Loans, Allowance for Loan Losses, and Credit Quality | Note 6 – Loans, Allowance for Loan Losses, and Credit Quality The loan composition as of September 30, 2016 and December 31, 2015 is summarized as follows. Total September 30, 2016 December 31, 2015 (in thousands) Amount % of Total Amount % of Commercial & industrial $ 423,790 27.3 % $ 294,419 33.6 % Owner-occupied commercial real estate (“CRE”) 362,554 23.3 185,285 21.1 Agricultural (“AG”) production 34,077 2.2 15,018 1.7 AG real estate 45,671 2.9 43,272 4.9 CRE investment 197,884 12.7 78,711 9.0 Construction & land development 68,161 4.4 36,775 4.2 Residential construction 27,331 1.8 10,443 1.2 Residential first mortgage 284,653 18.3 154,658 17.6 Residential junior mortgage 95,901 6.2 51,967 5.9 Retail & other 14,102 0.9 6,513 0.8 Loans 1,554,124 100.0 % 877,061 100.0 % Less allowance for loan losses 11,481 10,307 Loans, net $ 1,542,643 $ 866,754 Allowance for loan losses to loans 0.74 % 1.18 % Originated September 30, 2016 December 31, 2015 (in thousands) Amount % of Total Amount % of Commercial & industrial $ 321,522 37.7 % $ 284,023 38.4 % Owner-occupied CRE 181,107 21.3 153,563 20.7 AG production 8,857 1.0 6,849 0.9 AG real estate 18,222 2.1 25,464 3.4 CRE investment 72,182 8.5 58,949 8.0 Construction & land development 34,916 4.1 27,231 3.7 Residential construction 20,964 2.5 10,443 1.4 Residential first mortgage 138,103 16.2 122,373 16.5 Residential junior mortgage 47,346 5.5 44,889 6.1 Retail & other 9,179 1.1 6,351 0.9 Loans 852,398 100.0 % 740,135 100.0 % Less allowance for loan losses 8,988 8,714 Loans, net $ 843,410 $ 731,421 Allowance for loan losses to loans 1.05 % 1.18 % Acquired September 30, 2016 December 31, 2015 (in thousands) Amount % of Total Amount % of Commercial & industrial $ 102,268 14.6 % $ 10,396 7.6 % Owner-occupied CRE 181,447 25.9 31,722 23.2 AG production 25,220 3.6 8,169 6.0 AG real estate 27,449 3.9 17,808 13.0 CRE investment 125,702 17.9 19,762 14.4 Construction & land development 33,245 4.7 9,544 7.0 Residential construction 6,367 0.9 - - Residential first mortgage 146,550 20.9 32,285 23.5 Residential junior mortgage 48,555 6.9 7,078 5.2 Retail & other 4,923 0.7 162 0.1 Loans 701,726 100.0 % 136,926 100.0 % Less allowance for loan losses 2,493 1,593 Loans, net $ 699,233 $ 135,333 Allowance for loan losses to loans 0.36 % 1.16 % 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 nine months ended September 30, 2016: TOTAL – Nine Months Ended September 30, 2016 (in Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total Beginning balance $ 3,721 $ 1,933 $ 85 $ 380 $ 785 $ 1,446 $ 147 $ 1,240 $ 496 $ 74 $ 10,307 Provision 745 710 40 (77 ) 23 (586 ) 176 188 42 89 1,350 Charge-offs (279 ) (61 ) - - - - - - (53 ) (39 ) (432 ) Recoveries 17 3 - - 221 - - 5 7 3 256 Net charge-offs (262 ) (58 ) - - 221 - - 5 (46 ) (36 ) (176 ) Ending balance $ 4,204 $ 2,585 $ 125 $ 303 $ 1,029 $ 860 $ 323 $ 1,433 $ 492 $ 127 $ 11,481 As percent of ALLL 36.6 % 22.5 % 1.1 % 2.6 % 9.0 % 7.5 % 2.8 % 12.5 % 4.3 % 1.1 % 100.0 % ALLL: Individually evaluated $ 96 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 96 Collectively evaluated 4,108 2,585 125 303 1,029 860 323 1,433 492 127 11,385 Ending balance $ 4,204 $ 2,585 $ 125 $ 303 $ 1,029 $ 860 $ 323 $ 1,433 $ 492 $ 127 $ 11,481 Loans: Individually evaluated $ 662 $ 2,666 $ 53 $ 240 $ 13,466 $ 722 $ 287 $ 2,303 $ 181 $ - $ 20,580 Collectively evaluated 423,128 359,888 34,024 45,431 184,418 67,439 27,044 282,350 95,720 14,102 1,533,544 Total loans $ 423,790 $ 362,554 $ 34,077 $ 45,671 $ 197,884 $ 68,161 $ 27,331 $ 284,653 $ 95,901 $ 14,102 $ 1,554,124 Less ALLL $ 4,204 $ 2,585 $ 125 $ 303 $ 1,029 $ 860 $ 323 $ 1,433 $ 492 $ 127 $ 11,481 Net loans $ 419,586 $ 359,969 $ 33,952 $ 45,368 $ 196,855 $ 67,301 $ 27,008 $ 283,220 $ 95,409 $ 13,975 $ 1,542,643 Originated – Nine Months Ended September 30, 2016 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total Beginning balance $ 3,135 $ 1,567 $ 71 $ 299 $ 646 $ 1,381 $ 147 $ 987 $ 418 $ 63 $ 8,714 Provision 426 408 29 (73 ) (70 ) (633 ) 130 85 16 80 398 Charge-offs (262 ) (3 ) - - - - - - (53 ) (38 ) (356 ) Recoveries - 3 - - 221 - - - 6 2 232 Net charge-offs (262 ) - - - 221 - - - (47 ) (36 ) (124 ) Ending balance $ 3,299 $ 1,975 $ 100 $ 226 $ 797 $ 748 $ 277 $ 1,072 $ 387 $ 107 $ 8,988 As percent of ALLL 36.7 % 22.0 % 1.1 % 2.5 % 8.9 % 8.3 % 3.1 % 11.9 % 4.3 % 1.2 % 100.0 % ALLL: Individually evaluated $ 96 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 96 Collectively evaluated 3,203 1,975 100 226 797 748 277 1,072 387 107 8,892 Ending balance $ 3,299 $ 1,975 $ 100 $ 226 $ 797 $ 748 $ 277 $ 1,072 $ 387 $ 107 $ 8,988 Loans: Individually evaluated $ 319 $ - $ - $ - $ - $ - $ - $ - $ - $ - $ 319 Collectively evaluated 321,203 181,107 8,857 18,222 72,182 34,916 20,964 138,103 47,346 9,179 852,079 Total loans $ 321,522 $ 181,107 $ 8,857 $ 18,222 $ 72,182 $ 34,916 $ 20,964 $ 138,103 $ 47,346 $ 9,179 $ 852,398 Less ALLL $ 3,299 $ 1,975 $ 100 $ 226 $ 797 $ 748 $ 277 $ 1,072 $ 387 $ 107 $ 8,988 Net loans $ 318,223 $ 179,132 $ 8,757 $ 17,996 $ 71,385 $ 34,168 $ 20,687 $ 137,031 $ 46,959 $ 9,072 $ 843,410 Acquired – Nine Months Ended September 30, 2016 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total Beginning balance $ 586 $ 366 $ 14 $ 81 $ 139 $ 65 $ - $ 253 $ 78 $ 11 $ 1,593 Provision 319 302 11 (4 ) 93 47 46 103 26 9 952 Charge-offs (17 ) (58 ) - - - - - - - (1 ) (76 ) Recoveries 17 - - - - - - 5 1 1 24 Net charge-offs - (58 ) - - - - - 5 1 - (52 ) Ending balance $ 905 $ 610 $ 25 $ 77 $ 232 $ 112 $ 46 $ 361 $ 105 $ 20 $ 2,493 As percent of ALLL 36.3 % 24.5 % 1.0 % 3.1 % 9.3 % 4.5 % 1.8 % 14.5 % 4.2 % 0.8 % 100.0 % Loans: Individually evaluated $ 343 $ 2,666 $ 53 $ 240 $ 13,466 $ 722 $ 287 $ 2,303 $ 181 $ - $ 20,261 Collectively evaluated 101,925 178,781 25,167 27,209 112,236 32,523 6,080 144,247 48,374 4,923 681,465 Total loans $ 102,268 $ 181,447 $ 25,220 $ 27,449 $ 125,702 $ 33,245 $ 6,367 $ 146,550 $ 48,555 $ 4,923 $ 701,726 Less ALLL $ 905 $ 610 $ 25 $ 77 $ 232 $ 112 $ 46 $ 361 $ 105 $ 20 $ 2,493 Net loans $ 101,363 $ 180,837 $ 25,195 $ 27,372 $ 125,470 $ 33,133 $ 6,321 $ 146,189 $ 48,450 $ 4,903 $ 699,233 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 nine months ended September 30, 2015. TOTAL – Nine Months Ended September 30, 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential first Residential Retail Total Beginning balance $ 3,191 $ 1,230 $ 53 $ 226 $ 511 $ 2,685 $ 140 $ 866 $ 337 $ 49 $ 9,288 Provision 781 682 31 76 227 (975 ) (34 ) 291 244 27 1,350 Charge-offs (305 ) (219 ) - - - - - (60 ) (104 ) (29 ) (717 ) Recoveries 37 3 - - 13 - - 18 1 12 84 Net charge-offs (268 ) (216 ) - - 13 - - (42 ) (103 ) (17 ) (633 ) Ending balance $ 3,704 $ 1,696 $ 84 $ 302 $ 751 $ 1,710 $ 106 $ 1,115 $ 478 $ 59 $ 10,005 As percent of ALLL 37.0 % 17.0 % 0.8 % 3.0 % 7.5 % 17.1 % 1.1 % 11.1 % 4.8 % 0.6 % 100 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,704 1,696 84 302 751 1,710 106 1,115 478 59 10,005 Ending balance $ 3,704 $ 1,696 $ 84 $ 302 $ 751 $ 1,710 $ 106 $ 1,115 $ 478 $ 59 $ 10,005 Loans: Individually evaluated $ 147 $ 1,224 $ 39 $ 392 $ 982 $ 686 $ - $ 627 $ 144 $ - $ 4,241 Collectively evaluated 304,711 178,345 15,670 39,323 82,296 38,801 8,106 152,935 54,026 5,994 880,207 Total loans $ 304,858 $ 179,569 $ 15,709 $ 39,715 $ 83,278 $ 39,487 $ 8,106 $ 153,562 $ 54,170 $ 5,994 $ 884,448 Less ALLL $ 3,704 $ 1,696 $ 84 $ 302 $ 751 $ 1,710 $ 106 $ 1,115 $ 478 $ 59 $ 10,005 Net loans $ 301,154 $ 177,873 $ 15,625 $ 39,413 $ 82,527 $ 37,777 $ 8,000 $ 152,447 $ 53,692 $ 5,935 $ 874,443 Originated – Nine Months Ended September 30, 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential first Residential Retail Total Beginning balance $ 3,191 $ 1,230 $ 53 $ 226 $ 511 $ 2,685 $ 140 $ 866 $ 337 $ 49 $ 9,288 Provision 160 260 15 4 79 (1,045 ) (34 ) 41 149 17 (354 ) Charge-offs (305 ) (157 ) - - - - - (60 ) (91 ) (29 ) (642 ) Recoveries 37 3 - - 13 - - 15 - 12 80 Net charge-offs (268 ) (154 ) - - 13 - - (45 ) (91 ) (17 ) (562 ) Ending balance $ 3,083 $ 1,336 $ 68 $ 230 $ 603 $ 1,640 $ 106 $ 862 $ 395 $ 49 $ 8,372 As percent of ALLL 36.8 % 16.0 % 0.8 % 2.7 % 7.2 % 19.6 % 1.3 % 10.3 % 4.7 % 0.6 % 100 % ALLL: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 3,083 1,336 68 230 603 1,640 106 862 395 49 8,372 Ending balance $ 3,083 $ 1,336 $ 68 $ 230 $ 603 $ 1,640 $ 106 $ 862 $ 395 $ 49 $ 8,372 Loans: Individually evaluated $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Collectively evaluated 294,160 146,155 7,334 21,541 59,894 28,314 8,106 119,503 47,096 5,752 737,855 Total loans $ 294,160 $ 146,155 $ 7,334 $ 21,541 $ 59,894 $ 28,314 $ 8,106 $ 119,503 $ 47,096 $ 5,752 $ 737,855 Less ALLL $ 3,083 $ 1,336 $ 68 $ 230 $ 603 $ 1,640 $ 106 $ 862 $ 395 $ 49 $ 8,372 Net loans $ 291,077 $ 144,819 $ 7,266 $ 21,311 $ 59,291 $ 26,674 $ 8,000 $ 118,641 $ 46,701 $ 5,703 $ 729,483 Acquired – Nine Months Ended September 30, 2015 (in thousands) Commercial Owner- AG AG real CRE Construction Residential Residential Residential Retail Total Beginning balance $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - $ - Provision 621 422 16 72 148 70 - 250 95 10 1,704 Charge-offs - (62 ) - - - - - - (13 ) - (75 ) Recoveries - - - - - - - 3 1 - 4 Net charge-offs - (62 ) - - - - - 3 (12 ) - (71 ) Ending balance $ 621 $ 360 $ 16 $ 72 $ 148 $ 70 $ - $ 253 $ 83 $ 10 $ 1,633 As percent of ALLL 38.0 % 22.0 % 1.0 % 4.4 % 9.1 % 4.3 % - % 15.5 % 5.1 % 0.6 % 100 % Loans: Individually evaluated $ 147 $ 1,224 $ 39 $ 392 $ 982 $ 686 $ - $ 627 $ 144 $ - $ 4,241 Collectively evaluated 10,551 32,190 8,336 17,782 22,402 10,487 - 33,432 6,930 242 142,352 Total loans $ 10,698 $ 33,414 $ 8,375 $ 18,174 $ 23,384 $ 11,173 $ - $ 34,059 $ 7,074 $ 242 $ 146,593 Less ALLL $ 621 $ 360 $ 16 $ 72 $ 148 $ 70 $ - $ 253 $ 83 $ 10 $ 1,633 Net loans $ 10,077 $ 33,054 $ 8,359 $ 18,102 $ 23,236 $ 11,103 $ - $ 33,806 $ 6,991 $ 232 $ 144,960 The following table presents nonaccrual loans by portfolio segment in total and then as a further breakdown by originated or acquired as of September 30, 2016 and December 31, 2015. Total Nonaccrual Loans (in thousands) September 30, % to Total December 31, 2015 % to Total Commercial & industrial $ 680 3.2 % $ 204 5.8 % Owner-occupied CRE 2,986 13.9 951 26.9 AG production 23 0.1 13 0.4 AG real estate 208 1.0 230 6.5 CRE investment 13,216 61.4 1,040 29.4 Construction & land development 1,220 5.7 280 7.9 Residential construction 287 1.3 - - Residential first mortgage 2,656 12.4 674 19.1 Residential junior mortgage 212 1.0 141 4.0 Retail & other - - - - Nonaccrual loans - Total $ 21,488 100.0 % $ 3,533 100.0 % Originated (in thousands) September 30, % to Total December 31, 2015 % to Total Commercial & industrial $ 324 47.3 % $ 49 8.4 % Owner-occupied CRE 44 6.4 - - AG production 8 1.2 13 2.2 AG real estate - - - - CRE investment - - 387 66.7 Construction & land development - - - - Residential construction - - - - Residential first mortgage 309 45.1 132 22.7 Residential junior mortgage - - - - Retail & other - - - - Nonaccrual loans - Originated $ 685 100.0 % $ 581 100.0 % Acquired (in thousands) September 30, % to Total December 31, 2015 % to Total Commercial & industrial $ 356 1.7 % $ 155 5.3 % Owner-occupied CRE 2,942 14.1 951 32.1 AG production 15 0.1 - - AG real estate 208 1.0 230 7.8 CRE investment 13,216 63.5 653 22.1 Construction & land development 1,220 5.9 280 9.5 Residential construction 287 1.4 - - Residential first mortgage 2,347 11.3 542 18.4 Residential junior mortgage 212 1.0 141 4.8 Retail & other - - - - Nonaccrual loans – Acquired $ 20,803 100.0 % $ 2,952 100.0 % The following tables present total past due loans by portfolio segment as of September 30, 2016 and December 31, 2015: September 30, 2016 (in thousands) 30-89 Days 90 Days & Current Total Commercial & industrial $ 78 $ 680 $ 423,032 $ 423,790 Owner-occupied CRE - 2,986 359,568 362,554 AG production - 23 34,054 34,077 AG real estate 71 208 45,392 45,671 CRE investment - 13,216 184,668 197,884 Construction & land development - 1,220 66,941 68,161 Residential construction - 287 27,044 27,331 Residential first mortgage 211 2,656 281,786 284,653 Residential junior mortgage 44 212 95,645 95,901 Retail & other - - 14,102 14,102 Total loans $ 404 $ 21,488 $ 1,532,232 $ 1,554,124 As a percent of total loans 0.1 % 1.3 % 98.6 % 100.0 % December 31, 2015 (in thousands) 30-89 Days Past 90 Days & Current Total Commercial & industrial $ 50 $ 204 $ 294,165 $ 294,419 Owner-occupied CRE - 951 184,334 185,285 AG production 16 13 14,989 15,018 AG real estate - 230 43,042 43,272 CRE investment - 1,040 77,671 78,711 Construction & land development - 280 36,495 36,775 Residential construction - - 10,443 10,443 Residential first mortgage 150 674 153,834 154,658 Residential junior mortgage 10 141 51,816 51,967 Retail & other 12 - 6,501 6,513 Total loans $ 238 $ 3,533 $ 873,290 $ 877,061 As a percent of total loans 0.1 % 0.4 % 99.5 % 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 September 30, 2016 and December 31, 2015: September 30, 2016 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 393,666 $ 20,566 $ 4,612 $ 4,946 $ - $ - $ 423,790 Owner-occupied CRE 344,257 13,057 586 4,654 - - 362,554 AG production 31,649 1,861 73 494 - - 34,077 AG real estate 43,968 947 - 756 - - 45,671 CRE investment 174,264 8,153 1,096 14,371 - - 197,884 Construction & land development 62,217 4,516 - 1,428 - - 68,161 Residential construction 26,049 819 - 463 - - 27,331 Residential first mortgage 279,705 1,466 194 3,288 - - 284,653 Residential junior mortgage 95,557 - 91 253 - - 95,901 Retail & other 14,102 - - - - - 14,102 Total loans $ 1,465,434 $ 51,385 $ 6,652 $ 30,653 $ - $ - $ 1,554,124 Percent of total 94.3 % 3.3 % 0.4 % 2.0 % - - 100.0 % December 31, 2015 (in thousands) Grades 1- 4 Grade 5 Grade 6 Grade 7 Grade 8 Grade 9 Total Commercial & industrial $ 278,118 $ 9,267 $ 2,490 $ 4,544 $ - $ - $ 294,419 Owner-occupied CRE 176,371 5,072 253 3,589 - - 185,285 AG production 13,238 1,765 - 15 - - 15,018 AG real estate 39,958 2,600 - 714 - - 43,272 CRE investment 74,778 2,020 - 1,913 - - 78,711 Construction & land development 31,897 4,598 - 280 - - 36,775 Residential construction 9,792 651 - - - - 10,443 Residential first mortgage 151,835 860 457 1,506 - - 154,658 Residential junior mortgage 51,736 68 - 163 - - 51,967 Retail & other 6,513 - - - - - 6,513 Total loans $ 834,236 $ 26,901 $ 3,200 $ 12,724 $ - $ - $ 877,061 Percent of total 95.0 % 3.1 % 0.4 % 1.5 % - - 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, 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 September 30, 2016 and December 31, 2015. As a further breakdown, impaired loans are also summarized by originated and acquired for the periods presented. In April 2016, the Baylake merger added purchased credit impaired loans at a fair value of $20.8 million, net of an initial $12.9 million non-accretable mark. Including these credit impaired loans acquired in the Baylake merger, total purchased credit impaired loans acquired in aggregate were initially recorded at a fair value of $37.5 million on their respective acquisition dates, net of an initial $25.1 million non-accretable mark and a zero accretable mark. At September 30, 2016, $20.0 million of the $37.5 million remain in impaired loans and $0.3 million of acquired loans have subsequently become impaired, bringing acquired impaired loans to $20.3 million. Total Impaired Loans – September 30, 2016 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial* $ 662 $ 1,089 $ 96 $ 815 $ 82 Owner-occupied CRE 2,666 4,772 - 2,742 252 AG production 53 180 - 61 9 AG real estate 240 333 - 246 25 CRE investment 13,466 21,093 - 13,634 891 Construction & land development 722 2,150 - 781 95 Residential construction 287 1,374 - 300 64 Residential first mortgage 2,303 3,860 - 2,364 178 Residential junior mortgage 181 617 - 186 37 Retail & Other - 42 - - 5 Total $ 20,580 $ 35,510 $ 96 $ 21,129 $ 1,638 As a further Originated – September 30, 2016 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial* $ 319 $ 319 $ 96 $ 464 $ 19 Owner-occupied CRE - - - - - AG production - - - - - AG real estate - - - - - CRE investment - - - - - Construction & land development - - - - - Residential construction - - - - - Residential first mortgage - - - - - Residential junior mortgage - - - - - Retail & Other - - - - - Total $ 319 $ 319 $ 96 $ 464 $ 19 Acquired – September 30, 2016 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial* $ 343 $ 770 $ - $ 351 $ 63 Owner-occupied CRE 2,666 4,772 - 2,742 252 AG production 53 180 - 61 9 AG real estate 240 333 - 246 25 CRE investment 13,466 21,093 - 13,634 891 Construction & land development 722 2,150 - 781 95 Residential construction 287 1,374 - 300 64 Residential first mortgage 2,303 3,860 - 2,364 178 Residential junior mortgage 181 617 - 186 37 Retail & other - 42 - - 5 Total $ 20,261 $ 35,191 $ - $ 20,665 $ 1,619 *One commercial & industrial loan with a balance of $0.3 million had a specific reserve of $96,000. No other loans had a related allowance at September 30, 2016 and, therefore, the above disclosure was not expanded to include loans with and without a related allowance. Total Impaired Loans – December 31, 2015 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial $ 142 $ 142 $ - $ 144 $ 10 Owner-occupied CRE 950 1,688 - 1,111 135 AG production 39 53 - 38 4 AG real estate 252 348 - 260 27 CRE investment 1,301 3,109 - 1,432 175 Construction & land development 280 822 - 301 18 Residential construction - - - - - Residential first mortgage 460 1,150 - 515 79 Residential junior mortgage 142 471 - 147 26 Retail & Other - 12 - - 1 Total $ 3,566 $ 7,795 $ - $ 3,948 $ 475 As a further Originated – December 31, 2015 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial $ - $ - $ - $ - $ - Owner-occupied CRE - - - - - AG production - - - - - AG real estate - - - - - CRE investment 387 387 - 387 29 Construction & land development - - - - - Residential construction - - - - - Residential first mortgage - - - - - Residential junior mortgage - - - - - Retail & Other - - - - - Total $ 387 $ 387 $ - $ 387 $ 29 Acquired – December 31, 2015 (in thousands) Recorded Unpaid Principal Related Allowance Average Recorded Interest Income Commercial & industrial $ 142 $ 142 $ - $ 144 $ 10 Owner-occupied CRE 950 1,688 - 1,111 135 AG production 39 53 - 38 4 AG real estate 252 348 - 260 27 CRE investment 914 2,722 - 1,045 146 Construction & land development 280 822 - 301 18 Residential construction - - - - - Residential first mortgage 460 1,150 - 515 79 Residential junior mortgage 142 471 - 147 26 Retail & other - 12 - - 1 Total $ 3,179 $ 7,408 $ - $ 3,561 $ 446 Troubled Debt Restructurings At September 30, 2016, there were four loans classified as troubled debt restructurings totaling $340,000. These four loans had a combined premodification balance of $468,000. There were no other loans which were modified and classified as troubled debt restructurings at September 30, 2016. There were no loans classified as troubled debt restructurings during the previous twelve months that subsequently defaulted as of September 30, 2016. Loans which were considered troubled debt restructurings by Baylake prior to the acquisition are not required to be classified as troubled debt restructurings in the Company’s consolidated financial statements unless and until such loans would subsequently meet criteria to be classified as such, since acquired loans were recorded at their estimated fair values at the time of the acquisition. |