2016			2015
Per Share Data
Basic earnings per share	$	0.25		$	0.34		$	0.60		$	0.72
Diluted earnings per share		0.25			0.34			0.60			0.72
Dividends paid on common stock		271			261			542			523
Book value per share								16.24			14.80
Market price per share								13.79			13.77
Selected Ratios
(Based on average balance sheets)
Return on total assets		0.46	%		0.65	%		0.56	%		0.69	%
Return on stockholders' equity		6.26	%		9.21	%		7.62	%		9.89	%
Stockholders' equity to total assets		7.31	%		7.02	%		7.29	%		6.95	%
Efficiency ratio (1)		78.46	%		74.46	%		76.13	%		73.64	%

(Based on end-of-period data)
Stockholders' equity to assets								7.25	%		6.96	%
Total risk-based capital ratio								14.19	%		14.89	%
Tier 1 risk-based capital ratio								11.63	%		11.80	%
Common equity Tier 1 capital								8.73	%		8.86	%
Tier 1 leverage ratio (2)								9.88	%		9.52	%

(1)

Efficiency ratio is calculated as non-interest expense as a percentage of revenue. Total revenue includes net interest income and non-interest income.

(2)

Tier I leverage ratio is calculated by dividing Tier 1 capital by average total consolidated assets.

RESULTS OF OPERATIONS ANALYSIS

The Company has prepared all of the consolidated financial information in this report in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP). In preparing the consolidated financial statements in accordance with U.S. GAAP, the Company makes estimates and assumptions that affect the reported amount of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenue and expenses during the reporting period. There can be no assurances that actual results will not differ from those estimates.

	Three Months Ended March 31,										Three Months Ended June 30,										Six Months Ended June 30,
(In thousands)	2016		2015		$ Change			% Change			2016		2015		$ Change			% Change			2016		2015		$ Change			% Change

Net interest income	$	9,848	$	9,978	$	(130	)		(1.3	)%	$	9,971	$	9,984	$	(13	)		(0.1	)%	$	19,819	$	19,962	$	(143	)		(0.7	)%
Provision for loan losses		250		-		250			100.0			425		250		175			100.0			675		250		425			100.0
Noninterest income		2,448		1,987		461			23.2			1,949		2,461		(512	)		(20.8	)		4,397		4,448		(51	)		(1.1	)
Noninterest expense		9,083		8,708		375			N.M.			9,353		9,267		86			0.9			18,436		17,975		461			2.6
Income before income taxes		2,963		3,257		(294	)		(9.0	)		2,142		2,928		(786	)		(26.8	)		5,105		6,185		(1,080	)		(17.5	)
Income tax expense		965		1,119		(154	)		(13.8	)		730		1,001		(271	)		(27.1	)		1,695		2,120		(425	)		(20.0	)
Net income	$	1,998	$	2,138	$	(140	)		(6.5	)%	$	1,412	$	1,927	$	(515	)		(26.7	)%	$	3,410	$	4,065	$	(655	)		(16.1	)%

Consolidated net income ~~of $2.0~~decreased $515,000 to $1.4 million, or ~~$0.37~~$0.25 per diluted share, for the three months ended ~~March 31,~~June 30, 2016 ~~decreased $140,000~~ compared to ~~$2.1~~$1.9 million, or ~~$0.39~~$0.34 per diluted share, for the three months ended ~~March 31,~~June 30, 2015. For the three months ended ~~March 31,~~June 30, 2016, the return on average assets was ~~0.66%~~0.46%, the return on average stockholders’ equity was ~~9.02%~~6.26%, and the efficiency ratio was ~~73.87%~~78.46%.

Consolidated net income decreased $655,000 to $3.4 million, or $0.60 per diluted share, for the six months ended June 30, 2016 compared to $4.1 million, or $0.72 per diluted share, for the six months ended June 30, 2015. For the six months ended June 30, 2016, the return on average assets was 0.56%, the return on average stockholders’ equity was 7.62%, and the efficiency ratio was 76.13%.

Net interest income was $10.0 million and $19.8 million for ~~both~~ the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to $10.0 million and ~~2015.~~$20.0 million for the three and six months end June 30, 2015, respectively. The net interest margin (expressed on a fully taxable equivalent basis) decreased to ~~3.51%~~3.49% for the three months ended ~~March 31,~~June 30, 2016, compared to ~~3.71%~~3.63% for the three months ended ~~March 31,~~June 30, 2015, and decreased to 3.49% for the six months ended June 30, 2016 compared to 3.67% for the six months ended June 30, 2015. These changes are discussed in greater detail under theAverage Balance Sheets and Rate and Volume Analysis section below.

A ~~$250,000~~$425,000 and $675,000provision for loan losseswas recorded for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to noa $250,000 provision for the three and six months ended ~~March 31,~~June 30, 2015.

The Company’s net ~~charge-offs~~recoveries were ~~$223,000,~~$336,000, or ~~0.03% of average loans, for the three months ended March 31, 2016 compared to net recoveries of $662,000, or (0.08)~~(0.04)% of average loans, for the three months ended ~~March 31,~~June 30, 2016 compared to net charge-offs of $25,000, or 0.00% of average loans, for the three months ended June 30, 2015. For the six months ended June 30, 2016, the Company’s net recoveries were $113,000, or (0.01)% of average loans compared to net recoveries of $637,000, or (0.07)% of average loans for the six months ended June 30, 2015.

Non-performing loans totaled ~~$9.0~~$9.5 million, or ~~1.03%~~1.02% of total loans, at ~~March 31,~~June 30, 2016 compared to $10.3 million, or 1.19% of total loans, at December 31, 2015, and ~~$29.1~~$18.1 million, or ~~3.38%~~2.09% of total loans, at ~~March 31,~~June 30, 2015. These changes are discussed in greater detail under theLending and Credit Management section below.

��

Non-interest income ~~increased $461,000,~~decreased $512,000, or ~~23.2%~~20.80%, to $1.9 million for the three months ended ~~March 31,~~June 30, 2016 compared to $2.5 million for the three months ended ~~March 31,~~June 30, 2015, and was consistent at $4.4 million for both the six months ended June 30, 2016 and 2015. These changes are discussed in greater detail below underNon-interest ~~Income.~~Income.

Non-interest expense increased ~~$375,000,~~$86,000, or ~~4.3%~~0.90%, to $9.4 million for the three months ended ~~March 31,~~June 30, 2016 compared to $9.3 million for the three months ended ~~March 31,~~June 30, 2015, and increased $461,000, or 2.60%, to $18.4 million for the six months ended June 30, 2016 compared to $18.0 million for the six months ended June 30, 2015. These changes are discussed in greater detail below underNon-interest ~~Expense.~~Expense.

Average Balance Sheets

Net interest income is the largest source of revenue resulting from the Company’s lending, investing, borrowing, and deposit gathering activities. It is affected by both changes in the level of interest rates and changes in the amounts and mix of interest earning assets and interest bearing liabilities. The following table presents average balance sheets, net interest income, average yields of earning assets, average costs of interest bearing liabilities, net interest spread and net interest margin on a fully taxable equivalent basis for each of the periods ended ~~March 31,~~June 30, 2016 and 2015, respectively.

	Three Months Ended March 31,																Three Months Ended June 30,
(In thousands)	2016								2015								2016								2015
				Interest		Rate						Interest		Rate						Interest		Rate						Interest		Rate
	Average			Income/		Earned/			Average			Income/		Earned/			Average			Income/		Earned/			Average			Income/		Earned/
	Balance			Expense(1)		Paid(1)			Balance			Expense(1)		Paid(1)			Balance			Expense(1)		Paid(1)			Balance			Expense(1)		Paid(1)
ASSETS
Loans: (2) (4)
Commercial	$	146,984		$	1,715		4.69	%	$	148,702		$	1,834		5.00	%	$	154,509		$	1,794		4.67	%	$	156,362		$	1,822		4.67	%
Real estate construction - residential		18,128			207		4.59			17,682			181		4.15			18,207			206		4.55			13,487			223		6.63
Real estate construction - commercial		35,333			409		4.66			49,790			560		4.56			42,980			540		5.05			46,483			507		4.37
Real estate mortgage - residential		253,511			2,910		4.62			246,281			2,911		4.79			250,868			2,844		4.56			247,262			2,873		4.66
Real estate mortgage - commercial		388,423			4,522		4.68			374,598			4,380		4.74			404,141			4,686		4.66			377,636			4,460		4.74
Consumer		23,881			275		4.63			19,762			259		5.32			25,707			288		4.51			20,101			271		5.41
Total loans	$	866,260		$	10,038		4.66	%	$	856,815		$	10,125		4.79	%	$	896,412		$	10,358		4.65	%	$	861,331		$	10,156		4.73	%
Investment securities: (3)
Government sponsored enterprises	$	64,459		$	188		1.17	%	$	69,142		$	244		1.43	%	$	40,925		$	117		1.15	%	$	76,505		$	267		1.40	%
Asset backed securities		150,626			737		1.97			122,887			642		2.12			171,765			700		1.64			130,668			608		1.87
State and municipal		31,645			227		2.89			35,663			290		3.30			28,156			191		2.76			34,873			273		3.14
Total investment securities	$	246,730		$	1,152		1.88	%	$	227,692		$	1,176		2.09	%	$	240,846		$	1,008		1.68	%	$	242,046		$	1,148		1.90	%
Other investments and securities, at cost		8,038			76		3.80			4,612			26		2.29			8,544			75		3.53			5,616			40		2.86
Federal funds sold and interest bearing deposits in other financial institutions		22,313			32		0.58			17,883			13		0.29			16,140			18		0.45			9,024			8		0.36
Total interest earning assets	$	1,143,341		$	11,298		3.97	%	$	1,107,002		$	11,340		4.15	%	$	1,161,942		$	11,459		3.97	%	$	1,118,017		$	11,352		4.07	%
All other assets		90,502								90,536								88,640								87,922
Allowance for loan losses		(8,588	)							(9,353	)							(8,909	)							(9,939	)
Total assets	$	1,225,255							$	1,188,185							$	1,241,673							$	1,196,000
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES AND
STOCKHOLDERS' EQUITY
NOW accounts	$	209,639		$	167		0.32	%	$	221,965		$	133		0.24	%	$	205,801		$	157		0.31	%	$	209,967		$	128		0.24	%
Savings		92,226			12		0.05			85,522			11		0.05			97,027			12		0.05			89,789			12		0.05
Money market		178,539			116		0.26			166,208			106		0.26			181,724			118		0.26			170,067			107		0.25
Time deposits of $100,000 and over		129,091			209		0.65			136,356			209		0.62			136,272			232		0.68			141,881			222		0.63
Other time deposits		164,414			240		0.59			182,384			293		0.65			161,165			236		0.59			177,360			268		0.61
Total time deposits	$	773,909		$	744		0.39	%	$	792,435		$	752		0.38	%	$	781,989		$	755		0.39	%	$	789,064		$	737		0.37	%
Federal funds purchased and securities sold under agreements to repurchase		49,295			23		0.19			18,825			8		0.17			36,333			15		0.17			22,565			9		0.16
Subordinated notes		49,486			354		2.88			49,486			313		2.57			49,486			366		2.97			49,486			320		2.59
Federal Home Loan Bank Advances		50,000			207		1.67			40,200			147		1.48			61,604			243		1.59			42,242			164		1.56
Total borrowings	$	148,781		$	584		1.58	%	$	108,511		$	468		1.75	%	$	147,423		$	624		1.70	%	$	114,293		$	493		1.73	%
Total interest bearing liabilities	$	922,690		$	1,328		0.58	%	$	900,946		$	1,220		0.55	%	$	929,412		$	1,379		0.60	%	$	903,357		$	1,230		0.55	%
Demand deposits		203,096								194,332								212,569								199,513
Other liabilities		10,325								11,125								8,902								9,207
Total liabilities		1,136,111								1,106,403								1,150,883								1,112,077
Stockholders' equity		89,144								81,782								90,790								83,923
Total liabilities and stockholders' equity	$	1,225,255							$	1,188,185							$	1,241,673							$	1,196,000
Net interest income (FTE)					9,970								10,120								10,080								10,122
Net interest spread							3.39	%							3.60	%							3.37	%							3.52	%
Net interest margin							3.51	%							3.71	%							3.49	%							3.63	%

(1)

Interest income and yields are presented on a fully taxable equivalent basis using the federal statutory income tax rate of 34%, net of nondeductible interest expense. Such adjustments totaled ~~$122,000~~$109,000 and ~~$142,000~~$138,000 for the three months ended ~~March 31,~~June 30, 2016 and 2015, respectively.

(2)

Non-accruing loans are included in the average amounts outstanding.

(3)

Average balances based on amortized cost.

(4)

Fees and costs on loans are included in interest income.

	Six Months Ended June 30,
(In thousands)	2016								2015
				Interest		Rate						Interest		Rate
	Average			Income/		Earned/			Average			Income/		Earned/
	Balance			Expense(1)		Paid(1)			Balance			Expense(1)		Paid(1)
ASSETS
Loans: (2) (4)
Commercial	$	150,746		$	3,509		4.67	%	$	152,553		$	3,656		4.83	%
Real estate construction - residential		18,167			414		4.57			15,573			404		5.23
Real estate construction - commercial		39,157			949		4.86			48,128			1,067		4.47
Real estate mortgage - residential		252,190			5,754		4.58			246,774			5,783		4.73
Real estate mortgage - commercial		396,282			9,208		4.66			376,126			8,840		4.74
Consumer		24,794			562		4.55			19,932			530		5.36
Total loans	$	881,336		$	20,396		4.64	%	$	859,086		$	20,280		4.76	%
Investment securities: (3)
Government sponsored enterprises	$	52,692		$	305		1.16	%	$	72,844		$	511		1.41	%
Asset backed securities		161,195			1,437		1.79			126,799			1,250		1.99
State and municipal		29,901			419		2.81			35,266			563		3.22
Total investment securities	$	243,788		$	2,161		1.78	%	$	234,909		$	2,324		2.00	%
Other investments and securities, at cost		8,291			151		3.65			5,116			66		2.60
Federal funds sold and interest bearing deposits in other financial institutions		19,226			50		0.52			13,429			22		0.30
Total interest earning assets	$	1,152,641		$	22,758		3.96	%	$	1,112,540		$	22,692		4.11	%
All other assets		89,571								89,222
Allowance for loan losses		(8,748	)							(9,648	)
Total assets	$	1,233,464							$	1,192,114
LIABILITIES AND
STOCKHOLDERS' EQUITY
NOW accounts	$	207,720		$	324		0.31	%	$	212,777		$	260		0.25	%
Savings		94,627			24		0.05			87,735			23		0.05
Money market		180,131			234		0.26			171,303			213		0.25
Time deposits of $100,000 and over		132,682			441		0.67			139,135			432		0.63
Other time deposits		162,789			476		0.59			179,790			562		0.63
Total time deposits	$	777,949		$	1,499		0.39	%	$	790,740		$	1,490		0.38	%
Federal funds purchased and securities sold under agreements to repurchase		42,814			39		0.18			20,705			16		0.16
Subordinated notes		49,486			720		2.92			49,486			633		2.58
Federal Home Loan Bank Advances		55,802			450		1.62			41,227			311		1.52
Total borrowings	$	148,102		$	1,209		1.64	%	$	111,418		$	960		1.74	%
Total interest bearing liabilities	$	926,051		$	2,708		0.59	%	$	902,158		$	2,450		0.55	%
Demand deposits		207,833								196,937
Other liabilities		9,613								10,161
Total liabilities		1,143,497								1,109,256
Stockholders' equity		89,967								82,858
Total liabilities and stockholders' equity	$	1,233,464							$	1,192,114
Net interest income (FTE)					20,050								20,242
Net interest spread							3.37	%							3.56	%
Net interest margin							3.49	%							3.67	%

(1)

Interest income and yields are presented on a fully taxable equivalent basis using the federal statutory income tax rate of 34%, net of nondeductible interest expense. Such adjustments totaled $231,000 and $280,000 for the six months ended June 30, 2016 and 2015, respectively.

(2)

Non-accruing loans are included in the average amounts outstanding.

(3)

Average balances based on amortized cost.

(4)

Fees and costs on loans are included in interest income.

Rate and Volume Analysis

The following table summarizes the changes in net interest income on a fully taxable equivalent basis, by major category of interest earning assets and interest bearing liabilities, identifying changes related to volumes and rates for the three and six months ended ~~March 31,~~June 30, 2016 compared to the three and six months ended ~~March 31,~~June 30, 2015. The change in interest due to the combined rate/volume variance has been allocated to rate and volume changes in proportion to the absolute dollar amounts of change in each.

	Three Months Ended March 31,									Three Months Ended June 30,									Six Months Ended June 30,
	2016 vs. 2015									2016 vs. 2015									2016 vs. 2015
				Change due to									Change due to									Change due to
	Total			Average			Average			Total			Average			Average			Total			Average			Average
(In thousands)	Change			Volume			Rate			Change			Volume			Rate			Change			Volume			Rate
Interest income on a fully taxable equivalent basis: (1)
Loans: (2) (4)
Commercial	$	(119	)	$	(21	)	$	(98	)	$	(28	)	$	(22	)	$	(6	)	$	(147	)	$	(43	)	$	(104	)
Real estate construction - residential		26			8			18			(17	)		65			(82	)		10			62			(52	)
Real estate construction - commercial		(151	)		(167	)		16			33			(40	)		73			(118	)		(211	)		93
Real estate mortgage - residential		(1	)		84			(85	)		(29	)		42			(71	)		(29	)		125			(154	)
Real estate mortgage - commercial		142			161			(19	)		226			308			(82	)		368			470			(102	)
Consumer		16			50			(34	)		17			68			(51	)		32			117			(85	)
Investment securities: (3)
Government sponsored entities		(56	)		(16	)		(40	)		(150	)		(108	)		(42	)		(206	)		(126	)		(80	)
Asset backed securities		95			138			(43	)		92			174			(82	)		187			315			(128	)
State and municipal		(63	)		(31	)		(32	)		(82	)		(49	)		(33	)		(144	)		(80	)		(64	)
Other investments and securities, at cost		50			26			24			35			24			11			85			51			34
Federal funds sold and interest bearing deposits in other financial institutions		19			4			15			10			7			3			28			11			17
Total interest income		(42	)		236			(278	)		107			469			(362	)		66			691			(625	)
Interest expense:
NOW accounts		34			(7	)		41			29			(3	)		32			64			(6	)		70
Savings		1			1			0			0			1			(1	)		1			2			(1	)
Money market		10			8			2			11			7			4			21			11			10
Time deposits of $100,000 and over		0			(11	)		11			10			(9	)		19			9			(21	)		30
Other time deposits		(53	)		(28	)		(25	)		(32	)		(23	)		(9	)		(86	)		(51	)		(35	)
Federal funds purchased and securities sold under agreements to repurchase		15			14			1			6			5			1			23			20			3
Subordinated notes		41			0			41			46			0			46			87			0			87
Federal Home Loan Bank advances		60			39			21			79			76			3			139			116			23
Total interest expense		108			16			92			149			54			95			258			71			187
Net interest income on a fully taxable equivalent basis	$	(150	)	$	220		$	(370	)	$	(42	)	$	415		$	(457	)	$	(192	)	$	620		$	(812	)

(1)

Interest income and yields are presented on a fully taxable equivalent basis using the Federal statutory income tax rate of 34%, net of nondeductible interest expense. Such adjustments totaled ~~$122,000~~$109,000 and ~~$142,000~~$231,000 for the three and six months ~~March 31,~~end June 30, 2016, respectively, compared to $138,000 and $280,000 for the three and six months June 30, 2015, respectively.

(2)

Non-accruing loans are included in the average amounts outstanding.

(3)

Average balances based on amortized cost.

(4)

Fees and costs on loans are included in interest income.

Financial results for the three months ended ~~March 31,~~June 30, 2016 compared to the three months ended ~~March 31,~~June 30, 2015, reflected a decrease in net interest income, on a tax equivalent basis, of ~~$150,000,~~$42,000, or ~~1.48%~~0.41%, and financial results for the six months ended June 30, 2016 compared to the six months ended June 30, 2015 reflected a decrease of $192,000, or 0.95%.

Measured as a percentage of average earning assets, the net interest margin (expressed on a fully taxable equivalent basis) decreased to ~~3.51%~~3.49% for the three months ended ~~March 31,~~June 30, 2016 compared to ~~3.71%~~3.63% for the three months ended ~~March 31,~~June 30, 2015, and decreased to 3.49% for the six months ended June 30, 2016 compared to 3.67% for the six months ended June 30, 2015. The decrease in net interest income and the net interest margin was due to a contraction in the net interest spread caused primarily by a decrease in the yield on investment securities maturing at higher historical rates and new replacement securities yielding lower current market rates.

Average interest-earning assets increased ~~$36.3~~$43.9 million, or ~~3.28%~~3.93%, to ~~$1.14~~$1.16 billion for the three months ended ~~March 31,~~June 30, 2016 compared to $1.12 billion for the three months ended June 30, 2015, and average interest bearing liabilities increased $26.1

million, or 2.88%, to $929.4 million for the three months ended June 30, 2016 compared to $903.3 million for the three months ended June 30, 2015.

Average interest-earning assets increased $40.1 million, or 3.60%, to $1.15 billion for the six months ended June 30, 2016 compared to $1.11 billion for the ~~three~~six months ended ~~March 31,~~June 30, 2015, and average interest bearing liabilities increased ~~$21.7~~$23.9 million, or ~~2.41%~~2.65%, to ~~$922.7~~$926.1 million for the ~~three~~six months ended ~~March 31,~~June 30, 2016 compared to ~~$900.9~~$902.2 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015.

Total interest income(expressed on a fully taxable equivalent basis) ~~was $11.3~~increased to $11.5 million and $22.8 million for ~~both~~ the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to $11.4 million and ~~2015.~~$22.7 million for the three and six months ended June 30, 2015, respectively. The Company’s rates earned on interest earning assets were 3.97% and 3.96% for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to ~~4.15%~~4.07% and 4.11% for the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively.

Interest income on loans~~decreased~~was $10.4 million and $20.4 million for the three and six months ended June 30, 2016, respectively, compared to ~~$10.0~~$10.2 million and $20.3 million for the three and six months ended June 30, 2015, respectively.

Average loans outstanding increased $35.1 million, or 4.1%, to $896.4 million for the three months ended ~~March 31,~~June 30, 2016 compared to ~~$10.1~~$861.3 million for the three months ended ~~March 31, 2015.~~

~~Average loans outstanding increased $9.4 million, or 1.1%, to $866.3 million for the three months ended March 31, 2016 compared to $856.8 million for the three months ended March 31,~~June 30, 2015. The average yield on loans receivable decreased to ~~4.66%~~4.65% for the three months ended ~~March 31,~~June 30, 2016 compared to ~~4.79%~~4.73% for the three months ended ~~March 31,~~June 30, 2015. ~~See~~

For the~~Lending and Credit Management~~ ~~section~~ six months ended June 30, 2016, average loans outstanding increased $22.2 million, or 2.6%, to $881.3 million compared to $859.1 million for ~~further discussion of changes in~~ the ~~composition of~~six months ended June 30, 2015. The average yield on loans receivable decreased to 4.64% for the ~~lending portfolio.~~six months ended June 30, 2016 compared to 4.76% for the six months ended June 30, 2015.

Total interest expense ~~increased to $1.3~~was $1.4 million and $2.7 million for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to $1.2 million and $2.5 million for the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively. The Company’s rates paid on interest bearing liabilities ~~was 0.58%~~were 0.60% and 0.59% for the three and six months ended ~~March 31,~~June 30, 2016 compared to 0.55% for both the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively. See theLiquidity Managementsection for further discussion.

Interest expense on deposits~~decreased~~increased to ~~$744,000~~$755,000 and $1.5 million for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to ~~$752,000~~$737,000 and $1.5 million for the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively.

Average time deposits decreased ~~$18.5~~$7.1 million, or ~~2.34%~~0.90%, to ~~$773.9~~$782.0 million for the three months ended ~~March 31,~~June 30, 2016 compared to ~~$792.4~~$789.1 million for the three months ended ~~March 31,~~June 30, 2015. The average cost of deposits increased to 0.39% for the three months ended ~~March 31,~~June 30, 2016 compared to 0.37% for the three months ended June 30, 2015.

For the six months ended June 30, 2016, average time deposits decreased $12.8 million, or 1.62%, to $777.9 million for the six months ended June 30, 2015 compared to $790.7 million for the six months ended June 30, 2015. The average cost of deposits increased to 0.39% for the six months ended June 30, 2016 compared to 0.38% for the ~~three~~six months ended ~~March 31, 2015.~~June 30, 2015 primarily as a result of higher market interest rates.

Interest expense on borrowingsincreased to ~~$584,000~~$624,000 million and $1.2 million for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to ~~$468,000~~$493,000 and $960,000 million for the three and six months ended ~~March 31, 2015.~~ June 30, 2015, respectively.

Average borrowings increased $33.1 million, or 29.0%, to ~~$148.8~~$147.4 million for the three months ended ~~March 31,~~June 30, 2016 compared to ~~$108.5~~$114.3 million for the three months ended ~~March 31,~~June 30, 2015. The average cost of borrowings decreased to 1.70% for the three months ended June 30, 2016 compared to 1.73% for the three months ended June 30, 2015.

For the six months ended June 30, 2016, average borrowings increased $36.7 million, or 32.35%, to $148.1 million for the six months ended June 30, 2015 compared to $111.4 million for the six months ended June 30, 2015. The average cost of deposits decreased to 1.64% for the six months ended June 30, 2016 compared to 1.74% for the six months ended June 30, 2015. See theLiquidity Managementsection for further discussion.

Non-interest Income and Expense

Non-interest income for the periods indicated was as follows:

	Three Months Ended March 31,												Three Months Ended June 30,												Six Months Ended June 30,
(In thousands)	2016			2015			$ Change			% Change			2016			2015			$ Change			% Change			2016			2015			$ Change			% Change
Non-interest Income
Service charges and other fees	$	834		$	831		$	3			0.4	%	$	828		$	864		$	(36	)		(4.2	)%	$	1,662		$	1,694		$	(32	)		(1.9	)%
Bank card income and fees		634			587			47			8.0			648			629			19			3.0			1,282			1,216			66			5.4
Trust department income		218			204			14			6.9			265			274			(9	)		(3.3	)		483			478			5			1.0
Real estate servicing fees, net		54			(5	)		59			NA			(86	)		186			(272	)		(146.2	)		(32	)		180			(212	)		(117.8	)
Gain on sales of mortgage loans, net		165			346			(181	)		(52.3	)		222			434			(212	)		(48.8	)		387			781			(394	)		(50.4	)
Gain on sale of investment securities		472			0			472			NA			18			8			10			125.0			490			8			482			NM
Other		71			24			47			195.8			54			66			(12	)		(18.2	)		125			91			34			37.4
Total non-interest income	$	2,448		$	1,987		$	461			23.2	%	$	1,949		$	2,461		$	(512	)		(20.8	)%	$	4,397		$	4,448		$	(51	)		(1.1	)%

Non-interest income as a % of total revenue *		19.9	%		16.6	%								16.4	%		19.8	%								18.2	%		18.2	%

Total revenue per full time equivalent employee	$	36.4		$	35.5								$	35.8		$	36.9								$	72.7		$	72.4

* Total revenue is calculated as net interest income plus non-interest income.

NM - not meaningful

Total non-interest income ~~increased $461,000,~~decreased $512,000, or ~~23.2%~~20.8%, to ~~$2.4~~$1.9 million for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$2.0~~$2.5 million for the ~~three~~quarter ended June 30, 2015, and remained consistent at $4.4 million for both the six months ended ~~March 31, 2015.~~June 30, 2016 and 2015, respectively.

Real estate servicing fees, netof the change in valuation of mortgage serving rights ~~increased $59,000~~decreased $272,000, or 146.2%, to ~~$54,000~~$(86,000) for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to $186,000 for the ~~three~~quarter ended June 30, 2015, and decreased $212,000, or 117.8%, to $(32,000) for the six months ended ~~March 31,~~June 30, 2016 compared to $180,000 for the six months ended June 30, 2015.

Mortgage loan servicing fees earned on loans sold were ~~$210,000~~$211,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$214,000~~$228,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2015. Total realized losses included in earnings attributable to the change in unrealized gains or losses related to assets still held were ~~$155,000~~$297,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$219,000~~$43,000 for the ~~three~~quarter ended June 30, 2015.

Mortgage loan servicing fees earned on loans sold were $421,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $442,000 for the six months ended June 30, 2015. Total realized losses included in earnings attributable to the change in unrealized gains or losses related to assets still held were $453,000 for the six months ended June 30, 2016 compared to $262,000 for the six months ended June 30, 2015. The Company was servicing ~~$308.1~~$304.7 million of mortgage loans at ~~March 31,~~June 30, 2015 compared to $312.1 million and ~~$312.3~~$312.6 million at December 31, 2015 and ~~March 31,~~June 30, 2015, respectively.

Gain on sales of mortgage loansdecreased ~~$181,000,~~$212,000, or ~~52.3%~~48.8%, to ~~$165,000~~$222,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$346,000~~$434,000 for the ~~three~~quarter ended June 30, 2015, and decreased $394,000, or 50.4%, to $387,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $781,000 for the six months ended June 30, 2015. The Company sold loans of ~~$7.4~~$10.1 million for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$12.0~~$16.9 million for the ~~three~~quarter ended June 30, 2015, and $17.5 million for the six months ended ~~March 31,~~June 30, 2016 compared to $28.9 million for the six months ended June 30, 2015.

Gain on sale of investment securities During the ~~three~~six months ended ~~March 31,~~June 30, 2016 the Company received ~~$44.1~~$44.3 million from proceeds on sales of available-for-sale debt securities and recognized gains of ~~$472,000.~~$490,000. These ~~transaction~~transactions were the result of bond sales and purchases to replace several smaller holdings with fewer, larger investments without materially changing the duration or yield of the investment portfolio.

Non-interest expense for the periods indicated was as follows:

	Three Months Ended March 31,												Three Months Ended June 30,												Six Months Ended June 30,
(In thousands)	2016			2015			$ Change			% Change			2016			2015			$ Change			% Change			2016			2015			$ Change			% Change
Non-interest Expense
Salaries	$	4,038		$	3,828		$	210			5.5	%	$	3,927		$	3,847		$	80			2.1	%	$	7,965		$	7,674		$	291			3.8	%
Employee benefits		1,312			1,476			(164	)		(11.1	)		1,378			1,328			50			3.8			2,690			2,804			(114	)		(4.1	)
Occupancy expense, net		634			663			(29	)		(4.4	)		673			717			(44	)		(6.1	)		1,306			1,380			(74	)		(5.4	)
Furniture and equipment expense		411			431									439			484			(45	)		(9.3	)		850			915			(65	)		(7.1	)
Processing expense, network and bank card expense		772			789			(17	)		(2.2	)		840			807			33			4.1			1,611			1,596			15			0.9
Legal, examination, and professional fees		333			272			61			22.4			328			339			(11	)		(3.2	)		662			610			52			8.5
FDIC insurance assessment		176			240			(64	)		(26.7	)		188			258			(70	)		(27.1	)		364			499			(135	)		(27.1	)
Advertising and promotion		209			237			(28	)		(11.8	)		242			270			(28	)		(10.4	)		452			507			(55	)		(10.8	)
Postage, printing, and supplies		237			271			(34	)		(12.5	)		291			272			19			7.0			527			543			(16	)		(2.9	)
Real estate foreclosure expense (gains), net		141			(181	)		322			177.9			42			158			(116	)		73.4			183			(23	)		206			895.7
Other		820			682			138			20.2			1,005			787			218			27.7			1,826			1,470			356			24.2
Total non-interest expense	$	9,083		$	8,708		$	395			4.5	%	$	9,353		$	9,267		$	86			0.9	%	$	18,436		$	17,975		$	461			2.6	%
Efficiency ratio *		73.9	%		72.8	%								78.5	%		74.5	%								76.1	%		73.6	%
Salaries and benefits as a % of total non-interest expense		58.9	%		60.9	%								56.7	%		55.8	%								57.8	%		58.3	%
Number of full-time equivalent employees		338			337									333			337									333			337

* Efficiency ratio is calculated as non-interest expense as a percent of revenue. Total revenue includes net interest income and non-interest income.

Total non-interest expense increased ~~$395,000,~~$86,000, or ~~4.5%~~0.9%, to ~~$9.1~~$9.4 million for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$8.7~~$9.3 million for the ~~three~~quarter ended June 30, 2015, and increased $461,000, or 2.6%, to $18.4 million for the six months ended ~~March 31,~~June 30, 2016 compared to $18.0 million for the six months ended June 30, 2015.

Salariesincreased ~~$210,000,~~$80,000, or ~~5.5%~~2.1%, to ~~$4.0~~$3.9 million for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to $3.8 million for the ~~three~~quarter ended June 30, 2015, and increased $291,000, or 3.8%, to $8.0 million for the six months ended ~~March 31, 2015~~June 30, 2016 compared to $7.7 million for the six months ended June 30, 2015. The increases were primarily due to annual salary increases.

Employee benefits~~decreased $164,000,~~increased $50,000, or ~~11.1%~~3.8%, to $1.4 million for the quarter ended June 30, 2016 compared to $1.3 million for the ~~three~~quarter ended June 30, 2015, and decreased $114,000, or 4.1%, to $2.7 million for the six months ended ~~March 31,~~June 30, 2016 compared to $2.8 million for the ~~three~~six months ended ~~March 31,~~June 30, 2015. The increase quarter over quarter was primarily due to payroll taxes on incentive plan payments and the decrease year over year was primarily due to a ~~$132,000~~ decrease in the 401(k) profit-sharing plan, and pension plan expenses.

~~Legal, examination, and professional fees~~FDIC insurance assessment ~~increased $61,000,~~decreased $70,000, or ~~22.4%~~27.1%, to ~~333,000~~188,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to $258,000 for the ~~three~~quarter ended June 30, 2015, and decreased $135,000, or 27.1%, to $364,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $499,000 for the six months ended June 30, 2015. The decrease for both periods was primarily due to a decrease in the 2016 assessment. As required by the Dodd-Frank Act, the FDIC finalized a rule in March 2016 to increase ~~primarily consisted~~the deposit insurance fund from 1.15 percent of ~~consulting services outsourced~~insured deposits to 1.35 percent by 2020. Under a rule adopted in 2011, assessment rates for ~~related regulatory compliance requirements.~~all banks will decline by 2 or more basis points the quarter after the fund reaches 1.15 percent, which is anticipated for the second quarter of 2016. Under the current rule, starting that same quarter, banks under $10 billion will accrue credits for the portion of their assessments that contribute to growth of the fund above 1.15 percent.

Real estate foreclosure expense and (gains), net~~increased $322,000,~~decreased $116,000, or ~~177.9%~~73.4%, to ~~$141,000~~$42,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to $158,000 for the ~~three~~quarter ended June 30, 2015, and increased $206,000, or 895.7%, to $183,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $(23,000) for the six months ended June 30, 2015. Net gains recognized on other real estate owned were ~~$21,000~~$26,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$250,000~~$4,000 for the ~~three~~quarter ended June 30, 2015, and $47,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $254,000 for the six months ended June 30, 2015. Expenses to maintain foreclosed properties were ~~$161,000~~$68,000 for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to ~~$69,000~~$162,000 for the ~~three~~quarter ended June 30, 2015, and $230,000 for the six months ended ~~March 31,~~June 30, 2016 compared to $231,000 for the six months ended June 30, 2015.

Other non-interest expenseincreased ~~$138,000,~~$218,000, or ~~20.2%~~27.7%, to $1.0 million for the ~~three months~~quarter ended ~~March 31,~~June 30, 2016 compared to $787,000 for the ~~three~~quarter ended June 30, 2015, and increased $356,000, or 24.2%, to $1.8 million for the six months ended ~~March 31,~~June 30, 2016 compared to $1.5 million for the six months ended June 30, 2015. The increase in ~~2016 over 2015~~both periods was primarily due to an increase in debit card charge offs due to fraudulent transactions, an increase in donations, and an increase in ~~purchases of state tax credits and~~ employee training, education, and ~~education~~travel expenses.

Income taxes

Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were ~~32.6%~~34.1% for the quarter ended ~~March 31,~~June 30, 2016 compared to ~~34.4%~~34.2% for the quarter ended ~~March 31,~~June 30, 2015. Income taxes as a percentage of earnings before income taxes as reported in the consolidated financial statements were 33.2% for the six months ended June 30, 2016 compared to 34.3% for the six months ended June 30, 2015. The decrease in tax rates ~~quarter~~year over ~~quarter~~year is primarily due to an immaterial return to provision ~~adjustment.~~adjustment recorded during the first quarter of 2016.

Lending and Credit Management

Interest earned on the loan portfolio is a primary source of interest income for the Company. Net loans represented ~~70.2%~~72.2% of total assets as of ~~March 31,~~June 30, 2016 compared to 71.3% as of December 31, 2015.

Lending activities are conducted pursuant to an established loan policy approved by the Bank’s Board of Directors. The Bank’s credit review process is overseen by regional loan committees with established loan approval limits. In addition, a senior loan committee reviews all credit relationships in aggregate over an established dollar amount. The senior loan committee meets weekly and is comprised of senior managers of the Bank.

A summary of loans, by major class within the Company’s loan portfolio as of the dates indicated is as follows:

	March 31,			December 31,			June 30,			December 31,
(In thousands)	2016			2015			2016			2015
Commercial, financial, and agricultural	$	148,040		$	149,091		$	160,124		$	149,091
Real estate construction - residential		18,017			16,895			14,995			16,895
Real estate construction - commercial		36,322			33,943			46,218			33,943
Real estate mortgage - residential		254,933			256,086			250,588			256,086
Real estate mortgage - commercial		392,991			385,869			425,124			385,869
Installment loans to individuals		25,009			23,196			25,893			23,196
Total loans	$	875,312		$	865,080		$	922,942		$	865,080
Percent of categories to total loans:
Commercial, financial, and agricultural		16.9	%		17.2	%		17.3	%		17.2	%
Real estate construction - residential		2.1			2.0			1.6			2.0
Real estate construction - commercial		4.1			3.9			5.0			3.9
Real estate mortgage - residential		29.1			29.6			27.2			29.6
Real estate mortgage - commercial		44.9			44.6			46.1			44.6
Installment loans to individuals		2.9			2.7			2.8			2.7
Total		100.0	%		100.0	%		100.0	%		100.0	%

The Company extends credit to its local community market through traditional real estate mortgage products. The Company does not participate in extending credit to sub-prime residential real estate markets. The Company does not lend funds for the type of transactions defined as “highly leveraged” by bank regulatory authorities or for foreign loans. Additionally, the Company does not have any concentrations of loans exceeding 10% of total loans that are not otherwise disclosed in the loan portfolio composition table. The Company does not have any interest-earning assets that would have been included in nonaccrual, past due, or restructured loans if such assets were loans.

The Company generally does not retain long-term fixed rate residential mortgage loans in its portfolio. Fixed rate loans conforming to standards required by the secondary market are offered to qualified borrowers, but are not funded until the Company has a non-recourse purchase commitment from the secondary market at a predetermined price. ~~During~~The Company sold loans of $10.1 million and $17.5 million to investors for the three and six months ended ~~March 31,~~June 30, 2016, ~~the Company sold approximately $7.4 million of loans to investors~~respectively, compared to ~~$12.0~~$16.9 million and $28.9 million for the three and six months ended ~~March 31, 2015.~~June 30, 2015, respectively. At ~~March 31,~~June 30, 2016, the Company was servicing approximately ~~$308.1~~$304.7 million of loans sold to the secondary market compared to $312.1 million at December 31, 2015, and ~~$312.3~~$312.6 million at ~~March 31,~~June 30, 2015.

Risk Elements of the Loan Portfolio

Management, the senior loan committee, and internal loan review, formally review all loans in excess of certain dollar amounts (periodically established) at least annually. Currently, loans in excess of $2.0 million in aggregate and all adversely classified credits identified by management are reviewed. In addition, all other loans are reviewed on a sample basis. The senior loan committee reviews and reports to the board of directors, on a monthly basis, past due, classified, and watch list loans in order to classify or reclassify loans as loans requiring attention, substandard, doubtful, or loss. During this review, management also determines which loans should be considered impaired. Management follows the guidance provided in the FASB’s ASC Topic 310,Accounting by Creditors for Impairment of a Loan,in identifying and measuring loan impairment. If management determines that it is probable that all amounts due on a loan will not be collected under the original terms of the loan agreement, the loan is considered to be impaired. These loans are evaluated individually for impairment, and in

conjunction with current economic conditions and loss experience, specific reserves are estimated as further discussed below. Loans not individually evaluated are aggregated and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type, delinquencies, current economic conditions, loan risk ratings and industry concentration. Management believes, but there can be no assurance, that these procedures keep management informed of potential problem loans. Based upon these procedures, both the allowance and provision for loan losses are adjusted to maintain the allowance at a level considered adequate by management to provide for probable losses inherent in the loan portfolio.

Nonperforming Assets

The following table summarizes nonperforming assets at the dates indicated:

	March 31,			December 31,			June 30,			December 31,
(In thousands)	2016			2015			2016			2015
Nonaccrual loans:
Commercial, financial, and agricultural	$	259		$	308		$	1,237		$	308
Real estate construction - residential		0			0			0			0
Real estate construction - commercial		52			102			52			102
Real estate mortgage - residential		1,726			2,322			1,417			2,322
Real estate mortgage - commercial		904			1,542			841			1,542
Installment loans to individuals		131			144			100			144
Total	$	3,072		$	4,418		$	3,647		$	4,418

Loans contractually past - due 90 days or more and still accruing:
Commercial, financial, and agricultural	$	0		$	1		$	0		$	1
Real estate construction - residential		0			0			0			0
Real estate construction - commercial		0			0			0			0
Real estate mortgage - residential		58			0			0			0
Real estate mortgage - commercial		0			0			0			0
Installment loans to individuals		8			5			7			5
Total	$	66		$	6		$	7		$	6
Performing troubled debt restructurings		5,852			5,850			5,798			5,850
Total nonperforming loans		8,990			10,274			9,452			10,274
Other real estate owned and repossessed assets		15,471			15,992			15,254			15,992
Total nonperforming assets	$	24,461		$	26,266		$	24,706		$	26,266

Loans	$	875,313		$	865,080		$	922,942		$	865,080
Allowance for loan losses to loans		0.99	%		0.99	%		1.02	%		0.99	%
Nonperforming loans to loans		1.03	%		1.19	%		1.02	%		1.19	%
Allowance for loan losses to nonperforming loans		96.01	%		83.75	%		99.37	%		83.75	%
Allowance for loan losses to nonperforming loans, excluding TDR's - accruing		275.05	%		194.48	%		257.03	%		194.48	%
Nonperforming assets to loans, other real estate owned and foreclosed assets		2.75	%		2.98	%		2.63	%		2.98	%

Total nonperforming assets totaled ~~$24.5~~$24.7 million at ~~March 31,~~June 30, 2016 compared to $26.3 million at December 31, 2015. Nonperforming loans, defined as loans on nonaccrual status, loans 90 days or more past due and still accruing, and TDRs totaled ~~$9.0~~$9.5 million, or ~~1.03%,~~1.02% of total loans, at ~~March 31,~~June 30, 2016 compared to $10.3 million, or 1.19%, of total loans, at December 31, 2015, and $18.1 million, or 2.09% of total loans, at June 30, 2015. Non-accrual loans included ~~$194,000~~$193,000 and $527,000 of loans classified as TDRs at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively.

As of ~~March 31,~~June 30, 2016 and December 31, 2015, approximately ~~$3.8~~$3.5 million and $5.7 million, respectively, of loans classified as substandard, not included in the nonperforming asset table, were identified as potential problem loans having more than a normal risk which raised doubts as to the ability of the borrower to comply with present loan repayment terms. Even though borrowers are experiencing moderate cash flow problems as well as some deterioration in collateral value, management believes the general allowance was sufficient to cover the risks and probable losses related to such loans at ~~March 31,~~June 30, 2016 and December 31, 2015, respectively.

Total non-accrual loans at ~~March 31,~~June 30, 2016 decreased ~~$1.3 million~~$771,000, or 17.0%, to ~~$3.1~~$3.6 million compared to $4.4 million at December 31, 2015. This decrease primarily consisted of ~~a $638,000 decrease~~decreases in real estate mortgage -residential and commercial loans, partially offset by an increase in commercial, financial, and ~~a $596,000 decrease in real estate mortgage - residential~~agricultural loans. The decrease in non-accrual loans primarily resulted from the sale of a piece of collateral and transfers of impaired loans to other real estate owned and repossessed assets.

Loans past due 90 days and still accruing interest at ~~March 31,~~June 30, 2016, were ~~$66,000~~$7,000 compared to $6,000 at December 31, 2015. Other real estate and repossessed assets at ~~March 31,~~June 30, 2016 were ~~$15.5~~$15.3 million compared to $16.0 million at December 31, 2015. During the ~~three~~six months ended ~~March 31,~~June 30, 2016, ~~$742,000~~$1.6 million of nonaccrual loans, net of charge-offs taken, moved to other real estate owned and repossessed assets compared to ~~$605,000~~$1.5 million during the ~~three~~six months ended ~~March 31,~~June 30, 2015.

The following table summarizes the Company’s TDRs at the dates indicated:

	March 31, 2016						December 31, 2015						June 30, 2016						December 31, 2015
(In thousands)	Number of Contracts		Recorded Investment		Specific Reserves		Number of Contracts		Recorded Investment		Specific Reserves		Number of Contracts		Recorded Investment		Specific Reserves		Number of Contracts		Recorded Investment		Specific Reserves
Performing TDRs
Commercial, financial and agricultural		8	$	683	$	61		8	$	697	$	67		8	$	667	$	103		8	$	697	$	67
Real estate mortgage - residential		8		3,639		651		7		3,615		630		8		3,612		434		7		3,615		630
Real estate mortgage - commercial		3		1,530		-		3		1,538		-		3		1,519		-		3		1,538		-
Total performing TDRs		19	$	5,852	$	712		18	$	5,850	$	697		19	$	5,798	$	537		18	$	5,850	$	697
Nonperforming TDRs
Real estate mortgage - commercial		2	$	194	$	52		4	$	527	$	213		2	$	193	$	51		4	$	527	$	213
Total nonperforming TDRs		2	$	194	$	52		4	$	527	$	213		2	$	193	$	51		4	$	527	$	213
Total TDRs		21	$	6,046	$	764		22	$	6,377	$	910		21	$	5,991	$	588		22	$	6,377	$	910

At ~~March 31,~~June 30, 2016, loans classified as TDRs totaled $6.0 million, with ~~$764,000~~$588,000 of specific reserves, of which ~~$194,000~~$193,000 were classified as nonperforming TDRs and ~~$5.9~~$5.8 million were classified as performing TDRs. This compared to $6.4 million of loans classified as TDRs, with $910,000 of specific reserves, of which $527,000 were classified as nonperforming TDRs and $5.9 million were classified as performing TDRs at December 31, 2015. Both performing and nonperforming TDRs are considered impaired loans. When an individual loan is determined to be a TDR, the amount of impairment is based upon the present value of expected future cash flows discounted at the loan’s effective interest rate or the fair value of the underlying collateral less applicable selling costs. The net decrease in total TDRs from December 31, 2015 to ~~March 31,~~June 30, 2016 was primarily due to approximately ~~$410,000~~$465,000 of payments received.

Allowance for Loan Losses and Provision

Allowance for Loan Losses

The following table is a summary of the allocation of the allowance for loan losses:

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Allocation of allowance for loan losses at end of period:
Commercial, financial, and agricultural	$	2,135	$	2,153	$	2,996	$	2,153
Real estate construction - residential		44		59		63		59
Real estate construction - commercial		687		644		249		644
Real estate mortgage - residential		2,273		2,439		2,293		2,439
Real estate mortgage - commercial		3,190		2,935		3,411		2,935
Installment loans to individuals		259		273		284		273
Unallocated		43		101		96		101
Total	$	8,631	$	8,604	$	9,392	$	8,604

The allowance for loan losses (ALL) was ~~$8.6~~$9.4 million, or ~~0.99%,~~1.02% of loans outstanding, at ~~both March 31,~~June 30, 2016 ~~and~~compared to $8.6 million, or 0.99% of loans outstanding, at December 31, 2015, and ~~$9.8~~$10.0 million, or ~~1.13%,~~1.16% of loans outstanding, at ~~March 31,~~June 30, 2015. The ratio of the allowance for loan losses to nonperforming loans, excluding performing TDR’s, was ~~275.05%~~257.03% at ~~March 31,~~June 30, 2016, compared to 194.48% at December 31, 2015.

The following table is a summary of the general and specific allocations of the allowance for loan losses:

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Allocation of allowance for loan losses:
Individually evaluated for impairment - specific reserves	$	1,348	$	1,540	$	1,594	$	1,540
Collectively evaluated for impairment - general reserves		7,283		7,064		7,798		7,064
Total	$	8,631	$	8,604	$	9,392	$	8,604

Thespecific reserve component applies to loans evaluated individually for impairment. The net carrying value of impaired loans is generally based on the fair values of collateral obtained through independent appraisals and/or internal evaluations, or by discounting the total expected future cash flows. Once the impairment amount is calculated, a specific reserve allocation is

recorded. At ~~March 31,~~June 30, 2016, ~~$1.3~~$1.6 million of the Company’s ALL was allocated to impaired loans totaling approximately ~~$8.9~~$9.4 million compared to $1.5 million of the Company’s ALL allocated to impaired loans totaling approximately $10.3 million at December 31, 2015. Management determined that ~~$3.8~~$4.7 million, or ~~42%~~50%, of total impaired loans required no reserve allocation at ~~March 31,~~June 30, 2016 compared to $4.5 million, or 44%, at December 31, 2015 primarily due to adequate collateral values,acceptable payment history and adequate cash flow ability.

Theincurred loss component of the general reserve, or loans collectively evaluated for impairment, is determined by applying loss rates to pools of loans by asset type. Loans not individually evaluated are aggregated by risk characteristics and reserves are recorded using a consistent methodology that considers historical loan loss experience by loan type. Beginning in the first quarter of 2016, the Company began to lengthen its look-back period with the intent to increase such period from three to five years over the next two years. The Company believes that the five-year look-back period, which is consistent with the Company’s practices prior to the start of the economic recession in 2008, provides a representative historical loss period in the current economic environment. These historical loss rates for each risk group are used as the starting point to determine loss rates for measurement purposes. The historical loan loss rates are multiplied by loss emergence periods (LEP) which represent the estimated time period between a borrower first experiencing financial difficulty and the recognition of a loss.

The Company’s methodology includes qualitative risk factors that allow management to adjust its estimates of losses based on the most recent information available and to address other limitations in the quantitative component that is based on historical loss rates. Such risk factors are generally reviewed and updated quarterly, as appropriate, and are adjusted to reflect changes in national and local economic conditions and developments, the nature, volume and terms of loans in the portfolio, including changes in volume and severity of past due loans, the volume of nonaccrual loans, and the volume and severity of adversely classified or graded loans, loan concentrations, assessment of trends in collateral values, assessment of changes in the quality of the Company’s internal loan review department, and changes in lending policies and procedures, including underwriting standards and collections, charge-off and recovery practices. The combined historical loan loss rates and qualitative factors are multiplied by loss emergence periods (LEP) which represent the estimated time period between a borrower first experiencing financial difficulty and the recognition of a loss.

The specific and general reserve allocations represent management’s best estimate of probable losses inherent in the loan portfolio at the evaluation date. Although the allowance for loan losses is comprised of specific and general allocations, the entire allowance is available to absorb any credit losses.

Provision

~~A $250,000~~The provision for loan losses was ~~required~~$425,000 and $625,000 for the three and six months ended ~~March 31,~~June 30, 2016, respectively, compared to noa $250,000 provision for both the three and six months ended ~~March 31,~~June 30, 2015. The increase was primarily due to using a ~~thirteen~~fourteen quarter look-back period compared to twelve quarters, as discussed above, in addition to an increase in loans.

The following table summarizes loan loss experience for the periods indicated:

Three Months Ended
March 31,
(In thousands) 2016 2015
Analysis of allowance for loan losses:
Balance beginning of period $ 8,604 $ 9,099
Charge-offs:
Commercial, financial, and agricultural 103 28
Real estate construction - commercial 1 -
Real estate mortgage - residential 206 71
Real estate mortgage - commercial 82 24
Installment loans to individuals 56 48
Total charge-offs 448 171
Recoveries:
Commercial, financial, and agricultural $ 97 $ 575
Real estate construction - residential - 177
Real estate construction - commercial 11 -
Real estate mortgage - residential 8 12
Real estate mortgage - commercial 61 34
Installment loans to individuals 48 35
Total recoveries 225 833
Net charge-offs (recoveries) 223 (662 )
Provision for loan losses 250 -
Balance end of period $ 8,631 $ 9,761

	Three Months Ended					Six Months Ended
	June 30,					June 30,
(In thousands)	2016			2015		2016			2015
Analysis of allowance for loan losses:
Balance beginning of period	$	8,631		$	9,761	$	8,604		$	9,099
Charge-offs:
Commercial, financial, and agricultural		36			122		138			150
Real estate construction - commercial		-			5		1			5
Real estate mortgage - residential		175			140		381			211
Real estate mortgage - commercial		28			8		111			32
Installment loans to individuals		67			113		123			161
Total charge-offs		306			388		754			559
Recoveries:
Commercial, financial, and agricultural	$	80		$	40	$	177		$	615
Real estate construction - residential		-			117		-			294
Real estate construction - commercial		491			-		502			-
Real estate mortgage - residential		9			47		17			59
Real estate mortgage - commercial		31			117		92			152
Installment loans to individuals		31			42		79			76
Total recoveries		642			363		867			1,196
Net charge-offs (recoveries)		(336	)		25		(113	)		(637	)
Provision for loan losses		425			250		675			250
Balance end of period	$	9,392		$	9,986	$	9,392		$	9,986

Net Loan Charge-offs (Recoveries)

The Company’s net loan ~~charge-offs~~recoveries were ~~$223,000,~~$336,000, or ~~0.03%,~~(0.04)% of average loans, for the three months ended ~~March 31,~~June 30, 2016, compared to net loan ~~recoveries~~charge-offs of ~~$662,000,~~$25,000, or ~~(0.08)%,~~0.00% of average loans, for the three months ended ~~March 31,~~June 30, 2015. The ~~increase~~decrease in charge-offs quarter over quarter primarily related to ~~an increase in~~a commercial ~~financial, and agricultural loans, and an increase in~~ real estate ~~mortgage residential loans.~~ construction loan recovery received from the sale of collateral during the second quarter of 2016.

The ~~decrease~~Company’s net loan recoveries were $113,000, or (0.01)% of average loans, for the six months ended June 30, 2016, compared to net loan recoveries of $637,000, or (0.07)% of average loans, for the six months ended June 30, 2015. Although loan charge-offs increased year over year, they were offset by a significant commercial real estate construction loan recovery received in ~~recoveries~~the second quarter ~~over quarter was primarily due to a recovery in~~of 2016, and one commercial loan ~~relationship~~ and one real estate residential construction loan ~~relationship.~~recovery received during the first and second quarters of 2015.

Liquidity and Capital Resources

Liquidity Management

The role of liquidity management is to ensure funds are available to meet depositors' withdrawal and borrowers' credit demands while at the same time maximizing profitability. This is accomplished by balancing changes in demand for funds with changes in the supply of those funds. Liquidity to meet the demands is provided by maturing assets, short-term liquid assets that can be converted to cash and the ability to attract funds from external sources, principally depositors. Due to the nature of services offered by the Company, management prefers to focus on transaction accounts and full service relationships with customers.

The Company’s Asset/Liability Committee (ALCO), primarily made up of senior management, has direct oversight responsibility for the Company's liquidity position and profile. A combination of daily, weekly, and monthly reports provided to management detail the following: internal liquidity metrics, composition and level of the liquid asset portfolio, timing differences in short-term cash flow obligations, available pricing and market access to the financial markets for capital, and exposure to contingent draws on the Company's liquidity.

The Company has a number of sources of funds to meet liquidity needs on a daily basis. The Company’s most liquid assets are comprised of available for sale investment securities, federal funds sold, and excess reserves held at the Federal Reserve.

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Federal funds sold and other overnight interest-bearing deposits	$	24,587	$	7,893	$	18,939	$	7,893
Available-for-sale investment securities		245,773		235,054		235,154		235,054
Total	$	270,360	$	242,947	$	254,093	$	242,947

Federal funds sold and resale agreements normally have overnight maturities and are used for general daily liquidity purposes.

The fair value of the available-for-sale investment portfolio was ~~$245.8~~$235.2 million at ~~March 31,~~June 30, 2016 and included an unrealized net gain of ~~$581,000.~~$1.9 million. The portfolio includes projected maturities and mortgage backed securities pay-downs of approximately ~~$19.8~~$16.6 million over the next twelve months, which offer resources to meet either new loan demand or reductions in the Company’s deposit base.

The Company pledges portions of its investment securities portfolio to secure public fund deposits, federal funds purchase lines, securities sold under agreements to repurchase, borrowing capacity at the Federal Reserve Bank, and for other purposes required by law. At ~~March 31,~~June 30, 2016 and December 31, 2015, the Company’s unpledged securities in the available for sale portfolio totaled approximately ~~$43.5~~$25.9 million and $52.4 million, respectively.

Total investment securities pledged for these purposes were as follows:

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Investment securities pledged for the purpose of securing:
Federal Reserve Bank borrowings	$	3,483	$	3,481	$	3,533	$	3,481
Federal funds purchased and securities sold under agreements to repurchase		48,671		66,911		49,616		66,911
Other deposits		150,154		112,282		156,137		112,282
Total pledged, at fair value	$	202,308	$	182,674	$	209,286	$	182,674

Liquidity is available from the Company’s base of core customer deposits, defined as demand, interest checking, savings, and money market deposit accounts. At ~~March 31,~~June 30, 2016, such deposits totaled ~~$702.6~~$695.6 million and represented ~~70.8%~~69.2% of the Company’s total deposits. These core deposits are normally less volatile and are often tied to other products of the Company through long lasting relationships. Time deposits and certificates of deposit of $100,000 and over totaled ~~$289.9~~$309.7 million at ~~March 31,~~June 30, 2016. These accounts are normally considered more volatile and higher costing representing ~~29.2%~~30.8% of total deposits at ~~March 31,~~June 30, 2016.

Core deposits at ~~March 31, 2015~~June 30, 2016 and December 31, ~~2014~~2015 were as follows:

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Core deposit base:
Non-interest bearing demand	$	216,886	$	208,035	$	217,777	$	208,035
Interest checking		211,922		176,124		197,426		176,124
Savings and money market		273,837		264,956		280,371		264,956
Total	$	702,645	$	649,115	$	695,574	$	649,115

Other components of liquidity are the level of borrowings from third party sources and the availability of future credit. The Company’s outside borrowings are comprised of securities sold under agreements to repurchase, Federal Home Loan Bank advances, and subordinated notes. Federal funds purchased are overnight borrowings obtained mainly from upstream correspondent banks with which the Company maintains approved credit lines. As of ~~March 31,~~June 30, 2016, under agreements with these unaffiliated banks, the Bank may borrow up to $40.0 million in federal funds on an unsecured basis and ~~$7.8~~$11.7 million on a secured basis. There were no federal funds purchased outstanding at ~~March 31,~~June 30, 2016. Securities sold under agreements to repurchase are generally borrowed overnight and are secured by a portion of the Company’s investment portfolio. At ~~March 31,~~June 30, 2016, there was ~~$41.5~~$35.7 million in repurchase agreements. The Company may periodically borrow additional short-term funds from the Federal Reserve Bank through the discount window; although no such borrowings were outstanding at ~~March 31,~~June 30, 2016.

The Bank is a member of the Federal Home Loan Bank of Des Moines (FHLB). As a member of the FHLB, the Bank has access to credit products of the FHLB. As of ~~March 31,~~June 30, 2016, the Bank had ~~$50.0~~$74.0 million in outstanding borrowings with the FHLB. In addition, the Company has $49.5 million in outstanding subordinated notes issued to wholly-owned grantor trusts, funded by preferred securities issued by the trusts.

Borrowings outstanding at ~~March 31,~~June 30, 2016 and December 31, 2015 were as follows:

	March 31,		December 31,		June 30,		December 31,
(In thousands)	2016		2015		2016		2015
Borrowings:
Securities sold under agreements to repurchase	$	41,523	$	56,834	$	35,694	$	56,834
Federal Home Loan Bank advances		50,000		50,000		74,000		50,000
Subordinated notes		49,486		49,486		49,486		49,486
Total	$	141,009	$	156,320	$	159,180	$	156,320

The Company pledges certain assets, including loans and investment securities to the Federal Reserve Bank, FHLB, and other

correspondent banks as security to establish lines of credit and borrow from these entities. Based on the type and value of collateral pledged, the Company may draw advances against this collateral.

The following table reflects the advance equivalent of the assets pledged, borrowings, and letters of credit outstanding in addition to the estimated future funding capacity available to the Company as follows:

	March 31,										December 31,										June 30,										December 31,
	2016										2015										2016										2015
(In thousands)	FHLB			Federal Reserve Bank		Federal Funds Purchased Lines		Total			FHLB			Federal Reserve Bank		Federal Funds Purchased Lines		Total			FHLB			Federal Reserve Bank		Federal Funds Purchased Lines		Total			FHLB			Federal Reserve Bank		Federal Funds Purchased Lines		Total
Advance equivalent	$	266,411		$	3,413	$	44,370	$	314,194		$	257,513		$	3,412	$	45,175	$	306,100		$	271,170		$	3,454	$	48,210	$	322,834		$	257,513		$	3,412	$	45,175	$	306,100
Advances outstanding		(50,000	)		0		0		(50,000	)		(50,000	)		0		0		(50,000	)		(74,000	)		0		0		(74,000	)		(50,000	)		0		0		(50,000	)
Total available	$	216,411		$	3,413	$	44,370	$	264,194		$	207,513		$	3,412	$	45,175	$	256,100		$	197,170		$	3,454	$	48,210	$	248,834		$	207,513		$	3,412	$	45,175	$	256,100

At ~~March 31,~~June 30, 2016, loans with a market value of ~~$362.4~~$369.8 million were pledged at the Federal Home Loan Bank as collateral for borrowings and letters of credit. At ~~March 31,~~June 30, 2016, investments with a market value of ~~$8.9~~$13.7 million were pledged to secure federal funds purchase lines and borrowing capacity at the Federal Reserve Bank.

Sources and Uses of Funds

Cash and cash equivalents were ~~$42.8~~$37.0 million at ~~March 31,~~June 30, 2016 compared to $28.4 million at December 31, 2015. The ~~$14.4~~$8.6 million increase resulted from changes in the various cash flows produced by operating, investing, and financing activities of the Company, as shown in the accompanying consolidated statement of cash flows for the three months ended ~~March 31,~~June 30, 2016. Cash flow provided from operating activities consists mainly of net income adjusted for certain non-cash items. Operating activities provided cash flow of ~~$3.6~~$4.8 million for the three months ended ~~March 31,~~June 30, 2016.

Investing activities consisting mainly of purchases, sales and maturities of available-for-sale securities, and changes in the level of the loan portfolio used total cash of ~~$18.8~~$56.3 million. The cash outflow primarily consisted of ~~$66.5~~$76.4 million purchases of investment securities, and $59.5 million net increase in loans, partially offset by ~~$44.1~~$44.3 million proceeds from sales of investment securities, and $34.5 from maturities, calls, and pay-downs of investment securities.

Financing activities provided cash of ~~$29.7~~$60.1 million, resulting primarily from a ~~$44.7~~$36.7 million increase in interest bearing transaction accounts, $24.0 million increase in net FHLB advances, and $11.6 million increase in time deposits, partially offset by a ~~$15.3~~$21.1 million decrease in federal funds purchased and securities sold under agreements to repurchase. Future short-term liquidity needs arising from daily operations are not expected to vary significantly during 2016.

In the normal course of business, the Company enters into certain forms of off-balance sheet transactions, including unfunded loan commitments and letters of credit. These transactions are managed through the Company's various risk management processes. Management considers both on-balance sheet and off-balance sheet transactions in its evaluation of the Company's liquidity. The Company had ~~$239.8~~$223.3 million in unused loan commitments and standby letters of credit as of ~~March 31,~~June 30, 2016. Although the Company's current liquidity resources are adequate to fund this commitment level the nature of these commitments is such that the likelihood of such a funding demand is very low.

The Company is a legal entity, separate and distinct from the Bank, which must provide its own liquidity to meet its operating needs. The Company’s ongoing liquidity needs primarily include funding its operating expenses and paying cash dividends to its shareholders. The Company paid cash dividends to its shareholders totaling approximately ~~$271,000~~$542,000 and ~~$262,000~~$523,000 for the ~~three~~six months ended ~~March 31,~~June 30, 2016 and 2015, respectively. A large portion of the Company’s liquidity is obtained from the Bank in the form of dividends. The Bank did not declare or pay dividends to the Company during the ~~three~~six months ended ~~March 31,~~June 30, 2016. At ~~March 31,~~June 30, 2016 and December 31, 2015, the Company had cash and cash equivalents totaling ~~$4.0~~$2.7 million and $5.0 million, respectively.

Capital Management

The Company and the Bank are subject to various regulatory capital requirements administered by federal and state banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s consolidated financial statements. Under capital adequacy guidelines, the Company and the Bank must meet specific capital guidelines that involve quantitative measures of assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The capital amounts and classification of the Company and the Bank are subject to qualitative judgments by the regulators about components, risk-weightings, and other factors.

In July 2013, the federal banking agencies issued final rules to implement the Basel III regulatory capital reforms and changes required by the Dodd-Frank Act. The phase-in period for the Company began on January 1, 2015. The Federal Reserve

System’s (FRB) capital adequacy guidelines require that bank holding companies maintain a Common Equity Tier 1 risk-based capital ratio equal to at least 4.5% of its risk-weighted assets, a Tier 1 risk-based capital ratio equal to at least 6% of its risk-weighted assets and a total risk-based capital ratio equal to at least 8% of its risk-weighted assets. In addition, bank holding companies generally are required to maintain a Tier 1 leverage ratio of at least 4%.

In addition, the final rules establish a common equity tier 1 capital conservation buffer of 2.5% of risk-weighted assets applicable to all banking organizations. Institutions that do not maintain the required capital buffer will become subject to progressively more stringent limitations on the percentage of earnings that can be paid out in dividends or used for stock repurchases and on the payment of discretionary bonuses to senior executive management. The capital conservation buffer requirement will be phased in over four years beginning in 2016. The capital conservation buffer requirement effectively raises the minimum required risk-based capital ratios to 7% Common Equity Tier 1 Capital, 8.5% Tier 1 Capital and 10.5% Total Capital on a fully phased-in basis.

Under the Basel III requirements, at ~~March 31,~~June 30, 2016 and December 31, 2015, the Company met all capital adequacy requirements and had regulatory capital ratios in excess of the levels established for well-capitalized institutions, as shown in the following table as of periods indicated:

											Well-Capitalized Under															Well-Capitalized Under
						Required for Capital					Prompt Corrective Action										Required for Capital					Prompt Corrective Action
	Actual					Adequacy Purposes					Provision					Actual					Adequacy Purposes					Provision
(in thousands)	Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio			Amount		Ratio
March 31, 2016
June 30, 2016
Total Capital (to risk-weighted assets):
Company	$	147,698		14.65	%	$	80,638		8.00	%	$	N.A.		N.A.	%	$	149,509		14.19	%	$	84,313		8.00	%	$	N.A.		N.A.%
Bank		140,127		13.96			80,322		8.00			100,402		10.00			142,875		13.61			83,986		8.00			104,983		10.00
Tier I Capital (to risk-weighted assets):
Company	$	121,209		12.03	%	$	60,479		6.00	%	$	N.A.		N.A.	%	$	122,609		11.63	%	$	63,235		6.00	%	$	N.A.		N.A.%
Bank		131,336		13.08			60,241		6.00			80,322		8.00			133,323		12.70			62,990		6.00			83,986		8.00
Common Equity Tier I Capital
(to risk-weighted assets)
Company	$	90,907		9.02	%	$	45,359		4.50	%	$	N.A.		N.A.	%	$	91,957		8.73	%	$	47,426		4.50	%	$	N.A.		N.A.%
Bank		131,336		13.08			45,181		4.50			65,261		6.50			133,323		12.70			47,242		4.50			68,239		6.50
Tier I Capital (to adjusted average assets):
Company	$	121,209		9.84	%	$	48,976		4.00	%	$	N.A.		N.A.	%	$	122,609		9.88	%	$	49,633		4.00	%	$	N.A.		N.A.%
Bank		131,336		10.78			48,732		4.00			60,915		5.00			133,323		10.80			49,396		4.00			61,745		5.00

(in thousands)
December 31, 2015
Total Capital (to risk-weighted assets):
Company	$	146,068		14.78	%	$	79,066		8.00	%		N.A.		N.A.	%	$	146,068		14.78	%	$	79,066		8.00	%		N.A.		N.A.%
Bank		137,572		13.98			78,718		8.00		$	98,398		10.00			137,572		13.98			78,718		8.00		$	98,398		10.00
Tier I Capital (to risk-weighted assets):
Company	$	118,875		12.03	%	$	59,299		6.00	%		N.A.		N.A.	%	$	118,875		12.03	%	$	59,299		6.00	%		N.A.		N.A.%
Bank		128,808		13.09			59,039		6.00		$	78,718		8.00			128,808		13.09			59,039		6.00		$	78,718		8.00
Common Equity Tier I Capital (to risk-weighted assets)
Company	$	89,304		9.04	%	$	44,475		4.50	%	$	N.A.		N.A.	%	$	89,304		9.04	%	$	44,475		4.50	%	$	N.A.		N.A.%
Bank		128,808		13.09			44,279		4.50			63,959		6.50			128,808		13.09			44,279		4.50			63,959		6.50
Tier I capital (to adjusted average assets):
Company	$	118,875		9.84	%	$	48,314		4.00	%	$	N.A.		N.A.	%	$	118,875		9.84	%	$	48,314		4.00	%	$	N.A.		N.A.%
Bank		128,808		10.73			48,025		4.00			60,031		5.00			128,808		10.73			48,025		4.00			60,031		5.00

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Interest Sensitivity

Market risk arises from exposure to changes in interest rates and other relevant market rate or price risk. The Company faces market risk in the form of interest rate risk through transactions other than trading activities. The Company uses financial modeling techniques to measure interest rate risk. These techniques measure the sensitivity of future earnings due to changing interest rate environments. Guidelines established by the Company's Asset/Liability Committee and approved by the board of directors are used to monitor exposure of earnings at risk. General interest rate movements are used to develop sensitivity as the Company feels it has no primary exposure to specific points on the yield curve. For the three months ended ~~March 31,~~June 30, 2016, our Company utilized a 400 basis point immediate and gradual move in interest rates (both upward and downward) applied to

both a parallel and proportional yield curve. However, there are no assurances that the change will not be more or less than this estimate.

The following table represents estimated interest rate sensitivity and periodic and cumulative gap positions calculated as of ~~March 31,~~June 30, 2016. Significant assumptions used for this table included: loans will repay at historic repayment rates; certain interest-bearing demand accounts are interest sensitive due to immediate repricing, and fixed maturity deposits will not be withdrawn prior to maturity. A significant variance in actual results from one or more of these assumptions could materially affect the results reflected in the table.

															Over																		Over
															5 Years or																		5 Years or
															No stated																		No stated
(In thousands)	Year 1			Year 2			Year 3			Year 4			Year 5		Maturity		Total		Year 1			Year 2			Year 3			Year 4			Year 5		Maturity		Total
ASSETS
Investment securities	$	36,160		$	10,506		$	24,518		$	51,057		$	75,042	$	48,490	$	245,773	$	33,173		$	7,515		$	12,696		$	61,130		$	56,791	$	63,849	$	235,154
Federal funds sold and other over-night interest-bearing deposits		24,587			-			-			-			-		-		24,587		18,939			-			-			-			-		-		18,939
Other restricted investments		5,080			-			-			-			3,000		-		8,080		6,040			-			-			3,000			-		-		9,040
Loans		246,746			106,529			140,663			143,082			129,588		108,704		875,312		254,805			109,628			140,274			124,257			151,524		142,454		922,942
Total	$	312,573		$	117,035		$	165,181		$	194,139		$	207,630	$	157,194	$	1,153,752	$	312,957		$	117,143		$	152,970		$	188,387		$	208,315	$	206,303	$	1,186,075

LIABILITIES
Savings, interest checking, and money market deposits	$	251,623		$	-		$	234,136		$	-		$	-	$	-	$	485,759	$	247,499		$	-		$	230,298		$	-		$	-	$	-	$	477,797
Time deposits		197,680			53,082			26,823			6,759			5,571		-		289,915		221,161			48,772			26,962			6,552			6,220		-		309,667
Federal funds purchased and securities sold under agreements to repurchase		41,523			-			-			-			-		-		41,523		35,694			-			-			-			-		-		35,694
Subordinated notes		49,486			-			-			-			-		-		49,486		49,486			-			-			-			-		-		49,486
Federal Home Loan Bank advances		8,000			10,000	��		17,000			4,000			11,000		-		50,000		25,000			17,000			15,000			10,000			7,000		-		74,000
Total	$	548,312		$	63,082		$	277,959		$	10,759		$	16,571	$	-	$	916,683	$	578,840		$	65,772		$	272,260		$	16,552		$	13,220	$	-	$	946,644
Interest-sensitivity GAP
Periodic GAP	$	(235,739	)	$	53,953		$	(112,778	)	$	183,380		$	191,059	$	157,194	$	237,069	$	(265,883	)	$	51,371		$	(119,290	)	$	171,835		$	195,095	$	206,303	$	239,431
Cumulative GAP	$	(235,739	)	$	(181,786	)	$	(294,564	)	$	(111,184	)	$	79,875	$	237,069	$	237,069	$	(265,883	)	$	(214,512	)	$	(333,802	)	$	(161,967	)	$	33,128	$	239,431	$	239,431

Ratio of interest-earning assets to interest-bearing liabilities
Periodic GAP		0.57			1.86			0.59			18.04			12.53		NM		1.26		0.54			1.78			0.56			11.38			15.76		NM		1.25
Cumulative GAP		0.57			0.70			0.67			0.88			1.09		1.26		1.26		0.54			0.67			0.64			0.83			1.03		1.25		1.25

Effects of Inflation

The effects of inflation on financial institutions are different from the effects on other commercial enterprises since financial institutions make few significant capital or inventory expenditures, which are directly affected by changing prices. Because bank assets and liabilities are virtually all monetary in nature, inflation does not affect a financial institution as much as do changes in interest rates. The general level of inflation does underlie the general level of most interest rates, but interest rates do not increase at the rate of inflation as do prices of goods and services. Rather, interest rates react more to changes in the expected rate of inflation and to changes in monetary and fiscal policy.

Inflation does have an impact on the growth of total assets in the banking industry, often resulting in a need to increase capital at higher than normal rates to maintain an appropriate capital to asset ratio. In the opinion of management, inflation did not have a significant effect on the Company's operations for the three months ended ~~March 31, 2015.~~June 30, 2016.

Item 4. Controls and Procedures

Our Company's management has evaluated, with the participation of our principal executive and principal financial officers, the effectiveness of our disclosure controls and procedures as defined in Rules 13a – 15(e) or 15d – 15(e) of the Securities Exchange Act of 1934 as of ~~March 31,~~June 30, 2016. Based upon and as of the date of that evaluation, our principal executive and principal financial officers concluded that our disclosure controls and procedures were effective to ensure that information required to be disclosed in the reports we file and submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported as and when required. It should be noted that any system of disclosure controls and procedures, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the

system are met. In addition, the design of any system of disclosure controls and procedures is based in part upon assumptions about the likelihood of future events. Because of these and other inherent limitations of any such system, there can be no assurance that any design will always succeed in achieving its stated goals under all potential future conditions, regardless of how remote.

There has been no change in our Company's internal control over financial reporting that occurred during the three months ended ~~March 31,~~June 30, 2016 that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Impact of New Accounting Standards

Revenue from Contracts with Customers The FASB issued ASU 2014-09,Revenue from Contracts with Customers (Topic 606), in May 2014. The ASU supersedes revenue recognition requirements in Topic 605, Revenue Recognition, including most industry-specific revenue recognition guidance in the FASB Accounting Standards Codification. The core principle of the new guidance is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The guidance identifies specific steps that entities should apply in order to achieve this principle. The amendments are effective for interim and annual periods beginning January 1, 2018 and must be applied retrospectively. ~~The Company is in the process of evaluating the impact of the ASU's adoption on the Company’s consolidated financial statements.~~

In March 2016, the FASB began to issue targeted guidance to clarify specific implementation issues of ASU 2014-09. ~~In March 2016, the~~The FASB issued ASU 2016-08,Principal versus Agent Considerations (Reporting Revenue Gross versus Net), which provides guidance on determining an entity's role in providing goods and services as a principal versus an agent, and whether it controls each specified good or service before it is transferred to the customer. In April 2016, ASU 2016-10,Identifying Performance Obligations and Licensing, was issued, which clarifies the guidance related to whether goods or services are distinct within the contract and therefore are a performance obligation, and clarifies the timing and pattern of revenue recognition for licenses of intellectual property. The effective date and transition requirements of these ASUs are the same as those of ASU 2014-09.

In May 2016, the FASB issued ASU 2016-12,Revenue from Contracts with Customers: Narrow-Scope Improvements and Practical Expedients. The amendments in this update address narrow-scope improvements to the accounting guidance on collectability, noncash consideration, and completed contracts at transition. Additionally, the amendments in this Update provide a practical expedient for contract modifications at transition and an accounting policy election related to the presentation of sales taxes and other similar taxes collected from customers. The amendments also included a rescission issued in May 2016, ASU 2016-11,Revenue Recognition and Derivatives and Hedging: Rescission of SEC Guidance Because of ASU 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 Emerging Task Force meeting,and relates to revenue and expense recognition for freight services in process, accounting for shipping and handling fees and costs, and accounting for consideration given by a vendor to a customer. These amendments are effective upon the adoption of ASU 2014-09. The Company continues to assess the impact of the ASU's adoption on the Company’s consolidated financial statements and disclosures.

Debt InstrumentsThe FASB issued ASU 2016-06,Contingent Put and Call Options in Debt Instruments, in March 2016. The ASU clarifies the requirements for assessing whether contingent call (put) options that can accelerate the payment of principal on debt instruments are clearly and closely related to their debt hosts. Under the new guidance, the embedded options should be assessed solely in accordance with a four-step decision sequence, with no additional assessment of whether the triggering event is indexed to interest rates or credit risk. The amendments are effective January 1, 2017 and are not expected to have a significant effect on the Company's consolidated financial statements.

Financial InstrumentsThe FASB issued ASU 2016-01,Recognition and Measurement of Financial Assets and Financial Liabilities, in January 2016. The amendments require all equity investments to be measured at fair value with changes in the fair value recognized through net income, other than those accounted for under the equity method of accounting or those that result in the consolidation of the investee. Additionally, these amendments require presentation in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk for those liabilities measured at fair value. The amendments also require use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes. These amendments are effective for interim and annual periods beginning January 1, 2018. The Company is in the process of evaluating the impact of the ASU's adoption on the Company's consolidated financial statements, including potential changes to the Company's note disclosure of the fair value of its loan portfolio.

In June 2016, the FASB issued ASU 2016-13,Financial Instruments - Credit Losses(Topic 326):Measurement of Credit Losses on Financial Instruments. The revised accounting guidance will remove all recognition thresholds and will require a company to recognize an allowance for credit losses for the difference between the amortized cost basis of a financial instrument and the amount of amortized cost that the company expects to collect over the instrument's contractual life. It also amends the credit loss measurement guidance for available-for-sale debt securities and beneficial interests in securitized

financial assets. This new accounting guidance will be effective for interim and annual reporting periods beginning after December 15, 2019. The Company is currently evaluating the impact of the ASU's adoption on the Company's consolidated financial statements.

LeasesIn February 2016, the FASB issued ASU 2016-02,Leases, in order to increase transparency and comparability by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The ASU primarily affects lessee accounting, which requires the lessee to recognize a right-of-use asset and a liability to make lease payments for those leases classified as operating leases under previous GAAP. For leases with a term of 12 months or less, an election by class of underlying asset not to recognize lease assets and lease liabilities is permitted. The ASU also provides additional guidance as to the definition of a lease, identification of lease components, and sale and leaseback transactions. The amendments in the ASU are effective for interim and annual periods beginning January 1, 2019. The Company is in the process of evaluating the impact of the ASU's adoption on the Company's consolidated financial statements.

LiabilitiesThe FASB issued ASU 2016-04,Recognition of Breakage for Certain Prepaid Store-Value Products, in March 2016, in order to address current and potential future diversity in practice related to the derecognition of a prepaid store-value product liability. Such products include prepaid gift cards issued on a specific payment network and redeemable at network-accepting merchant locations, prepaid telecommunication cards, and traveler's checks. The amendments require that the portion of the dollar value of prepaid stored-value products that is ultimately unredeemed (that is, the breakage) be accounted for consistent with the breakage guidance for stored-value product transactions provided in ASC Topic 606 - Revenue from Contracts with Customers. These amendments are effective for interim and annual periods beginning January 1, 2018. The Company is in the process of evaluating the impact of the ASU's adoption on the Company's consolidated financial statements.

Stock CompensationThe FASB issued ASU 2016-09,Improvements to Employee Share-Based Payment Accounting, in March 2016, in order to reduce complexity in this area and improve the usefulness of information provided to users. Amendments which will affect public companies include the recognition of excess tax benefits and deficiencies in income tax expense or benefit in the income statement, guidance as to the classification of excess tax benefits on the statement of cash

flows, an election to account for award forfeitures as they occur, and the ability to withhold taxes up to the maximum statutory rate in the applicable jurisdictions without triggering liability classification of the award. The amendments are effective January 1, 2017. The Company is in the process of evaluating the impact of the ASU's adoption on the Company's consolidated financial statements.

PART II - OTHER INFORMATION

Item 1.

Legal Proceedings

The information required by this Item is set forth inCommitments and Contingencies,Pending Litigation,in our Company’s Notes to Consolidated Financial Statements (unaudited).

Item 1A.

Risk Factors

None

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

The following table summarizes the purchases made by or on behalf of the Company or certain affiliated purchasers of shares of the Company's common stock during the three months ended ~~March 31,~~June 30, 2016:

Period (a) Total Number of
Shares (or Units)
Purchased (b) Average
Price Paid per
Share (or Unit) (c) Total Number of Shares
(or Units) Purchased as
Part of Publicly Announced
Plans or Programs (d) Maximum Number (or
Approximate Dollar Value)
of Shares (or Units) that
May Yet Be Purchased
Under the Plans or
Programs *
January 1-31, 2016 4,060 $ 15.16 4,060 $ 1,905,279
February 1-29, 2016 2,097 $ 15.01 2,097 $ 1,873,798
March 1-31, 2016 2,478 $ 14.53 2,478 $ 1,837,809
Total 8,635 $ 14.94 8,635 $ 1,837,809

Period	(a) Total Number of Shares (or Units) Purchased		(b) Average Price Paid per Share (or Unit)		(c) Total Number of Shares (or Units) Purchased as Part of Publicly Announced Plans or Programs		(d) Maximum Number (or Approximate Dollar Value) of Shares (or Units) that May Yet Be Purchased Under the Plans or Programs *
April 1-30, 2016		2,992	$	15.23		2,992	$	1,792,227
May 1-31, 2016		695	$	14.79		695	$	1,781,945
June 1-30, 2016		2,979	$	13.82		2,979	$	1,740,769
Total		6,666	$	14.56		6,666	$	1,740,769

* On August 6, 2015, the Company announced that its Board of Directors authorized the purchase, through open market transactions, of up to $2,000,000 market value of the Company's common stock. Management was given discretion to determine the number and pricing of the shares to be purchased, as well as, the timing of any such purchases.

Item 3.	Defaults Upon Senior Securities	None

Item 4.	Mine Safety Disclosures	None

Item 5.	Other Information	None

Item 6.	Exhibits

Exhibit No.		Description

3.1		Restated Articles of Incorporation of our Company (filed as Exhibit 3.1 to our Company's current report on Form 8-K on August 9, 2007 and incorporated herein by reference).

3.2		Amended and Restated Bylaws of our Company (filed as Exhibit 3.1 to our Company's current report on Form 8-K on June 8, 2009 and incorporated herein by reference).

4.1		Specimen certificate representing shares of our Company’s $1.00 par value common stock (filed as Exhibit 4.1 to our Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 1999 (Commission file number 0-23636) and incorporated herein by reference).

31.1		Certificate of the Chief Executive Officer of our Company

		pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certificate of the Chief Financial Officer of our Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certificate of the Chief Executive Officer of our Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		Certificate of the Chief Financial Officer of our Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101		Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Changes in Equity, (iv) the Consolidated Statements of Cash Flows and (v) the Notes to Consolidated Financial Statements, tagged as blocks of text and in detail (XBRL)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

HAWTHORN BANCSHARES, INC.

Date

	/s/ David T. Turner

~~May 16,~~August 15, 2016	David T. Turner, Chairman of the Board and
	Chief Executive Officer (Principal Executive Officer)

	/s/ W. Bruce Phelps

~~May 16,~~August 15, 2016	W. Bruce Phelps, Chief Financial Officer (Principal Financial
	Officer and Principal Accounting Officer)

HAWTHORN BANCSHARES, INC.

INDEX TO EXHIBITS

~~March 31,~~June 30, 2016 Form 10-Q

Exhibit No.		Description

3.1		Restated Articles of Incorporation of our Company (filed as Exhibit 3.1 to our Company's current report on Form 8-K on August 9, 2007 and incorporated herein by reference).

3.2		Amended and Restated Bylaws of our Company (filed as Exhibit 3.1 to our Company's current report on Form 8-K on June 8, 2009 and incorporated herein by reference).

4.1		Specimen certificate representing shares of our Company’s $1.00 par value common stock (filed as Exhibit 4.1 to our Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 1999 (Commission file number 0-23636) and incorporated herein by reference).

31.1		Certificate of the Chief Executive Officer of our Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2		Certificate of the Chief Financial Officer of our Company pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1		Certificate of the Chief Executive Officer of our Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2		Certificate of the Chief Financial Officer of our Company pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101		Interactive data files pursuant to Rule 405 of Regulation S-T: (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Changes in Equity, (iv) the Consolidated Statements of Cash Flows and (v) the Notes to Consolidated Financial Statements, tagged as blocks of text and in detail (XBRL)

*As provided in Rule 406T of Regulation S-T, this information is furnished and not filed for purposes of Sections 11 and 12 of the Securities Act of 1933, as amended, and Section 18 of the Securities Exchange Act of 1934, as amended.

**Incorporated by reference.

	Three Months Ended
	March 31,
(In thousands, except per share amounts)	2016		2015
INTEREST INCOME
Interest and fees on loans	$	9,987	$	10,074
Interest on investment securities:
Taxable		938		902
Nontaxable		143		183
Federal funds sold and other overnight interest-bearing deposits		32		13
Dividends on other securities		76		26
Total interest income		11,176		11,198
INTEREST EXPENSE
Interest on deposits:
Savings, interest checking and money market		295		250
Time deposit accounts $100,000 and over		209		209
Other time deposits		240		293
Interest on federal funds purchased and securities sold under agreements to repurchase		23		8
Interest on subordinated notes		354		313
Interest on Federal Home Loan Bank advances		207		147
Total interest expense		1,328		1,220
Net interest income		9,848		9,978
Provision for loan losses		250		0
Net interest income after provision for loan losses		9,598		9,978
NON-INTEREST INCOME
Service charges and other fees		834		831
Bank card income and fees		634		587
Trust department income		218		204
Real estate servicing fees, net		54		(5	)
Gain on sale of mortgage loans, net		165		346
Gain on sale of investment securities		472		0
Other		71		24
Total non-interest income		2,448		1,987
NON-INTEREST EXPENSE
Salaries and employee benefits		5,350		5,304
Occupancy expense, net		634		663
Furniture and equipment expense		411		431
Processing, network, and ban card expense		772		789
Legal, examination, and professional fees		333		272
FDIC insurance assessment		176		240
Advertising and promotion		209		237
Postage, printing, and supplies		237		271
Real estate foreclosure expense (gains), net		141		(181	)
Other		820		682
Total non-interest expense		9,083		8,708
Income before income taxes		2,963		3,257
Income tax expense		965		1,119
Net income		1,998		2,138
Basic earnings per share	$	0.37	$	0.39
Diluted earnings per share	$	0.37	$	0.39