Loans, Allowance for Loan Losses, and Credit Quality | Note 6 – Loans, Allowance for Loan Losses, and Credit Quality The loan composition as of June 30, 2017 and December 31, 2016 is summarized as follows. Total June 30, 2017 December 31, 2016 (in thousands) Amount % of Amount % of Commercial & industrial $ 589,460 29.3 % $ 428,270 27.3 % Owner-occupied commercial real estate (“CRE”) 419,066 20.8 360,227 23.0 Agricultural (“AG”) production 35,428 1.8 34,767 2.2 AG real estate 49,977 2.5 45,234 2.9 CRE investment 307,572 15.3 195,879 12.5 Construction & land development 85,367 4.3 74,988 4.8 Residential construction 29,325 1.4 23,392 1.5 Residential first mortgage 369,007 18.4 300,304 19.1 Residential junior mortgage 103,935 5.2 91,331 5.8 Retail & other 20,827 1.0 14,515 0.9 Loans 2,009,964 100.0 % 1,568,907 100.0 % Less allowance for loan losses 12,591 11,820 Loans, net $ 1,997,373 $ 1,557,087 Allowance for loan losses to loans 0.63 % 0.75 % Originated June 30, 2017 December 31, 2016 (in thousands) Amount % of Amount % of Commercial & industrial $ 420,456 39.2 % $ 330,073 36.6 % Owner-occupied CRE 204,781 19.1 182,776 20.3 AG production 10,205 0.9 9,192 1.0 AG real estate 23,229 2.2 18,858 2.1 CRE investment 93,992 8.8 72,930 8.1 Construction & land development 48,880 4.5 44,147 4.9 Residential construction 21,275 2.0 20,768 2.3 Residential first mortgage 177,761 16.6 164,949 18.3 Residential junior mortgage 57,718 5.4 48,199 5.3 Retail & other 14,605 1.3 10,095 1.1 Loans 1,072,902 100.0 % 901,987 100.0 % Less allowance for loan losses 10,200 9,449 Loans, net $ 1,062,702 $ 892,538 Allowance for loan losses to loans 0.95 % 1.05 % Acquired June 30, 2017 December 31, 2016 (in thousands) Amount % of Amount % of Commercial & industrial $ 169,004 18.0 % $ 98,197 14.7 % Owner-occupied CRE 214,285 22.9 177,451 26.6 AG production 25,223 2.7 25,575 3.8 AG real estate 26,748 2.9 26,376 4.0 CRE investment 213,580 22.8 122,949 18.4 Construction & land development 36,487 3.9 30,841 4.6 Residential construction 8,050 0.9 2,624 0.4 Residential first mortgage 191,246 20.3 135,355 20.3 Residential junior mortgage 46,217 4.9 43,132 6.5 Retail & other 6,222 0.7 4,420 0.7 Loans 937,062 100.0 % 666,920 100.0 % Less allowance for loan losses 2,391 2,371 Loans, net $ 934,671 $ 664,549 Allowance for loan losses to loans 0.26 % 0.36 % Practically all of the Company’s loans, commitments, financial letters of credit and standby letters of credit have been granted to customers in the Company’s market area. Although the Company has a diversified loan portfolio, the credit risk in the loan portfolio is largely influenced by general economic conditions and trends of the counties and markets in which the debtors operate, and the resulting impact on the operations of borrowers or on the value of underlying collateral, if any. The allowance for loan and lease losses (“ALLL”) represents management’s estimate of probable and inherent credit losses in the Company’s loan portfolio at the balance sheet date. In general, estimating the amount of the ALLL is a function of a number of factors, including but not limited to changes in the loan portfolio, net charge-offs, trends in past due and impaired loans, and the level of potential problem loans, all of which may be susceptible to significant change. To the extent actual outcomes differ from management estimates, additional provisions for loan losses could be required that could adversely affect our earnings or financial position in future periods. Allocations to the ALLL may be made for specific loans but the entire ALLL is available for any loan that, in management’s judgment, should be charged-off or for which an actual loss is realized. The allocation methodology used by the Company includes specific allocations for impaired loans evaluated individually for impairment based on collateral values and for the remaining loan portfolio collectively evaluated for impairment primarily based on historical loss rates and other qualitative factors. Loan charge-offs and recoveries are based on actual amounts charged-off or recovered by loan category. Management allocates the ALLL by pools of risk within each loan portfolio. The following tables present the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio at or for the six months ended June 30, 2017: TOTAL – Six months Ended June 30, 2017 (in Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 3,919 $ 2,867 $ 150 $ 285 $ 1,124 $ 774 $ 304 $ 1,784 $ 461 $ 152 $ 11,820 Provision 955 (211 ) 11 13 220 (43 ) (154 ) 6 36 67 900 Charge-offs (129 ) - - - - (13 ) - (8 ) - (26 ) (176 ) Recoveries 19 14 - - 1 - - 4 1 8 47 Net charge-offs (110 ) 14 - - 1 (13 ) - (4 ) 1 (18 ) (129 ) Ending balance $ 4,764 $ 2,670 $ 161 $ 298 $ 1,345 $ 718 $ 150 $ 1,786 $ 498 $ 201 $ 12,591 As percent of ALLL 37.8 % 21.2 % 1.3 % 2.4 % 10.7 % 5.7 % 1.2 % 14.2 % 4.0 % 1.5 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 4,764 2,670 161 298 1,345 718 150 1,786 498 201 12,591 Ending balance $ 4,764 $ 2,670 $ 161 $ 298 $ 1,345 $ 718 $ 150 $ 1,786 $ 498 $ 201 $ 12,591 Loans: Individually evaluated $ 4,005 $ 3,098 $ 37 $ 229 $ 6,053 $ 740 $ 80 $ 2,029 $ 295 $ - $ 16,566 Collectively evaluated 585,455 415,968 35,391 49,748 301,519 84,627 29,245 366,978 103,640 20,827 1,993,398 Total loans $ 589,460 $ 419,066 $ 35,428 $ 49,977 $ 307,572 $ 85,367 $ 29,325 $ 369,007 $ 103,935 $ 20,827 $ 2,009,964 Less ALLL $ 4,764 $ 2,670 $ 161 $ 298 $ 1,345 $ 718 $ 150 $ 1,786 $ 498 $ 201 $ 12,591 Net loans $ 584,696 $ 416,396 $ 35,267 $ 49,679 $ 306,227 $ 84,649 $ 29,175 $ 367,221 $ 103,437 $ 20,626 $ 1,997,373 Originated – Six months Ended June 30, 2017 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 3,150 $ 2,263 $ 122 $ 222 $ 893 $ 656 $ 266 $ 1,372 $ 373 $ 132 $ 9,449 Provision 846 (161 ) 13 10 197 (50 ) (149 ) 40 33 58 837 Charge-offs (75 ) - - - - - - (8 ) - (26 ) (109 ) Recoveries 1 12 - - - - - 1 1 8 23 Net charge-offs (74 ) 12 - - - - - (7 ) 1 (18 ) (86 ) Ending balance $ 3,922 $ 2,114 $ 135 $ 232 $ 1,090 $ 606 $ 117 $ 1,405 $ 407 $ 172 $ 10,200 As percent of ALLL 38.5 % 20.7 % 1.3 % 2.3 % 10.7 % 5.9 % 1.1 % 13.8 % 4.0 % 1.7 % 100.0 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,922 2,114 135 232 1,090 606 117 1,405 407 172 10,200 Ending balance $ 3,922 $ 2,114 $ 135 $ 232 $ 1,090 $ 606 $ 117 $ 1,405 $ 407 $ 172 $ 10,200 Loans: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 420,456 204,781 10,205 23,229 93,992 48,880 21,275 177,761 57,718 14,605 1,072,902 Total loans $ 420,456 $ 204,781 $ 10,205 $ 23,229 $ 93,992 $ 48,880 $ 21,275 $ 177,761 $ 57,718 $ 14,605 $ 1,072,902 Less ALLL $ 3,922 $ 2,114 $ 135 $ 232 $ 1,090 $ 606 $ 117 $ 1,405 $ 407 $ 172 $ 10,200 Net loans $ 416,534 $ 202,667 $ 10,070 $ 22,997 $ 92,902 $ 48,274 $ 21,158 $ 176,356 $ 57,311 $ 14,433 $ 1,062,702 Acquired – Six months Ended June 30, 2017 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 769 $ 604 $ 28 $ 63 $ 231 $ 118 $ 38 $ 412 $ 88 $ 20 $ 2,371 Provision 109 (50 ) (2 ) 3 23 7 (5 ) (34 ) 3 9 63 Charge-offs (54 ) - - - - (13 ) - - - - (67 ) Recoveries 18 2 - - 1 - - 3 - - 24 Net charge-offs (36 ) 2 - - 1 (13 ) - 3 - - (43 ) Ending balance $ 842 $ 556 $ 26 $ 66 $ 255 $ 112 $ 33 $ 381 $ 91 $ 29 $ 2,391 As percent of ALLL 35.2 % 23.3 % 1.1 % 2.8 % 10.7 % 4.7 % 1.4 % 15.8 % 3.8 % 1.2 % 100.0 % Loans: Individually evaluated $ 4,005 $ 3,098 $ 37 $ 229 $ 6,053 $ 740 $ 80 $ 2,029 $ 295 $ - $ 16,566 Collectively evaluated 164,999 211,187 25,186 26,519 207,527 35,747 7,970 189,217 45,922 6,222 920,496 Total loans $ 169,004 $ 214,285 $ 25,223 $ 26,748 $ 213,580 $ 36,487 $ 8,050 $ 191,246 $ 46,217 $ 6,222 $ 937,062 Less ALLL $ 842 $ 556 $ 26 $ 66 $ 255 $ 112 $ 33 $ 381 $ 91 $ 29 $ 2,391 Net loans $ 168,162 $ 213,729 $ 25,197 $ 26,682 $ 213,325 $ 36,375 $ 8,017 $ 190,865 $ 46,126 $ 6,193 $ 934,671 The following table presents the balance and activity in the ALLL by portfolio segment and the recorded investment in loans by portfolio at or for the six months ended June 30, 2016. TOTAL – Six months Ended June 30, 2016 (in Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 3,721 $ 1,933 $ 85 $ 380 $ 785 $ 1,446 $ 147 $ 1,240 $ 496 $ 74 $ 10,307 Provision 345 491 12 40 170 (385 ) 72 85 11 59 900 Charge-offs (262 ) - - - - - - - (12 ) (24 ) (298 ) Recoveries 17 2 - - 8 - - 3 6 2 38 Net charge-offs (245 ) 2 - - 8 - - 3 (6 ) (22 ) (260 ) Ending balance $ 3,821 $ 2,426 $ 97 $ 420 $ 963 $ 1,061 $ 219 $ 1,328 $ 501 $ 111 $ 10,947 As percent of ALLL 34.9 % 22.2 % 0.9 % 3.8 % 8.8 % 9.7 % 2.0 % 12.1 % 4.6 % 1.0 % 100.0 % ALLL: Individually evaluated $ - $ 119 $ - $ - $ - $ - $ - $ - $ - $ - $ 119 Collectively evaluated 3,821 2,307 $ 97 $ 420 $ 963 $ 1,061 $ 219 $ 1,328 $ 501 $ 111 $ 10,828 Ending balance $ 3,821 $ 2,426 $ 97 $ 420 $ 963 $ 1,061 $ 219 1,328 $ 501 $ 111 $ 10,947 Loans: Individually evaluated $ 1,407 $ 3,836 $ 64 $ 252 $ 14,595 $ 1,074 $ 313 $ 2,482 $ 185 $ - $ 24,208 Collectively evaluated 425,686 355,565 32,582 52,753 184,990 67,883 20,121 285,240 97,324 14,205 1,536,349 Total loans $ 427,093 $ 359,401 $ 32,646 $ 53,005 $ 199,585 $ 68,957 $ 20,434 $ 287,722 $ 97,509 $ 14,205 $ 1,560,557 Less ALLL $ 3,821 $ 2,426 $ 97 $ 420 $ 963 $ 1,061 $ 219 $ 1,328 $ 501 $ 111 $ 10,947 Net loans $ 423,272 $ 356,975 $ 32,549 $ 52,585 $ 198,622 $ 67,896 $ 20,215 $ 286,394 $ 97,008 $ 14,094 $ 1,549,610 Originated – Six months Ended June 30, 2016 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 3,135 $ 1,567 $ 71 $ 299 $ 646 $ 1,381 $ 147 $ 987 $ 418 $ 63 $ 8,714 Provision 361 481 12 46 166 (393 ) 50 104 20 58 905 Charge-offs (262 ) - - - - - - - (12 ) (24 ) (298 ) Recoveries - 2 - - 8 - - - 5 1 16 Net charge-offs (262 ) 2 - - 8 - - - (7 ) (23 ) (282 ) Ending balance $ 3,234 $ 2,050 $ 83 $ 345 $ 820 $ 988 $ 197 $ 1,091 $ 431 $ 98 $ 9,337 As percent of ALLL 34.6 % 22.0 % 0.9 % 3.7 % 8.8 % 10.6 % 2.1 % 11.7 % 4.6 % 1.0 % 100.0 % ALLL: Individually evaluated $ - $ 119 $ - $ - $ - $ - $ - $ - $ - $ - $ 119 Collectively evaluated 3,234 1,931 83 345 820 988 197 1,091 431 98 9,218 Ending balance $ 3,234 $ 2,050 $ 83 $ 345 $ 820 $ 988 $ 197 $ 1,091 $ 431 $ 98 $ 9,337 Loans: Individually evaluated $ 440 $ 623 $ - $ - $ - $ - $ - $ - $ - $ - $ 1,063 Collectively evaluated 305,077 162,423 7,102 26,063 65,153 33,000 14,391 132,422 46,230 8,496 800,357 Total loans $ 305,517 $ 163,046 $ 7,102 $ 26,063 $ 65,153 $ 33,000 $ 14,391 $ 132,422 $ 46,230 $ 8,496 $ 801,420 Less ALLL $ 3,234 $ 2,050 $ 83 $ 345 $ 820 $ 988 $ 197 $ 1,091 $ 431 $ 98 $ 9,337 Net loans $ 302,283 $ 160,996 $ 7,019 $ 25,718 $ 64,333 $ 32,012 $ 14,194 $ 131,331 $ 45,799 $ 8,398 $ 792,083 Acquired – Six months Ended June 30, 2016 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total ALLL: Beginning balance $ 586 $ 366 $ 14 $ 81 $ 139 $ 65 $ - $ 253 $ 78 $ 11 $ 1,593 Provision (16 ) 10 - (6 ) 4 8 22 (19 ) (9 ) 1 (5 ) Charge-offs - - - - - - - - - - - Recoveries 17 - - - - - - 3 1 1 22 Net charge-offs 17 - - - - - - 3 1 1 22 Ending balance $ 587 $ 376 $ 14 $ 75 $ 143 $ 73 $ 22 $ 237 $ 70 $ 13 $ 1,610 As percent of ALLL 36.5 % 23.4 % 0.9 % 4.7 % 8.9 % 4.5 % 1.4 % 14.7 % 4.3 % 0.7 % 100.0 % Loans: Individually evaluated $ 967 $ 3,213 $ 64 $ 252 $ 14,595 $ 1,074 $ 313 $ 2,482 $ 185 $ - $ 23,145 Collectively evaluated 120,609 193,142 25,480 26,690 119,837 34,883 5,730 152,818 51,094 5,709 735,992 Total loans $ 121,576 $ 196,355 $ 25,544 $ 26,942 $ 134,432 $ 35,957 $ 6,043 $ 155,300 $ 51,279 $ 5,709 $ 759,137 Less ALLL $ 587 $ 376 $ 14 $ 75 $ 143 $ 73 $ 22 $ 237 $ 70 $ 13 $ 1,610 Net loans $ 120,989 $ 195,979 $ 25,530 $ 26,867 $ 134,289 $ 35,884 $ 6,021 $ 155,063 $ 51,209 $ 5,696 $ 757,527 The following table presents nonaccrual loans by portfolio segment in total and then as a further breakdown by originated or acquired as of June 30, 2017 and December 31, 2016. Total Nonaccrual Loans (in thousands) June 30, 2017 % to Total December 31, 2016 % to Total Commercial & industrial $ 4,017 23.8 % $ 358 1.8 % Owner-occupied CRE 3,266 19.3 2,894 14.3 AG production 3 0.0 9 0.1 AG real estate 197 1.2 208 1.0 CRE investment 5,744 34.0 12,317 60.6 Construction & land development 740 4.4 1,193 5.9 Residential construction 80 0.5 260 1.3 Residential first mortgage 2,602 15.4 2,990 14.7 Residential junior mortgage 252 1.4 56 0.3 Retail & other - - - - Nonaccrual loans - Total $ 16,901 100.0 % $ 20,285 100.0 % Originated (in thousands) June 30, 2017 % to Total December 31, 2016 % to Total Commercial & industrial $ 1 0.4 % $ 4 1.6 % Owner-occupied CRE 39 14.7 42 16.3 AG production 3 1.1 7 2.7 AG real estate - - - - CRE investment - - - - Construction & land development - - - - Residential construction - - - - Residential first mortgage 188 70.7 204 79.4 Residential junior mortgage 34 13.1 - - Retail & other - - - - Nonaccrual loans - Originated $ 265 100.0 % $ 257 100.0 % Acquired (in thousands) June 30, 2017 % to Total December 31, 2016 % to Total Commercial & industrial $ 4,016 24.2 % $ 354 1.8 % Owner-occupied CRE 3,227 19.4 2,852 14.2 AG production - - 2 0.1 AG real estate 197 1.2 208 1.0 CRE investment 5,744 34.5 12,317 61.4 Construction & land development 740 4.4 1,193 6.0 Residential construction 80 0.5 260 1.3 Residential first mortgage 2,414 14.5 2,786 13.9 Residential junior mortgage 217 1.3 56 0.3 Retail & other - - - - Nonaccrual loans – Acquired $ 16,635 100.0 % $ 20,028 100.0 % The following tables present total past due loans by portfolio segment as of June 30, 2017 and December 31, 2016: June 30, 2017 (in thousands) 30-89 Days 90 Days & Current Total Commercial & industrial $ 167 $ 4,017 $ 585,276 $ 589,460 Owner-occupied CRE 363 3,266 415,437 419,066 AG production - 3 35,425 35,428 AG real estate - 197 49,780 49,977 CRE investment 154 5,744 301,674 307,572 Construction & land development - 740 84,627 85,367 Residential construction - 80 29,245 29,325 Residential first mortgage 578 2,602 365,827 369,007 Residential junior mortgage 20 252 103,663 103,935 Retail & other 6 - 20,821 20,827 Total loans $ 1,288 $ 16,901 $ 1,991,775 $ 2,009,964 As a percent of total loans 0.1 % 0.8 % 99.1 % 100.0 % December 31, 2016 (in thousands) 30-89 Days 90 Days & Current Total Commercial & industrial $ 22 $ 358 $ 427,890 $ 428,270 Owner-occupied CRE 268 2,894 357,065 360,227 AG production - 9 34,758 34,767 AG real estate - 208 45,026 45,234 CRE investment - 12,317 183,562 195,879 Construction & land development - 1,193 73,795 74,988 Residential construction - 260 23,132 23,392 Residential first mortgage 486 2,990 296,828 300,304 Residential junior mortgage 200 56 91,075 91,331 Retail & other 15 - 14,500 14,515 Total loans $ 991 $ 20,285 $ 1,547,631 $ 1,568,907 As a percent of total loans 0.1 % 1.3 % 98.6 % 100.0 % A description of the loan risk categories used by the Company follows: 1-4 Pass: Credits exhibit adequate cash flows, appropriate management and financial ratios within industry norms and/or are supported by sufficient collateral. Some credits in these rating categories may require a need for monitoring but elements of concern are not severe enough to warrant an elevated rating. 5 Watch: Credits with this rating are adequately secured and performing but are being monitored due to the presence of various short-term weaknesses which may include unexpected, short-term adverse financial performance, managerial problems, potential impact of a decline in the entire industry or local economy and delinquency issues. Loans to individuals or loans supported by guarantors with marginal net worth or collateral may be included in this rating category. 6 Special Mention: Credits with this rating have potential weaknesses that, without the Company’s attention and correction may result in deterioration of repayment prospects. These assets are considered Criticized Assets. Potential weaknesses may include adverse financial trends for the borrower or industry, repeated lack of compliance with Company requests, increasing debt to net worth, serious management conditions and decreasing cash flow. 7 Substandard: Assets with this rating are characterized by the distinct possibility the Company will sustain some loss if deficiencies are not corrected. All foreclosures, liquidations, and non-accrual loans are considered to be categorized in this rating, regardless of collateral sufficiency. 8 Doubtful: Assets with this rating exhibit all the weaknesses as one rated Substandard with the added characteristic that such weaknesses make collection or liquidation in full highly questionable. 9 Loss: Assets in this category are considered uncollectible. Pursuing any recovery or salvage value is impractical but does not preclude partial recovery in the future. The following tables present total loans by loan grade as of June 30, 2017 and December 31, 2016: June 30, 2017 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 559,790 $ 13,074 $ 3,621 $ 12,975 $ - $ - $ 589,460 Owner-occupied CRE 397,649 15,192 725 5,500 - - 419,066 AG production 30,334 5,017 63 14 - - 35,428 AG real estate 42,555 6,831 - 591 - - 49,977 CRE investment 297,090 3,156 - 7,326 - - 307,572 Construction & land development 77,887 6,528 17 935 - - 85,367 Residential construction 29,047 198 - 80 - - 29,325 Residential first mortgage 362,287 2,191 873 3,656 - - 369,007 Residential junior mortgage 103,500 17 92 326 - - 103,935 Retail & other 20,827 - - - - - 20,827 Total loans $ 1,920,966 $ 52,204 $ 5,391 $ 31,403 $ - $ - $ 2,009,964 Percent of total 95.5 % 2.6 % 0.3 % 1.6 % - - 100.0 % December 31, 2016 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 401,954 $ 16,633 $ 2,133 $ 7,550 $ - $ - $ 428,270 Owner-occupied CRE 340,846 14,758 193 4,430 - - 360,227 AG production 31,026 3,191 70 480 - - 34,767 AG real estate 41,747 2,727 - 760 - - 45,234 CRE investment 173,652 8,137 - 14,090 - - 195,879 Construction & land development 69,097 4,318 - 1,573 - - 74,988 Residential construction 22,030 1,102 - 260 - - 23,392 Residential first mortgage 295,109 1,348 192 3,655 - - 300,304 Residential junior mortgage 91,123 - 114 94 - - 91,331 Retail & other 14,515 - - - - - 14,515 Total loans $ 1,481,099 $ 52,214 $ 2,702 $ 32,892 $ - $ - $ 1,568,907 Percent of total 94.4 % 3.3 % 0.2 % 2.1 % - - 100.0 % Management considers a loan to be impaired when it is probable the Company will be unable to collect all contractual principal and interest payments due in accordance with the terms of the loan agreement. For determining the adequacy of the ALLL, management defines impaired loans as nonaccrual credit relationships over $250,000, all loans determined to be troubled debt restructurings, plus additional loans with impairment risk characteristics. At the time an individual loan goes into nonaccrual status, however, management evaluates the loan for impairment and possible charge-off regardless of loan size. In determining the appropriateness of the ALLL, management includes allocations for specifically identified impaired loans and loss factor allocations for all remaining loans, with a component primarily based on historical loss rates and another component primarily based on other qualitative factors. Impaired loans are individually assessed and are measured based on the present value of expected future cash flows discounted at the loan’s effective interest rate or, as a practical expedient, at the loan’s observable market price or the fair value of the collateral if the loan is collateral dependent. Loans that are determined not to be impaired are collectively evaluated for impairment, stratified by type and allocated loss ranges based on the Company’s actual historical loss ratios for each strata, and adjustments are also provided for certain current environmental and qualitative factors. An internal loan review function rates loans using a grading system based on nine different categories. Loans with grades of seven or higher (“classified loans”) represent loans with a greater risk of loss and may be assigned allocations for loss based on specific review of the weaknesses observed in the individual credits if classified as impaired. Classified loans are constantly monitored by the loan review function to ensure early identification of any deterioration. The following tables present impaired loans as of June 30, 2017 and December 31, 2016. Total Impaired Loans – June 30, 2017 (in thousands) Recorded Unpaid Related Average Interest Income Commercial & industrial $ 4,005 $ 9,020 $ - $ 4,013 $ 235 Owner-occupied CRE 3,098 5,488 - 3,216 183 AG production 37 51 - 38 3 AG real estate 229 363 - 233 13 CRE investment 6,053 10,518 - 6,286 363 Construction & land development 740 1,577 - 752 78 Residential construction 80 983 - 98 33 Residential first mortgage 2,029 3,515 - 2,080 127 Residential junior mortgage 295 761 - 303 27 Retail & Other - 25 - - 1 Total $ 16,566 $ 32,301 $ - $ 17,019 $ 1,063 There were no originated impaired loans as of June 30, 2017. All loans in the table above were acquired loans. Total Impaired Loans – December 31, 2016 (in thousands) Recorded Unpaid Related Average Interest Income Commercial & industrial $ 338 $ 720 $ - $ 348 $ 34 Owner-occupied CRE 2,588 4,661 - 2,700 271 AG production 41 163 - 48 6 AG real estate 240 332 - 245 26 CRE investment 12,552 19,695 - 12,982 1,051 Construction & land development 694 2,122 - 752 112 Residential construction 261 1,348 - 287 82 Residential first mortgage 2,204 3,706 - 2,312 190 Residential junior mortgage 299 639 - 209 17 Retail & Other - 36 - - - Total $ 19,217 $ 33,422 $ - $ 19,883 $ 1,789 There were no originated impaired loans as of December 31, 2016. All loans in the table above were acquired loans. In April 2017, the First Menasha merger added purchased credit impaired loans at a fair value of $5.4 million, net of an initial $5.9 million non-accretable mark. Including these credit impaired loans acquired in the First Menasha merger, total purchased credit impaired loans acquired in aggregate were initially recorded at a fair value of $42.9 million on their respective acquisition dates, net of an initial $32.0 million non-accretable mark and a zero accretable mark. At June 30, 2017, $15.8 million of the $42.9 million remain in impaired loans and $0.8 million of acquired loans have subsequently become impaired, bringing acquired impaired loans to $16.6 million. Non-accretable discount on purchase credit impaired (“PCI”) loans: Six months Year ended (in thousands) June 30, December 31, Balance at beginning of period $ 14,327 $ 4,229 Acquired balance, net 5,932 13,923 Reclassifications from (to) non-accretable - - Accretion to loan interest income (3,830 ) (3,458 ) Disposals of loans (1,104 ) (367 ) Balance at end of period $ 15,325 $ 14,327 Troubled Debt Restructurings At June 30, 2017, there were five loans classified as troubled debt restructurings totaling $0.8 million. These five loans had a combined premodification balance of $1.0 million. There were no other loans which were modified and classified as troubled debt restructurings at June 30, 2017. There were no loans classified as troubled debt restructurings during the previous twelve months that subsequently defaulted as of June 30, 2017. Loans which were considered troubled debt restructurings by First Menasha and Baylake prior to acquisition are not required to be classified as troubled debt restructurings in the Company’s consolidated financial statements unless and until such loans subsequently meet criteria to be classified as such, since acquired loans were recorded at their estimated fair values at the time of the acquisition. |